Document:

Exhibit 4.1

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

                                  INDENTURE

                                    between

                     WELLS FARGO STUDENT LOAN TRUST 2001-1
                                   as Issuer

                                      and

                              JPMORGAN CHASE BANK
                      not in its individual capacity but
                          solely as Indenture Trustee

                         Dated as of November 1, 2001

==============================================================================
<PAGE>

<TABLE>
<CAPTION>

                                                TABLE OF CONTENTS
                                                                                                               Page

                                                     ARTICLE I
                                               Definitions and Usage
<S>      <C>    <C>                                                                                              <C>

SECTION  1.01.  Definitions and Usage.............................................................................2
SECTION  1.02.  Incorporation by Reference of Trust Indenture Act.................................................2

                                                    ARTICLE II
                                                     The Notes

SECTION  2.01.  Form..............................................................................................3
SECTION  2.02.  Execution, Authentication and Delivery............................................................3
SECTION  2.03.  Temporary Notes...................................................................................4
SECTION  2.04.  Registration; Registration of Transfer and Exchange...............................................4
SECTION  2.05.  Mutilated, Destroyed, Lost or Stolen Notes........................................................5
SECTION  2.06.  Persons Deemed Owner..............................................................................6
SECTION  2.07.  Payment of Principal and Interest; Defaulted Interest.............................................6
SECTION  2.08.  Cancellation......................................................................................7
SECTION  2.09.  Release of Collateral.............................................................................7
SECTION  2.10.  Book-Entry Notes..................................................................................8
SECTION  2.11.  Notices to Clearing Agency........................................................................8
SECTION  2.12.  Definitive Notes..................................................................................8

                                                    ARTICLE III
                                                     Covenants

SECTION  3.01.  Payment to Noteholders............................................................................9
SECTION  3.02.  Maintenance of Office or Agency...................................................................9
SECTION  3.03.  Money for Payments to Be Held in Trust............................................................9
SECTION  3.04.  Existence........................................................................................11
SECTION  3.05.  Protection of Indenture Trust Estate.............................................................11
SECTION  3.06.  Opinions as to Indenture Trust Estate............................................................12
SECTION  3.07.  Performance of Obligations; Servicing of Student Loans...........................................12
SECTION  3.08.  Negative Covenants...............................................................................14
SECTION  3.09.  Annual Statement as to Compliance................................................................15
SECTION  3.10.  Issuer May Consolidate, etc. Only on Certain Terms...............................................15
SECTION  3.11.  Successor or Transferee..........................................................................17
SECTION  3.12.  No Other Business................................................................................17
SECTION  3.13.  No Borrowing.....................................................................................17
SECTION  3.14.  Obligations of Servicer and Administrator........................................................17
SECTION  3.15.  Guarantees, Loans, Advances and Other Liabilities................................................17
SECTION  3.16.  Capital Expenditures.............................................................................17
SECTION  3.17.  Restricted Payments..............................................................................17
SECTION  3.18.  Notice of Events of Default......................................................................18
SECTION  3.19.  Further Instruments and Acts.....................................................................18

<PAGE>

SECTION  3.20.  Removal of Administrator.........................................................................18

                                                    ARTICLE IV
                                            Satisfaction and Discharge

SECTION  4.01.  Satisfaction and Discharge of Indenture..........................................................18
SECTION  4.02.  Application of Trust Money.......................................................................20
SECTION  4.03.  Repayment of Monies Held by Paying Agent.........................................................20

                                                     ARTICLE V
                                                     Remedies

SECTION  5.01.  Events of Default................................................................................20
SECTION  5.02.  Acceleration of Maturity; Rescission and Annulment...............................................21
SECTION  5.03.  Collection of Indebtedness and Suits for Enforcement by Indenture Trustee........................22
SECTION  5.04.  Remedies; Priorities.............................................................................24
SECTION  5.05.  Optional Preservation of the Indenture Trust Estate..............................................25
SECTION  5.06.  Limitation of Suits..............................................................................26
SECTION  5.07.  Unconditional Rights of Noteholders to Receive Principal and Interest............................26
SECTION  5.08.  Restoration of Rights and Remedies...............................................................27
SECTION  5.09.  Rights and Remedies Cumulative...................................................................27
SECTION  5.10.  Delay or Omission Not a Waiver...................................................................27
SECTION  5.11.  Control by Noteholders...........................................................................27
SECTION  5.12.  Waiver of Past Defaults..........................................................................28
SECTION  5.13.  Undertaking for Costs............................................................................28
SECTION  5.14.  Waiver of Stay or Extension Laws.................................................................28
SECTION  5.15.  Action on Notes..................................................................................29
SECTION  5.16.  Performance and Enforcement of Certain Obligations...............................................29

                                                    ARTICLE VI
                                               The Indenture Trustee

SECTION  6.01.  Duties of Indenture Trustee......................................................................29
SECTION  6.02.  Rights of Indenture Trustee......................................................................31
SECTION  6.03.  Individual Rights of Indenture Trustee...........................................................32
SECTION  6.04.  Indenture Trustee's Disclaimer...................................................................32
SECTION  6.05.  Notice of Defaults...............................................................................32
SECTION  6.06.  Reports by Indenture Trustee to Noteholders......................................................32
SECTION  6.07.  Compensation and Indemnity.......................................................................32
SECTION  6.08.  Replacement of Indenture Trustee.................................................................33
SECTION  6.09.  Successor Indenture Trustee by Merger............................................................34
SECTION  6.10.  Appointment of Co-Trustee or Separate Trustee....................................................35
SECTION  6.11.  Eligibility; Disqualification....................................................................36
SECTION  6.12.  Preferential Collection of Claims Against Issuer.................................................36

                                                            iii
<PAGE>

                                                    ARTICLE VII
                                          Noteholders' Lists and Reports

SECTION  7.01.  Issuer to Furnish Indenture Trustee Names and Addresses of Noteholders...........................36
SECTION  7.02.  Preservation of Information; Communications to Noteholders.......................................36
SECTION  7.03.  Reports by Issuer................................................................................37

                                                   ARTICLE VIII
                                       Accounts, Disbursements and Releases

SECTION  8.01.  Collection of Money..............................................................................37
SECTION  8.02.  Trust Accounts...................................................................................38
SECTION  8.03.  General Provisions Regarding Accounts............................................................39
SECTION  8.04.  Release of Indenture Trust Estate................................................................40
SECTION  8.05.  Opinion of Counsel...............................................................................40

                                                    ARTICLE IX
                                              Supplemental Indentures

SECTION  9.01.  Supplemental Indentures Without Consent of Noteholders...........................................41
SECTION  9.02.  Supplemental Indentures with Consent of Noteholders..............................................42
SECTION  9.03.  Execution of Supplemental Indentures.............................................................43
SECTION  9.04.  Effect of Supplemental Indenture.................................................................44
SECTION  9.05.  Conformity with Trust Indenture Act..............................................................44
SECTION  9.06.  Reference in Notes to Supplemental Indentures....................................................44

                                                     ARTICLE X
                                                Redemption of Notes

SECTION  10.01.  Redemption......................................................................................45
SECTION  10.02.  Form of Redemption Notice.......................................................................45
SECTION  10.03.  Notes Payable on Redemption Date................................................................46

                                                    ARTICLE XI
                                                   Miscellaneous

SECTION  11.01.  Compliance Certificates and Opinions............................................................46
SECTION  11.02.  Form of Documents Delivered to Indenture Trustee................................................48
SECTION  11.03.  Acts of Noteholders.............................................................................48
SECTION  11.04.  Notices to Indenture Trustee, Issuer, Swap Counterparty and Rating Agencies.....................49
SECTION  11.05.  Notices to Noteholders; Waiver..................................................................49
SECTION  11.06.  Alternate Payment and Notice Provisions.........................................................50
SECTION  11.07.  Conflict with Trust Indenture Act...............................................................50
SECTION  11.08.  Effect of Headings and Table of Contents........................................................50
SECTION  11.09.  Successors and Assigns..........................................................................50
SECTION  11.10.  Separability....................................................................................51

                                                          iv
<PAGE>

SECTION  11.11.  Benefits of Indenture...........................................................................51
SECTION  11.12.  Governing Law...................................................................................51
SECTION  11.13.  Counterparts....................................................................................51
SECTION  11.14.  Recording of Indenture..........................................................................51
SECTION  11.15.  Trust Obligations...............................................................................51
SECTION  11.16.  No Petition.....................................................................................52
SECTION  11.17.  Inspection......................................................................................52
SECTION  11.18.  Consents........................................................................................52

</TABLE>

EXHIBIT A-1 - Form of Class A-1 Note
EXHIBIT A-2 - Form of Class A-2 Note
EXHIBIT A-3 - Form of Subordinate Note
EXHIBIT B - Depository Agreement

                                                          v
<PAGE>

         INDENTURE dated as of November 1, 2001 between WELLS FARGO STUDENT
LOAN TRUST 2001-1, a Delaware trust (the "Issuer"), and JPMORGAN CHASE BANK, a
New York banking corporation, as trustee and not in its individual capacity
(the "Indenture Trustee").

         Each party agrees as follows for the benefit of the other party and
for the equal and ratable benefit of the holders of the Issuer's Class A-1
Floating Rate Senior Asset-Backed Notes (the "Class A-1 Notes"), Class A-2
Floating Rate Asset-Backed Senior Notes (the "Class A-2 Notes" and, together
with the Class A-1 Notes, the "Senior Notes") and Class B Floating Rate
Asset-Backed Subordinate Notes (the "Subordinate Notes" and, together with the
Senior Notes, the "Notes"):

                                GRANTING CLAUSE

         The Issuer (and, with respect to the legal title to the Financed
Student Loans, the Eligible Lender Trustee) hereby Grants to the Indenture
Trustee at the Closing Date, as trustee for the benefit of the Noteholders,
all the Issuer's and the Eligible Lender Trustee's right, title and, interest
in and to, but none of its obligations under, the following:

               (a)  the Financed Student Loans, and all obligations of the
          Obligors thereunder including all monies paid thereunder on and
          after the Cutoff Date (or, in the case of Prefunded Loans or Serial
          Loans, on and after the related Subsequent Cutoff Date, in the case
          of Consolidation Loans, on and after the related date of
          origination, in the case of Consolidation Loans the principal
          balances of which have been increased by the principal balances of
          any related Add-on Consolidation Loans, on and after the related
          Add-on Consolidation Loan Funding Date, and in the case of Qualified
          Substitute Student Loans, on and after the date of assignment
          thereof to the Issuer);

               (b)  the Loan Sale Agreement, including the right of the Issuer
          to cause the Seller to repurchase or substitute for, Financed
          Student Loans from the Issuer under circumstances described therein;

               (c)  the Servicing Agreement, including the right of the Issuer
          to cause the Servicer to purchase Financed Student Loans from the
          Issuer under the circumstances described therein;

               (d)  each Guarantee Agreement, including the right of the Issuer
          to cause the related Guarantor to make Guarantee Payments in respect
          of the Financed Student Loans;

               (e)  the Administration Agreement;

               (f)  the Swap Agreement;

               (g)  the Demand Note;

               (h)  all funds on deposit from time to time in the Trust
          Accounts, including the Reserve Account Initial Deposit and the
          Prefunding Account Closing Date Deposit, and in all investments and
          proceeds thereof (including all income thereon); and

<PAGE>

               (i)  all present and future claims, demands, causes and chooses
          in action in respect of any or all of the foregoing and all payments
          on or under and all proceeds of every kind and nature whatsoever in
          respect of any or all of the foregoing, including all proceeds of
          the conversion, voluntary or involuntary, into cash or other liquid
          property, all cash proceeds, accounts, accounts receivable, notes,
          drafts, acceptances, chattel paper, checks, deposit accounts,
          insurance proceeds, condemnation awards, rights to payment of any
          and every kind and other forms of obligations and receivables,
          instruments and other property which at any time constitute all or
          part of or are included in the proceeds of any of the foregoing
          (collectively, the "Collateral").

          The foregoing Grant is made in trust to secure the payment of
principal of and interest on, and any other amounts owing in respect of, the
Notes, equally and ratably without prejudice, priority or distinction, and to
secure compliance with the provisions of this Indenture, all as provided in
this Indenture.

         The Indenture Trustee, as Indenture Trustee on behalf of the
Noteholders, acknowledges such Grant, accepts the trusts under this Indenture
in accordance with the provisions of this Indenture and agrees to perform its
duties required in this Indenture to the best of its ability to the end that
the interests of the Noteholders may be adequately and effectively protected.

                                   ARTICLE I

                             Definitions and Usage

         SECTION 1.01. Definitions and Usage. Except as otherwise specified
herein or as the context may otherwise require, capitalized terms used but not
defined herein are defined in Appendix A to the Administration Agreement,
dated as of November 1, 2001, among the Issuer, Wells Fargo Bank Minnesota,
National Association, as Administrator, and the Indenture Trustee, which also
contains rules as to usage that shall be applicable herein.

         SECTION 1.02. Incorporation by Reference of Trust Indenture Act.
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture. The following
TIA terms used in this Indenture have the following meanings:

         "Commission" means the Securities and Exchange Commission.

         "indenture securities" means the Notes.

         "indenture security holder" means a Noteholder.

         "indenture to be qualified" means this Indenture.

         "indenture trustee" or "institutional trustee" means the Indenture
Trustee.

         "obligor" on the indenture securities means the Issuer and any other
obligor on the indenture securities.

                                      2
<PAGE>

         All other TIA terms used in this Indenture that are defined by the
TIA, defined by TIA reference to another statute or defined by Commission rule
have the meaning assigned to them by such definitions.

                                  ARTICLE II

                                   The Notes

         SECTION 2.01. Form. The Class A-1 Notes, the Class A-2 Notes and the
Subordinate Notes, together with the Indenture Trustee's certificate of
authentication, shall be in substantially the form set forth in Exhibits A-1,
A-2 and A-3, respectively, with such appropriate insertions, omissions,
substitutions and other variations as are required or permitted by this
Indenture and may have such letters, numbers or other marks of identification
and such legends or endorsements placed thereon as may, consistently herewith,
be determined by the officers executing such Notes, as evidenced by their
execution of the Notes. Any portion of the text of any Note may be set forth
on the reverse thereof, with an appropriate reference thereto on the face of
the Note.

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

         Each Note shall be dated the date of its authentication. The terms of
the Notes set forth in Exhibits A-1, A-2 and A-3 are part of the terms of this
Indenture.

          SECTION 2.02. Execution, Authentication and Delivery. The Notes
shall be executed on behalf of the Issuer by any of its Authorized Officers.
The signature of any such Authorized Officer on the Notes may be manual or
facsimile.

         Notes bearing the manual or facsimile signature of individuals who
were at any time Authorized Officers of the Issuer shall bind the Issuer,
notwithstanding that such individuals or any of them have ceased to hold such
offices prior to the authentication and delivery of such Notes or did not hold
such offices at the date of such Notes.

         The Indenture Trustee shall upon Issuer Order authenticate and
deliver Class A-1 Notes for original issue in an aggregate principal amount of
$177,254,000, Class A-2 Notes for original issue in an aggregate principal
amount of $357,498,000, and Subordinate Notes for original issue in an
aggregate principal amount of $19,395,000. The aggregate principal amount of
Class A-1 Notes, Class A-2 Notes and Subordinate Notes outstanding at any time
may not exceed such respective amounts except as provided in Section 2.05.

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

         No Note shall be entitled to any benefit under this Indenture or be
valid or obligatory for any purpose, unless there appears on such Note a
certificate of authentication substantially in the form provided for herein
executed by the Indenture Trustee by the manual signature of one of its

                                      3
<PAGE>

authorized signatories, and such certificate upon any Note shall be conclusive
evidence, and the only evidence, that such Note has been duly authenticated
and delivered hereunder.

         SECTION 2.03. Temporary Notes. Pending the preparation of Definitive
Notes, the Issuer may execute, and upon receipt of an Issuer Order the
Indenture Trustee shall authenticate and deliver, temporary Notes which are
printed, lithographed, typewritten, mimeographed or otherwise produced, of the
tenor of the Definitive Notes in lieu of which they are issued and with such
variations not inconsistent with the terms of this Indenture as the officers
executing such Notes may determine, as evidenced by their execution of such
Notes.

         If temporary Notes are issued, the Issuer will cause Definitive Notes
to be prepared without unreasonable delay. After the preparation of Definitive
Notes, the temporary Notes shall be exchangeable for Definitive Notes upon
surrender of the temporary Notes at the office or agency of the Issuer to be
maintained as provided in Section 3.02, without charge to the Noteholder. Upon
surrender for cancellation of any one or more temporary Notes, the Issuer
shall execute and the Indenture Trustee shall authenticate and deliver in
exchange therefor a like principal amount of Definitive Notes of authorized
denominations. Until so exchanged, the temporary Notes shall in all respects
be entitled to the same benefits under this Indenture as Definitive Notes.

         SECTION 2.04. Registration; Registration of Transfer and Exchange.
The Issuer shall cause to be kept a register (the "Note Register") in which,
subject to such reasonable regulations as it may prescribe, the Issuer shall
provide for the registration of Notes and the registration of transfers of
Notes. The Indenture Trustee shall be "Note Registrar" for the purpose of
registering Notes and transfers of Notes as herein provided. Upon any
resignation of any Note Registrar, the Issuer shall promptly appoint a
successor or, if it elects not to make such an appointment, assume the duties
of Note Registrar.

         If a Person other than the Indenture Trustee is appointed by the
Issuer as Note Registrar, the Issuer will give the Indenture Trustee prompt
written notice of the appointment of such Note Registrar and of the location,
and any change in the location, of the Note Register, and the Indenture
Trustee shall have the right to inspect the Note Register at all reasonable
times and to obtain copies thereof, and the Indenture Trustee shall have the
right to rely upon a certificate executed on behalf of the Note Registrar by
an Executive Officer thereof as to the names and addresses of the Noteholders
and the principal amounts and number of such Notes.

         Subject to the restrictions and limitations set forth below, upon
surrender for registration of transfer of any Note at the office or agency of
the Issuer to be maintained as provided in Section 3.02, if the requirements
of Section 8-401(1) of the UCC are met, the Issuer shall execute, and the
Indenture Trustee shall authenticate and the Noteholder shall obtain from the
Indenture Trustee, in the name of the designated transferee or transferees,
one or more new Notes in any authorized denominations, of a like aggregate
principal amount.

         At the option of the Noteholder, Notes may be exchanged for other
Notes of the same class in any authorized denominations, of a like aggregate
principal amount, upon surrender of the Notes to be exchanged at such office
or agency. Whenever any Notes are so surrendered for exchange, if the
requirements of Section 8-401(1) of the UCC are met, the Issuer shall execute,

                                      4
<PAGE>

and the Indenture Trustee shall authenticate and, the Noteholder shall obtain
from the Indenture Trustee, the Notes which the Noteholder making the exchange
is entitled to receive.

         All Notes issued upon any registration of transfer or exchange of
Notes shall be the valid obligations of the Issuer, evidencing the same debt,
and entitled to the same benefits under this Indenture, as the Notes
surrendered upon such registration of transfer or exchange.

         Every Note presented or surrendered for registration of transfer or
exchange shall be duly endorsed by, or be accompanied by a written instrument
of transfer in form satisfactory to the Note Registrar duly executed by, the
Noteholder thereof or such Noteholder's attorney duly authorized in writing,
with such signature guaranteed by an "eligible guarantor institution" meeting
the requirements of the Note Registrar, which requirements include membership
or participation in Securities Transfer Agent's Medallion Program ("STAMP") or
such other "signature guarantee program" as may be determined by the Note
Registrar in addition to, or in substitution for, STAMP, all in accordance
with the Exchange Act.

         No service charge shall be made to a Noteholder for any registration
of transfer or exchange of Notes, but the Indenture Trustee may require
payment of a sum sufficient to cover any tax or other governmental charge that
may be imposed in connection with any registration of transfer or exchange of
Notes, other than exchanges pursuant to Section 2.03 or 9.06 not involving any
transfer.

         The preceding provisions of this Section notwithstanding, the Issuer
shall not be required to make and the Note Registrar need not register
transfers or exchanges of Notes selected for redemption or of any Note for a
period of 15 days preceding the due date for any payment with respect to such
Note.

         SECTION 2.05. Mutilated, Destroyed, Lost or Stolen Notes. If (i) any
mutilated Note is surrendered to the Indenture Trustee, or the Indenture
Trustee receives evidence to its satisfaction of the destruction, loss or
theft of any Note, and (ii) there is delivered to the Indenture Trustee such
security or indemnity as may be required by it to hold the Issuer and the
Indenture Trustee harmless, then, in the absence of notice to the Issuer, the
Note Registrar or the Indenture Trustee that such Note has been acquired by a
bona fide purchaser, and provided that the requirements of Section 8-405 of
the UCC are met, the Issuer shall execute and upon its request the Indenture
Trustee shall authenticate and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost or stolen Note, a replacement Note of the same
category; provided, however, that if any such destroyed, lost or stolen Note,
but not a mutilated Note, shall have become or within 15 days shall be due and
payable, or shall have been called for redemption, instead of issuing a
replacement Note, the Issuer may pay such destroyed, lost or stolen Note when
so due or payable or upon the Redemption Date without surrender thereof. If,
after the delivery of such replacement Note or payment of a destroyed, lost or
stolen Note pursuant to the proviso to the preceding sentence, a bona fide
purchaser of the original Note in lieu of which such replacement Note was
issued presents for payment such original Note, the Issuer, the Indenture
Trustee shall be entitled to recover such replacement Note (or such payment)
from the Person to whom it was delivered or any Person taking such replacement
Note from such Person to whom such replacement Note was delivered or any
assignee of such Person, except a bona fide purchaser, and shall be entitled
to recover upon the security or indemnity

                                      5
<PAGE>

provided therefor to the extent of any loss, damage, cost or expense incurred
by the Issuer, the Indenture Trustee in connection therewith.

         Upon the issuance of any replacement Note under this Section, the
Issuer may require the payment by the Noteholder thereof of a sum sufficient
to cover any tax or other governmental charge that may be imposed in relation
thereto and any other reasonable expenses (including the fees and expenses of
the Indenture Trustee) connected therewith.

         Every replacement Note issued pursuant to this Section in replacement
of any mutilated, destroyed, lost or stolen Note shall constitute an original
additional contractual obligation of the Issuer, whether or not the mutilated,
destroyed, lost or stolen Note shall be at any time enforceable by anyone, and
shall be entitled to all the benefits of this Indenture equally and
proportionately with any and all other Notes duly issued hereunder.

         The provisions of this Section are exclusive and shall preclude (to
the extent lawful) all other rights and remedies with respect to the
replacement or payment of mutilated, destroyed, lost or stolen Notes.

         SECTION 2.06. Persons Deemed Owner. Prior to due presentment for
registration of transfer of any Note, the Issuer, the Indenture Trustee, and
any agent of the Issuer, or the Indenture Trustee may treat the Person in
whose name any Note is registered (as of the day of determination) as the
owner of such Note for the purpose of receiving payments of principal of,
interest, if any, on such Note and for all other purposes whatsoever, whether
or not such Note be overdue, and none of the Issuer, or the Indenture Trustee
or any agent of the Issuer or the Indenture Trustee shall be affected by
notice to the contrary.

         SECTION  2.07.  Payment of Principal and Interest; Defaulted Interest.

         (a) The Notes shall accrue interest as provided in the forms of Class
A-1 Note, Class A-2 Note and Subordinate Note set forth in Exhibits A-1, A-2
and A-3, respectively, and such interest shall be payable on each Quarterly
Payment Date as specified therein, subject, in each case, to Section 3.01. Any
installment of interest or principal, if any, payable on any Note which is
punctually paid or duly provided for by the Issuer on the applicable Quarterly
Payment Date shall be paid to the Person in whose name such Note (or one or
more Predecessor Notes) is registered on the Record Date by wire transfer if
such Person holds Notes in an aggregate original principal amount in excess of
$1,000,000 and provides appropriate written instructions to the Indenture
Trustee no later than such Record Date, and otherwise by check mailed
first-class, postage prepaid to such Person's address as it appears on the
Note Register on such Record Date, except that, unless Definitive Notes have
been issued pursuant to Section 2.12, with respect to Senior Notes registered
on the Record Date in the name of the nominee of the Clearing Agency
(initially, such nominee to be Cede & Co.), payment will be made by wire
transfer in immediately available funds to the account designated by such
nominee and except for the final installment of principal payable with respect
to such Note on a Quarterly Payment Date or on the Class A-1 Note Final
Maturity Date, the Class A-2 Note Final Maturity Date or the Subordinate Note
Final Maturity Date, as the case may be, which shall be payable as provided
below. The funds represented by any such checks returned undelivered shall be
held in accordance with Section 3.03.

                                      6
<PAGE>

         (b) The principal of each Note shall be payable in installments on
each Quarterly Payment Date as provided in the forms of the Class A-1 Notes,
Class A-2 Notes and Subordinate Note set forth in Exhibits A-1, A-2 and A-3,
respectively. Notwithstanding the foregoing, the entire unpaid principal
amount of the Notes shall be due and payable, if not previously paid, on the
date on which an Event of Default shall have occurred, if the Indenture
Trustee or the Noteholders of the Notes representing not less than a majority
of the Outstanding Amount of the Notes have declared the Notes to be
immediately due and payable in the manner provided in Section 5.02. All
principal payments on each class of Notes shall be made pro rata to the
Noteholders of such class. The Indenture Trustee shall notify the Person in
whose name a Note is registered at the close of business on the Record Date
preceding the Quarterly Payment Date on which the Issuer expects that the
final installment of principal of and interest on such Note will be paid. Such
notice shall be mailed or transmitted by facsimile prior to such final
Quarterly Payment Date and shall specify that such final installment will be
payable only upon presentation and surrender of such Note and shall specify
the place where such Note may be presented and surrendered for payment of such
installment. Notices in connection with redemptions of Notes shall be mailed
to Noteholders as provided in Section 10.02.

         (c) If the Issuer defaults in a payment of interest on the Notes, the
Issuer shall pay defaulted interest (plus interest on such defaulted interest
to the extent lawful) at the applicable Note Rate in any lawful manner. The
Issuer may pay such defaulted interest to the Persons who are Noteholders on a
subsequent special record date, which date shall be at least five Business
Days prior to the payment date. The Issuer shall fix or cause to be fixed any
such special record date and payment date, and, at least 15 days before any
such special record date, the Issuer shall mail to the Indenture Trustee a
notice which the Indenture Trustee will, as soon as practicable, distribute to
each Noteholder that states the special record date, the payment date and the
amount of defaulted interest to be paid.

         SECTION 2.08. Cancellation. All Notes surrendered for payment,
registration of transfer, exchange or redemption shall, if surrendered to any
Person other than the Indenture Trustee, be delivered to the Indenture Trustee
and shall be promptly cancelled by the Indenture Trustee. The Issuer may at
any time deliver to the Indenture Trustee for cancellation any Notes
previously authenticated and delivered hereunder which the Issuer may have
acquired in any manner whatsoever, and all Notes so delivered shall be
promptly cancelled by the Indenture Trustee. No Notes shall be authenticated
in lieu of or in exchange for any Notes cancelled as provided in this Section,
except as expressly permitted by this Indenture. All cancelled Notes may be
held or disposed of by the Indenture Trustee in accordance with its standard
retention or disposal policy as in effect at the time, unless the Issuer shall
direct by an Issuer Order that they be returned to it and so long as such
Issuer Order is timely and the Notes have not been previously disposed of by
the Indenture Trustee.

         SECTION 2.09. Release of Collateral. Subject to Section 11.01 and the
terms of the Basic Documents, the Indenture Trustee shall release property
from the lien of this Indenture only upon receipt by it of an Issuer Request
accompanied by an Officers' Certificate of the Issuer, an Opinion of Counsel
and Independent Certificates in accordance with TIA ss.ss. 314(c) and
314(d)(1) or an Opinion of Counsel in lieu of such Independent Certificates to
the effect that the TIA does not require any such Independent Certificates.

                                      7
<PAGE>

         SECTION 2.10. Book-Entry Notes. The Class A-1 Notes, Class A-2 Notes
and the Subordinate Notes, upon original issuance, will be issued in the form
of typewritten Notes representing the Book-Entry Notes, to be delivered to The
Depository Trust Company, the initial Clearing Agency, by, or on behalf of,
the Issuer. Such Notes shall initially be registered on the Note Register in
the name of Cede & Co., the nominee of the initial Clearing Agency, and no
Note Owner will receive a Definitive Note (as defined below) representing such
Note Owner's interest in such Book-Entry Note, except as provided in Section
2.12. Unless and until definitive, fully registered Notes (the "Definitive
Notes") have been issued to Note Owners pursuant to Section 2.12:

               (i) the provisions of this Section shall be in full force and
          effect;

               (ii) the Note Registrar and the Indenture Trustee may deal with
          the Clearing Agency for all purposes (including the payment of
          principal of and interest and other amounts on the Book-Entry Notes)
          as the authorized representative of the Note Owners;

               (iii)to the extent that the provisions of this Section conflict
          with any other provisions of this Indenture, the provisions of this
          Section shall control;

               (iv) the rights of Note Owners shall be exercised only through
          the Clearing Agency and shall be limited to those established by law
          and agreements between such Note Owners and the Clearing Agency
          and/or the Clearing Agency Participants pursuant to the Note
          Depository Agreement. Unless and until Definitive Notes are issued
          pursuant to Section 2.12, the initial Clearing Agency will make
          book-entry transfers among the Clearing Agency Participants and
          receive and transmit payments of principal of and interest and other
          amounts on the Book-Entry Notes to such Clearing Agency
          Participants; and

               (v) whenever this Indenture requires or permits actions to be
          taken based upon instructions or directions of Noteholders of Notes
          evidencing a specified percentage of the Outstanding Amount of the
          Notes, the Clearing Agency shall be deemed to represent such
          percentage only to the extent that it has received written
          instructions to such effect from Note Owners and/or Clearing Agency
          Participants owning or representing, respectively, such required
          percentage of the beneficial interest in the Notes and has delivered
          such written instructions to the Indenture Trustee.

          SECTION 2.11. Notices to Clearing Agency. Whenever a notice or other
communication to the Noteholders is required under this Indenture, unless and
until Definitive Notes shall have been issued to Note Owners pursuant to
Section 2.12, the Indenture Trustee shall give all such notices and
communications specified herein to be given to Noteholders of the Notes to the
Clearing Agency.

          SECTION 2.12. Definitive Notes. If (i) the Administrator advises the
Indenture Trustee in writing that the Clearing Agency is no longer willing or
able to properly discharge its responsibilities with respect to the Book-Entry
Notes, and the Administrator is unable to locate a qualified successor, (ii)
the Administrator at its option advises the Indenture Trustee in writing that
it elects to terminate the book-entry system through the Clearing Agency or
(iii) after the

                                      8
<PAGE>

occurrence of an Event of Default, a Servicer Default or an Administrator
Default, Note Owners representing beneficial interests aggregating at least a
majority of the Outstanding Amount of the Book-Entry Notes advise the
Indenture Trustee in writing (which shall then notify the Clearing Agency)
that the continuation of a book-entry system through the Clearing Agency is no
longer in the best interests of the Note Owners, then the Indenture Trustee
will cause the Clearing Agency to notify all Note Owners, through the Clearing
Agency Participants, of the occurrence of any such event and of the
availability of Definitive Notes to Note Owners requesting the same. Upon
surrender to the Indenture Trustee of the typewritten Notes representing the
Book-Entry Notes by the Clearing Agency, accompanied by registration
instructions, the Issuer shall execute and the Indenture Trustee shall
authenticate the Definitive Notes in accordance with the instructions of the
Clearing Agency. None of the Issuer, the Note Registrar or the Indenture
Trustee shall be liable for any delay in delivery of such instructions and may
conclusively rely on, and shall be fully protected in relying on, such
instructions. Upon the issuance of Definitive Notes, the Indenture Trustee
shall recognize the holders of the Definitive Notes as Noteholders.

                                  ARTICLE III

                                   Covenants

         SECTION 3.01. Payment to Noteholders. The Issuer will duly and
punctually pay the principal of interest, if any, on the Notes in accordance
with the terms of the Notes and this Indenture. Without limiting the
foregoing, subject to Section 8.02(d), the Issuer will cause to be distributed
to the Senior Noteholders and the Subordinate Noteholders in accordance with
the Administration Agreement and Section 8.02 hereof that portion of the
amounts on deposit in the Trust Accounts on a Quarterly Payment Date which the
Noteholders are entitled to receive pursuant to the Administration Agreement.
Amounts properly withheld under the Code by any Person from a payment to any
Noteholder of interest and/or principal shall be considered as having been
paid by the Issuer to such Noteholder for all purposes of this Indenture.

         SECTION 3.02. Maintenance of Office or Agency. The Issuer will
maintain in the Borough of Manhattan, The City of New York, or in such other
location within the United States as the Issuer shall disclose to the
Indenture Trustee in writing, an office or agency where Notes may be
surrendered for registration of transfer or exchange, and where notices and
demands to or upon the Issuer in respect of the Notes and this Indenture may
be served. The Issuer hereby initially appoints the Indenture Trustee to serve
as its agent for the foregoing purposes. The Issuer will give prompt written
notice to the Indenture Trustee of the location, and of any change in the
location, of any such office or agency. If at any time the Issuer shall fail
to maintain any such office or agency or shall fail to furnish the Indenture
Trustee with the address thereof, such surrenders, notices and demands may be
made or served at the Corporate Trust Office, and the Issuer hereby appoints
the Indenture Trustee as its agent to receive all such surrenders, notices and
demands.

         SECTION 3.03. Money for Payments to Be Held in Trust. As provided in
Section 8.02, all payments of amounts due and payable with respect to any
Notes that are to be made from amounts distributed from the Collection Account
or any other Trust Account shall be made on behalf of the Issuer by the
Indenture Trustee or by another Paying Agent, and no amounts so

                                      9
<PAGE>

distributed for payments of Notes shall be paid over to the Issuer except as
provided in this Section.

         On or before the Business Day next preceding each Quarterly Payment
Date and Redemption Date, the Issuer shall distribute or cause to be
distributed to the Indenture Trustee (or any other Paying Agent) an aggregate
sum sufficient to pay the amounts then becoming due under the Notes, such sum
to be held in trust for the benefit of the Persons entitled thereto and
(unless the Paying Agent is the Indenture Trustee) shall promptly notify the
Indenture Trustee of its action or failure so to act.

         The Issuer will cause each Paying Agent other than the Indenture
Trustee to execute and deliver to the Indenture Trustee an instrument in which
such Paying Agent shall agree with the Indenture Trustee (and if the Indenture
Trustee acts as Paying Agent, it hereby so agrees), subject to the provisions
of this Section, that such Paying Agent will:

               (i) hold all sums held by it for the payment of amounts due
          with respect to the Notes in trust for the benefit of the Persons
          entitled thereto until such sums shall be paid to such Persons or
          otherwise disposed of as herein provided and pay such sums to such
          Persons as herein provided;

               (ii) give the Indenture Trustee written notice of any default
          by the Issuer of which it has actual knowledge (or any other obligor
          upon the Notes) in the making of any payment required to be made
          with respect to the Notes;

               (iii)at any time during the continuance of any such default,
          upon the written request of the Indenture Trustee, forthwith pay to
          the Indenture Trustee all sums so held in trust by such Paying
          Agent;

               (iv) immediately resign as a Paying Agent and forthwith pay to
          the Indenture Trustee all sums held by it in trust for the payment
          of Notes if at any time it ceases to meet the standards required to
          be met by a Paying Agent at the time of its appointment; and

               (v) comply with all requirements of the Code with respect to
          the withholding from any payments made by it on any Notes of any
          applicable withholding taxes imposed thereon and with respect to any
          applicable reporting requirements in connection therewith.

          The Issuer may at any time, for the purpose of obtaining the
satisfaction and discharge of this Indenture or for any other purpose, by
Issuer Order direct any Paying Agent to pay to the Indenture Trustee all sums
held in trust by such Paying Agent, such sums to be held by the Indenture
Trustee upon the same trusts as those upon which the sums were held by such
Paying Agent; and upon such payment by any Paying Agent to the Indenture
Trustee, such Paying Agent shall be released from all further liability with
respect to such money.

          Subject to applicable laws with respect to escheat of funds, any
money held by the Indenture Trustee or any Paying Agent in trust for the
payment of any amount due with respect to any Note and remaining unclaimed for
two years after such amount has become due and

                                      10
<PAGE>

payable shall be discharged from such trust and be paid to the Issuer on
Issuer Request; and the Noteholder thereof shall thereafter, as an unsecured
general creditor, look only to the Issuer for payment thereof (but only to the
extent of the amounts so paid to the Issuer), and all liability of the
Indenture Trustee or such Paying Agent with respect to such trust money shall
thereupon cease; provided, however, that the Indenture Trustee or such Paying
Agent, before being required to make any such repayment, shall at the expense
and direction of the Issuer cause to be published once, in a newspaper
published in the English language, customarily published on each Business Day
and of general circulation in The City of New York, notice that such money
remains unclaimed and that, after a date specified therein, which shall not be
less than 30 days from the date of such publication, any unclaimed balance of
such money then remaining will be repaid to the Issuer. The Indenture Trustee
shall also adopt and employ, at the expense of the Issuer, any other
reasonable means of notification of such repayment (including mailing notice
of such repayment to Noteholders whose Notes have been called but have not
been surrendered for redemption or whose right to or interest in monies due
and payable but not claimed is determinable from the records of the Indenture
Trustee or of any Paying Agent, at the last address of record for each such
Noteholder).

         SECTION 3.04. Existence. The Issuer will keep in full effect its
existence, rights and franchises as a trust under the laws of the State of
Delaware (unless it becomes, or any successor Issuer hereunder is or becomes,
organized under the laws of any other State or of the United States of
America, in which case the Issuer will keep in full effect its existence,
rights and franchises under the laws of such other jurisdiction) and will
obtain and preserve its qualification to do business in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Indenture, the Notes, the Collateral and each other
instrument or agreement included in the Indenture Trust Estate.

         SECTION 3.05. Protection of Indenture Trust Estate. The Issuer will
from time to time execute and deliver all such supplements and amendments
hereto and all such financing statements, continuation statements, instruments
of further assurance and other instruments, and will take such other action
necessary or advisable to:

               (i) maintain or preserve the lien and security interest (and
          the priority thereof) of this Indenture or carry out more
          effectively the purposes hereof;

               (ii) perfect, publish notice of or protect the validity of any
          Grant made or to be made by this Indenture;

               (iii)enforce any of the Collateral; or

               (iv) preserve and defend title to the Indenture Trust Estate
          and the rights of the Indenture Trustee, the Swap Counterparty and
          the Noteholders in such Indenture Trust Estate against the claims of
          all persons and parties. It shall be the responsibility of the
          Issuer to prepare such instruments.

The Issuer hereby designates the Indenture Trustee its agent and
attorney-in-fact to execute any financing statement, continuation statement or
other instrument required to be executed pursuant to this Section.

                                      11
<PAGE>

         SECTION  3.06.  Opinions as to Indenture Trust Estate.

         (a) On the Closing Date, the Issuer shall furnish to the Indenture
Trustee an Opinion of Counsel either stating that, in the opinion of such
counsel, such action has been taken with respect to the recording and filing
of this Indenture, any indentures supplemental hereto, and any other requisite
documents, and with respect to the execution and filing of any financing
statements and continuation statements, as are necessary to perfect and make
effective the lien and security interest of this Indenture and reciting the
details of such action, or stating that, in the opinion of such counsel, no
such action is necessary to make such lien and security interest effective.

         (b) On or before April 30 in each calendar year, beginning in 2003,
the Issuer shall furnish to the Indenture Trustee an Opinion of Counsel either
stating that, in the opinion of such counsel, such action has been taken with
respect to the recording, filing, re-recording and refiling of this Indenture,
any indentures supplemental hereto and any other requisite documents and with
respect to the execution and filing of any financing statements and
continuation statements as are necessary to maintain the lien and security
interest created by this Indenture and reciting the details of such action or
stating that in the opinion of such counsel no such action is necessary to
maintain such lien and security interest. Such Opinion of Counsel shall also
describe the recording, filing, re-recording and refiling of this Indenture,
any indentures supplemental hereto and any other requisite documents and the
execution and filing of any financing statements and continuation statements
that will, in the opinion of such counsel, be required to maintain the lien
and security interest of this Indenture until April 30 in the following
calendar year.

         SECTION 3.07. Performance of Obligations; Servicing of Student Loans.

         (a) The Issuer will not take any action and will use its best efforts
not to permit any action to be taken by others that would release any Person
from any of such Person's material covenants or obligations under any
instrument or agreement included in the Indenture Trust Estate or that would
result in the amendment, hypothecation, subordination, termination or
discharge of, or impair the validity or effectiveness of, any such instrument
or agreement, except as expressly provided in this Indenture, the Loan Sale
Agreement, the Servicing Agreement or such other instrument or agreement.

         (b) The Issuer may contract with other Persons to assist it in
performing its duties under this Indenture, and any performance of such duties
by a Person identified to the Indenture Trustee in an Officers' Certificate of
the Issuer shall be deemed to be action taken by the Issuer. Initially, the
Issuer has contracted with the Servicer and the Administrator to assist the
Issuer in performing its duties under this Indenture.

         (c) The Issuer will punctually perform and observe all its
obligations and agreements contained in this Indenture, the other Basic
Documents and in the instruments and agreements included in the Indenture
Trust Estate, including filing or causing to be filed all UCC financing
statements and continuation statements required to be filed by the terms of
this Indenture, the Loan Sale Agreement and the Servicing Agreement in
accordance with and within the time periods provided for herein and therein.
Except as otherwise expressly provided therein, the Issuer shall not waive,
amend, modify, supplement or terminate any Basic Document or any

                                      12
<PAGE>

provision thereof without the consent of the Indenture Trustee or the
Noteholders of at least a majority of the Outstanding Amount of the Notes.

         (d) If the Issuer shall have knowledge of the occurrence of a
Servicer Default under the Servicing Agreement or an Administrator Default
under the Administration Agreement, the Issuer shall promptly notify the
Indenture Trustee and the Rating Agencies thereof, and shall specify in such
notice the action, if any, the Issuer is taking with respect to such default.
If a Servicer Default shall arise from the failure of the Servicer to perform
any of its duties or obligations under the Servicing Agreement with respect to
the Financed Student Loans, the Issuer shall take all reasonable steps
available to it to enforce its rights under the Basic Documents in respect of
such failure.

         (e) As promptly as possible after the giving of notice of termination
to the Servicer of the Servicer's rights and powers pursuant to Section 6.01
of the Servicing Agreement, the Issuer shall appoint a successor servicer (the
"Successor Servicer"), and such Successor Servicer shall accept its
appointment by a written assumption in a form acceptable to the Indenture
Trustee. In the event that a Successor Servicer has not been appointed and
accepted its appointment at the time when the Servicer ceases to act as
Servicer, the Indenture Trustee without further action shall automatically be
appointed the Successor Servicer. The Indenture Trustee may resign as the
Servicer by giving written notice of such resignation to the Issuer and in
such event will be released from such duties and obligations, such release not
to be effective until the date a new servicer enters into an agreement with
the Issuer as provided below; provided, however, that nothing herein shall
require or permit the Indenture Trustee to act as Servicer, or otherwise
service the Financed Student Loans, in violation of the Higher Education Act.
Upon delivery of any such notice to the Issuer, the Issuer shall obtain a new
servicer as the Successor Servicer under the Servicing Agreement. Any
Successor Servicer other than the Indenture Trustee shall (i) be an
established institution (A) that satisfies any requirements of the Higher
Education Act applicable to servicers, (B) the appointment of which satisfies
the Rating Agency Condition and (C) the regular business of which includes the
servicing or administration of student loans and (ii) enter into a servicing
agreement with the Issuer having substantially the same provisions as the
provisions of the Servicing Agreement applicable to the Servicer. If within 60
days after the delivery of the notice referred to above, the Issuer shall not
have obtained such a new servicer, the Indenture Trustee may appoint, or may
petition a court of competent jurisdiction to appoint, a Successor Servicer;
provided, however, that such right to appoint or to petition for the
appointment of any such Successor Servicer shall in no event relieve the
Indenture Trustee from any obligations otherwise imposed on it under the Basic
Documents until such Successor Servicer has in fact assumed such appointment.
In connection with any such appointment, the Indenture Trustee may make such
arrangements for the compensation of such Successor Servicer as it and such
Successor Servicer shall agree, subject to the limitations set forth below and
in the Servicing Agreement, and in accordance with Section 6.02 of the
Servicing Agreement, the Issuer shall enter into an agreement with such
Successor Servicer for the servicing of the Financed Student Loans (such
agreement to be in form and substance satisfactory to the Indenture Trustee).
If the Indenture Trustee shall succeed as provided herein to the Servicer's
duties as servicer with respect to the Financed Student Loans, it shall do so
in its individual capacity and not in its capacity as Indenture Trustee and,
accordingly, the provisions of Article VI hereof shall be inapplicable to the
Indenture Trustee in its duties as the successor to the Servicer and the
servicing of the Financed Student Loans. In case the Indenture Trustee shall

                                      13
<PAGE>

become successor to the Servicer under the Servicing Agreement, the Indenture
Trustee shall be entitled to appoint as Servicer any one of its affiliates,
provided that such appointment shall not affect or alter in any way the
liability of the Indenture Trustee as a successor for the performance of the
duties and obligations of the Servicer in accordance with the terms hereof.

         Notwithstanding anything else herein to the contrary, in no event
shall the Indenture Trustee be liable for any servicing fee or for any
differential in the amount of the servicing fee paid hereunder and the amount
necessary to induce any Successor Servicer to act as Successor Servicer under
the Servicing Agreement and the transactions set forth or provided for
therein.

         (f) Upon any termination of the Servicer's rights and powers pursuant
to the Servicing Agreement, the Issuer shall promptly notify the Indenture
Trustee. As soon as a Successor Servicer is appointed, the Issuer shall notify
the Indenture Trustee of such appointment, specifying in such notice the name
and address of such Successor Servicer.

         (g) Without derogating from the absolute nature of the assignment
granted to the Indenture Trustee under this Indenture or the rights of the
Indenture Trustee hereunder, the Issuer agrees that it will not, without the
prior written consent of the Indenture Trustee or the Noteholders of at least
a majority in Outstanding Amount of the Notes (and, in either such case, the
Swap Counterparty), amend, modify, waive, supplement, terminate or surrender,
or agree to any amendment, modification, supplement, termination, waiver or
surrender of, the terms of any Collateral or the Basic Documents, except to
the extent otherwise provided in the Servicing Agreement, or waive timely
performance or observance by the Servicer, the Seller, the Issuer, the
Administrator or the Eligible Lender Trustee under the Loan Sale Agreement,
the Servicing Agreement or the Administration Agreement; provided, however,
that no such amendment shall (i) increase or reduce in any manner the amount
of, or accelerate or delay the timing of, distributions that are required to
be made for the benefit of the Noteholders, or (ii) reduce the aforesaid
percentage of the Notes which are required to consent to any such amendment,
without the consent of the Noteholders of all the Outstanding Notes. If any
such amendment, modification, supplement or waiver shall be so consented to,
the Issuer agrees, promptly following a request by the Indenture Trustee to do
so, to execute and deliver, in its own name and at its own expense, such
agreements, instruments, consents and other documents as the Indenture Trustee
may deem necessary or appropriate in the circumstances.

          SECTION  3.08.  Negative Covenants.  So long as any Notes are
Outstanding, the Issuer shall not:

               (i) except as expressly permitted by this Indenture or any
          other Basic Document, sell, transfer, exchange or otherwise dispose
          of any of the properties or assets of the Issuer, including those
          included in the Indenture Trust Estate, unless directed to do so by
          the Indenture Trustee (which direction the Indenture Trustee shall
          not give without the prior written consent of each of the Rating
          Agencies);

               (ii) claim any credit on, or make any deduction from the
          principal or interest payable in respect of, the Notes (other than
          amounts properly withheld from such payments under the Code or
          applicable state law) or assert any claim against any present

                                      14
<PAGE>

          or former Noteholder by reason of the payment of the taxes levied or
          assessed upon any part of the Indenture Trust Estate; or

               (iii)(A) permit the validity or effectiveness of this Indenture
          to be impaired, or permit the lien of this Indenture to be amended,
          hypothecated, subordinated, terminated or discharged, or permit any
          Person to be released from any covenants or obligations with respect
          to the Notes under this Indenture except as may be expressly
          permitted hereby, (B) permit any lien, charge, excise, claim,
          security interest, mortgage or other encumbrance (other than the
          lien of this Indenture) to be created on or extend to or otherwise
          arise upon or burden the Indenture Trust Estate or any part thereof
          or any interest therein or the proceeds thereof (other than tax
          liens and other liens that arise by operation of law, in each case
          arising solely as a result of an action or omission of the related
          Obligor, and other than as expressly permitted by the Basic
          Documents) or (C) permit the lien of this Indenture not to
          constitute a valid first priority (other than with respect to any
          such tax or other lien) security interest in the Indenture Trust
          Estate.

          SECTION 3.09. Annual Statement as to Compliance. The Issuer will
deliver to the Indenture Trustee, within 120 days after the end of each fiscal
year of the Issuer (commencing with the fiscal year 2002), an Officers'
Certificate of the Issuer stating that:

               (i) a review of the activities of the Issuer during such year
          and of performance under this Indenture has been made under such
          Authorized Officers' supervision; and

               (ii) to the best of such Authorized Officers' knowledge, based
          on such review, the Issuer has complied with all conditions and
          covenants under this Indenture throughout such year, or, if there
          has been a default in the compliance of any such condition or
          covenant, specifying each such default known to such Authorized
          Officers and the nature and status thereof.

          SECTION  3.10.  Issuer May Consolidate, etc. Only on Certain Terms.
(a)  The Issuer shall not consolidate or merge with or into any other Person,
unless:

               (i) the Person (if other than the Issuer) formed by or
          surviving such consolidation or merger shall be a Person organized
          and existing under the laws of the United States of America or any
          State and shall expressly assume, by an indenture supplemental
          hereto, executed and delivered to the Indenture Trustee, in form
          satisfactory to the Indenture Trustee, the due and punctual payment
          of the principal of, and interest on and with respect to all Notes
          and the performance or observance of every agreement and covenant of
          this Indenture on the part of the Issuer to be performed or
          observed, all as provided herein;

               (ii) immediately after giving effect to such transaction, no
          Event of Default shall have occurred and be continuing;

               (iii)the Rating Agency Condition shall have been satisfied with
          respect to such transaction;

                                      15
<PAGE>

               (iv) the Issuer shall have received an Opinion of Counsel (and
          shall have delivered copies thereof to the Indenture Trustee) to the
          effect that such transaction will not have any material adverse tax
          consequence to the Issuer or any Noteholder;

               (v) any action as is necessary to maintain the lien and
          security interest created by this Indenture shall have been taken;
          and

               (vi) the Issuer shall have delivered to the Indenture Trustee
          an Officers' Certificate of the Issuer and an Opinion of Counsel
          each stating that such consolidation or merger and such supplemental
          indenture comply with this Article III and that all conditions
          precedent herein provided for relating to such transaction have been
          complied with (including any filing required by the Exchange Act).

          (b) The Issuer shall not convey or transfer all or substantially all
its properties or assets, including those included in the Indenture Trust
Estate, to any Person, unless:

               (i) the Person that acquires by conveyance or transfer the
          properties and assets of the Issuer the conveyance or transfer of
          which is hereby restricted shall (A) be a United States citizen or a
          Person organized and existing under the laws of the United States of
          America or any State, (B) expressly assumes, by an indenture
          supplemental hereto, executed and delivered to the Indenture
          Trustee, in form satisfactory to the Indenture Trustee, the due and
          punctual payment of the principal of, and interest on and with
          respect to all Notes and the performance or observance of every
          agreement and covenant of this Indenture on the part of the Issuer
          to be performed or observed, all as provided herein, (C) expressly
          agrees by means of such supplemental indenture that all right, title
          and interest so conveyed or transferred shall be subject and
          subordinate to the rights of Noteholders, (D) unless otherwise
          provided in such supplemental indenture, expressly agrees to
          indemnify, defend and hold harmless the Issuer against and from any
          loss, liability or expense arising under or related to this
          Indenture and the Notes and (E) expressly agrees by means of such
          supplemental indenture that such Person (or if a group of Persons,
          then one specified Person) shall make all filings with the
          Commission (and any other appropriate Person) required by the
          Exchange Act in connection with the Notes;

               (ii) immediately after giving effect to such transaction, no
          Default or Event of Default shall have occurred and be continuing;

               (iii)the Rating Agency Condition shall have been satisfied with
          respect to such transaction;

               (iv) the Issuer shall have received an Opinion of Counsel (and
          shall have delivered copies thereof to the Indenture Trustee) to the
          effect that such transaction will not have any material adverse tax
          consequence to the Issuer or any Noteholder;

               (v) any action as is necessary to maintain the lien and
          security interest created by this Indenture shall have been taken;
          and

                                      16
<PAGE>

               (vi) the Issuer shall have delivered to the Indenture Trustee
          and the Swap Counterparty an Officers' Certificate of the Issuer and
          an Opinion of Counsel each stating that such conveyance or transfer
          and such supplemental indenture comply with this Article III and
          that all conditions precedent herein provided for relating to such
          transaction have been complied with (including any filing required
          by the Exchange Act).

          SECTION  3.11.  Successor or Transferee.

          (a) Upon any consolidation or merger of the Issuer in accordance
with Section 3.10(a), the Person formed by or surviving such consolidation or
merger (if other than the Issuer) shall succeed to, and be substituted for,
and may exercise every right and power of, the Issuer under this Indenture
with the same effect as if such Person had been named as the Issuer herein.

          (b) Upon a conveyance or transfer of all the assets and properties
of the Issuer pursuant to Section 3.10(b), Wells Fargo Student Loan Trust
2001-1 will be released from every covenant and agreement of this Indenture to
be observed or performed on the part of the Issuer with respect to the Notes
immediately upon the delivery by the Issuer of written notice to the Indenture
Trustee stating that Wells Fargo Student Loan Trust 2001-1 is to be so
released.

          SECTION 3.12. No Other Business. Except as contemplated by this
Indenture or the other Basic Documents, the Issuer shall not engage in any
business other than financing, purchasing, owning, selling and managing the
Financed Student Loans, and originating Consolidation Loans during the Funding
Period, in the manner contemplated by this Indenture and the other Basic
Documents and activities incidental thereto.

          SECTION 3.13. No Borrowing. Except as contemplated by this Indenture
or the other Basic Documents, the Issuer shall not issue, incur, assume,
guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Notes.

          SECTION 3.14. Obligations of Servicer and Administrator. The Issuer
shall cause the Servicer to comply with Sections 3.07, 3.08, 3.09 and 3.10 of
the Servicing Agreement and shall cause the Administrator to comply with
Section 2(g) of the Administration Agreement.

          SECTION 3.15. Guarantees, Loans, Advances and Other Liabilities.
Except as contemplated by the Basic Documents or this Indenture, the Issuer
shall not make any loan or advance or credit to, or guarantee (directly or
indirectly or by an instrument having the effect of assuring another's payment
or performance on any obligation or capability of so doing or otherwise),
endorse or otherwise become contingently liable, directly or indirectly, in
connection with the obligations, stocks or dividends of, or own, purchase,
repurchase or acquire (or agree contingently to do so) any stock, obligations,
assets or securities of, or any other interest in, or make any capital
contribution to, any other Person.

          SECTION 3.16. Capital Expenditures. The Issuer shall not make any
expenditure (by long-term or operating lease or otherwise) for capital assets
(either realty or personalty).

          SECTION 3.17. Restricted Payments. The Issuer shall not, directly or
indirectly, (i) pay any dividend or make any distribution (by reduction of
capital or otherwise), whether in cash, property, securities or a combination
thereof, to the Eligible Lender Trustee or any owner of a

                                      17
<PAGE>

beneficial interest in the Issuer or otherwise with respect to any ownership
or equity interest or security in or of the Issuer or to the Servicer or the
Administrator, (ii) redeem, purchase, retire or otherwise acquire for value
any such ownership or equity interest or security or (iii) set aside or
otherwise segregate any amounts for any such purpose; provided, however, that
the Issuer may make, or cause to be made, distributions to the Servicer, the
Eligible Lender Trustee, the Indenture Trustee, the Noteholders, the
Administrator and the Seller as contemplated by, and to the extent funds are
available for such purpose under, this Indenture, the Loan Sale Agreement, the
Servicing Agreement or the Administration Agreement. The Issuer will not,
directly or indirectly, make payments to or distributions from the Collection
Account except in accordance with this Indenture and the other Basic
Documents.

          SECTION 3.18. Notice of Events of Default. The Issuer shall give the
Indenture Trustee, the Rating Agencies and the Swap Counterparty prompt
written notice of each Event of Default hereunder and each default on the part
of the Seller, the Servicer or the Administrator of its obligations under the
Loan Sale Agreement, the Servicing Agreement or the Administration Agreement.
In addition, the Issuer shall deliver to the Indenture Trustee, within five
days after the occurrence thereof, written notice in the form of an Officers'
Certificate of the Issuer of any event which with the giving of notice and the
lapse of time would become an Event of Default under Section 5.01(iii), its
status and what action the Issuer is taking or proposes to take with respect
thereto. The Indenture Trustee shall provide notice to the Noteholders and the
Swap Counterparty of each default or other event of which it receives notice
pursuant to this Section 3.18, promptly after receipt of such Notice.

          SECTION 3.19. Further Instruments and Acts. Upon request of the
Indenture Trustee, the Issuer will execute and deliver such further
instruments and do such further acts as may be reasonably necessary or proper
to carry out more effectively the purpose of this Indenture.

          SECTION 3.20. Removal of Administrator. So long as any Notes are
Outstanding, the Issuer shall not remove the Administrator unless the Rating
Agency Condition shall have been satisfied in connection with such removal.

                                  ARTICLE IV

                          Satisfaction and Discharge

          SECTION 4.01. Satisfaction and Discharge of Indenture. This
Indenture shall cease to be of further effect with respect to the Notes except
as to (i) rights of registration of transfer and exchange, (ii) substitution
of mutilated, destroyed, lost or stolen Notes, (iii) rights of Noteholders to
receive payments of principal thereof and interest thereon, (iv) Sections
3.03, 3.04, 3.05, 3.08, 3.10, 3.12, 3.13, 3.15, 3.16 and 3.17, (v) the rights,
obligations and immunities of the Indenture Trustee hereunder (including the
rights of the Indenture Trustee under Section 6.07 and the obligations of the
Indenture Trustee under Section 4.02) and (vi) the rights of Noteholders as
beneficiaries hereof with respect to the property so deposited with the
Indenture Trustee payable to all or any of them, and the Indenture Trustee, on
demand of and at the expense of the Issuer, shall execute proper instruments
acknowledging satisfaction and discharge of this Indenture with respect to the
Notes, when:

                                      18
<PAGE>

                           (A)      either

                                    (1) all Notes theretofore authenticated
                           and delivered (other than (i) Notes that have been
                           destroyed, lost or stolen and that have been
                           replaced or paid as provided in Section 2.05 and
                           (ii) Notes for whose payment money has theretofore
                           been deposited in trust or segregated and held in
                           trust by the Issuer and thereafter repaid to the
                           Issuer or discharged from such trust, as provided
                           in Section 3.03) have been delivered to the
                           Indenture Trustee for cancellation; or

                                    (2)  all Notes not theretofore delivered
                            to the Indenture Trustee for cancellation

                                            (i)  have become due and payable,

                                            (ii) will become due and payable
                                    at the Class A-1 Note Final Maturity Date,
                                    the Class A-2 Note Final Maturity Date or
                                    the Subordinate Note Final Maturity Date,
                                    as the case may be, within one year, or

                                            (iii) are to be called for
                                    redemption within one year under
                                    arrangements satisfactory to the Indenture
                                    Trustee for the giving of notice of
                                    redemption by the Indenture Trustee in the
                                    name, and at the expense, of the Issuer,

                                    and the Issuer, in the case of (i), (ii)
                           or (iii) above, has irrevocably deposited or caused
                           to be irrevocably deposited with the Indenture
                           Trustee cash or direct obligations of or
                           obligations guaranteed by the United States of
                           America (which will mature prior to the date such
                           amounts are payable), in trust for such purpose, in
                           an amount sufficient to pay and discharge the
                           entire indebtedness on such Notes not theretofore
                           delivered to the Indenture Trustee for cancellation
                           as of such day of discharge or when due on the
                           Class A-1 Note Final Maturity Date, the Class A-2
                           Note Final Maturity Date or the Subordinate Note
                           Final Maturity Date, as the case may be;

                           (B) the Issuer has paid or caused to be paid all
                  other sums payable hereunder and under the Swap Agreement
                  and the Demand Note by the Issuer; and

                           (C) the Issuer has delivered to the Indenture
                  Trustee an Officers' Certificate of the Issuer, an Opinion
                  of Counsel and (if required by the TIA or the Indenture
                  Trustee) an Independent Certificate from a firm of certified
                  public accountants, each meeting the applicable requirements
                  of Section 11.01(a) and, subject to Section 11.02, each
                  stating that all conditions precedent herein provided for
                  relating to the satisfaction and discharge of this Indenture
                  have been complied with.

                                      19
<PAGE>

          SECTION 4.02. Application of Trust Money. All monies deposited with
the Indenture Trustee pursuant to Section 4.01 hereof shall be held in trust
and applied by it, in accordance with the provisions of the Notes and this
Indenture, to the payment, either directly or through any Paying Agent, as the
Indenture Trustee may determine, to the Noteholders of the particular Notes
for the payment or redemption of which such monies have been deposited with
the Indenture Trustee, of all sums due and to become due thereon for principal
and interest and to the Swap Counterparty of all amounts due to the Swap
Counterparty under the Swap Agreement and the Demand Note Provider of all
amounts due to the Demand Note Provider under the Demand Note; but such monies
need not be segregated from other funds except to the extent required herein,
in the Servicing Agreement or the Administration Agreement or required by law.

          SECTION 4.03. Repayment of Monies Held by Paying Agent. In
connection with the satisfaction and discharge of this Indenture with respect
to the Notes, all monies then held by any Paying Agent other than the
Indenture Trustee under the provisions of this Indenture with respect to such
Notes shall, upon demand of the Issuer, be paid to the Indenture Trustee to be
held and applied according to Section 3.03 and thereupon such Paying Agent
shall be released from all further liability with respect to such monies.

                                   ARTICLE V

                                   Remedies

          SECTION 5.01. Events of Default. "Event of Default", wherever used
herein, means any one of the following events (whatever the reason for such
Event of Default and whether it shall be voluntary or involuntary or be
effected by operation of law or pursuant to any judgment, decree or order of
any court or any order, rule or regulation of any administrative or
governmental body):

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

               (ii) default in the payment by the Issuer of the principal of
          any Note when the same becomes due and payable; or

               (iii)default in the observance or performance of any covenant
          or agreement of the Issuer made in this Indenture (other than a
          covenant or agreement, a default in the observance or performance of
          which is elsewhere in this Section specifically dealt with), or any
          representation or warranty of the Issuer made in this Indenture or
          in any certificate or other writing delivered pursuant hereto or in
          connection herewith proving to have been incorrect in any material
          respect as of the time when the same shall have been made which
          default materially and adversely affects the rights of the
          Noteholders, and such default shall continue or not be cured, or the
          circumstance or condition in respect of which such misrepresentation
          or warranty was incorrect shall not have been eliminated or
          otherwise cured, for a period of 30 (or, in the circumstances
          provided below, 90) days after there shall have been given, by
          registered or certified mail, to the Issuer by the Indenture Trustee
          or to the Issuer and the Indenture Trustee by the Noteholders of at
          least

                                      20
<PAGE>

          25% of the Outstanding Amount of the Notes, a written notice
          specifying such default or incorrect representation or warranty and
          requiring it to be remedied and stating that such notice is a notice
          of Default hereunder; provided, however, that, if at the end of such
          30-day period, the Indenture Trustee determines that a good faith
          effort to cure or eliminate the Default has commenced, the Indenture
          Trustee may extend such 30-day period to 90 days; or

               (iv) the filing of a decree or order for relief by a court
          having jurisdiction in the premises in respect of the Issuer or any
          substantial part of the Indenture Trust Estate in an involuntary
          case under any applicable federal or state bankruptcy, insolvency or
          other similar law now or hereafter in effect, or appointing a
          receiver, liquidator, assignee, custodian, trustee, sequestrator or
          similar official of the Issuer or for any substantial part of the
          Indenture Trust Estate, or ordering the winding-up or liquidation of
          the Issuer's affairs, and such decree or order shall remain unstayed
          and in effect for a period of 60 consecutive days; or

               (v) the commencement by the Issuer of a voluntary case under
          any applicable federal or state bankruptcy, insolvency or other
          similar law now or hereafter in effect, or the consent by the Issuer
          to the entry of an order for relief in an involuntary case under any
          such law, or the consent by the Issuer to the appointment or taking
          possession by a receiver, liquidator, assignee, custodian, trustee,
          sequestrator or similar official of the Issuer or for any
          substantial part of the Indenture Trust Estate, or the making by the
          Issuer of any general assignment for the benefit of creditors, or
          the failure by the Issuer generally to pay its debts as such debts
          become due, or the taking of action by the Issuer in furtherance of
          any of the foregoing.

          SECTION 5.02. Acceleration of Maturity; Rescission and Annulment. If
an Event of Default should occur, then and in every such case the Indenture
Trustee or the Noteholders of Notes representing not less than a majority of
the Outstanding Amount of the Notes may declare all the Notes to be
immediately due and payable, by a notice in writing to the Issuer (and to the
Indenture Trustee if given by Noteholders), and upon any such declaration the
unpaid principal amount of such Notes, together with accrued and unpaid
interest thereon through the date of acceleration, shall become immediately
due and payable.

          At any time after such declaration of acceleration of maturity has
been made and before a judgment or decree for payment of the money due has
been obtained by the Indenture Trustee as hereinafter in this Article V
provided, the Noteholders of Notes representing a majority of the Outstanding
Amount of the Notes, by written notice to the Issuer and the Indenture
Trustee, may rescind and annul such declaration and its consequences if:

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

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

                                      21
<PAGE>

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

               (ii) all Events of Default, other than the nonpayment of the
          principal of the Notes that has become due solely by such
          acceleration, have been cured or waived as provided in Section 5.12.

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

          SECTION 5.03.   Collection of Indebtedness and Suits for Enforcement
by Indenture Trustee.

          (a) The Issuer covenants that if (i) default is made in the payment
of any interest on any Note when the same becomes due and payable, and such
default continues for a period of five days, or (ii) default is made in the
payment of the principal of or any installment of the principal of any Note
when the same becomes due and payable, the Issuer will, upon demand of the
Indenture Trustee, pay to it, for the benefit of the Noteholders, the whole
amount then due and payable on such Notes for principal and interest with
interest upon the overdue principal, and, to the extent payment at such rate
of interest shall be legally enforceable, upon overdue installments of
interest, at the rate specified in Section 2.07 and in addition thereto such
further amount as shall be sufficient to cover the costs and expenses of
collection, including the reasonable compensation, expenses, disbursements and
advances of the Indenture Trustee and its agents and counsel.

          (b) In case the Issuer shall fail forthwith to pay such amounts upon
such demand, the Indenture Trustee, in its own name and as trustee of an
express trust, may institute a Proceeding for the collection of the sums so
due and unpaid, and may prosecute such Proceeding to judgment or final decree,
and may enforce the same against the Issuer or other obligor upon such Notes
and collect in the manner provided by law out of the property of the Issuer or
other obligor upon such Notes, wherever situated, the monies adjudged or
decreed to be payable.

         (c) If an Event of Default occurs and is continuing, the Indenture
Trustee may, as more particularly provided in Section 5.04, in its discretion,
proceed to protect and enforce its rights and the rights of the Noteholders,
by such appropriate Proceedings as the Indenture Trustee shall deem most
effective to protect and enforce any such rights, whether for the specific
enforcement of any covenant or agreement in this Indenture or in aid of the
exercise of any power granted herein, or to enforce any other proper remedy or
legal or equitable right vested in the Indenture Trustee by this Indenture or
by law.

         (d) In case there shall be pending, relative to the Issuer or any
other obligor upon the Notes or any Person having or claiming an ownership
interest in the Indenture Trust Estate, Proceedings under Title 11 of the
United States Code or any other applicable federal or state bankruptcy,
insolvency or other similar law, or in case a receiver, assignee or trustee in
bankruptcy or reorganization, liquidator, sequestrator or similar official
shall have been appointed for or taken possession of the Issuer or its
property or such other obligor or Person, or

                                      22
<PAGE>

in case of any other comparable judicial Proceeding relative to the Issuer or
other obligor upon the Notes, or to the creditors or property of the Issuer or
such other obligor, the Indenture Trustee, irrespective of whether the
principal of any Notes shall then be due and payable as therein expressed or
by declaration or otherwise and irrespective of whether the Indenture Trustee
shall have made any demand pursuant to the provisions of this Section, shall
be entitled and empowered, by intervention in such proceedings or otherwise:

               (i) to file and prove a claim or claims for the whole amount of
          principal and interest owing and unpaid in respect of the Notes and
          to file such other papers or documents as may be necessary or
          advisable in order to have the claims of the Indenture Trustee
          (including any claim for reasonable compensation to the Indenture
          Trustee and each predecessor Indenture Trustee, and their respective
          agents, attorneys and counsel, and for reimbursement of all expenses
          and liabilities incurred, and all advances made, by the Indenture
          Trustee and each predecessor Indenture Trustee, except as a result
          of negligence or bad faith) and of the Noteholders allowed in such
          Proceeding;

               (ii) unless prohibited by applicable law and regulations, to
          vote on behalf of the Noteholders in any election of a trustee, a
          standby trustee or Person performing similar functions in any such
          Proceeding;

               (iii) to collect and receive any monies or other property
          payable or deliverable on any such claims and to distribute all
          amounts received with respect to the claims of the Noteholders and
          the Indenture Trustee on their behalf; and

               (iv) to file such proofs of claim and other papers or documents
          as may be necessary or advisable in order to have the claims of the
          Indenture Trustee or the Noteholders allowed in any judicial
          Proceeding relative to the Issuer, its creditors and its property;

and any trustee, receiver, liquidator, custodian or other similar official in
any such Proceeding is hereby authorized by each of such Noteholders to make
payments to the Indenture Trustee, and, in the event that the Indenture
Trustee shall consent to the making of payments directly to such Noteholders,
to pay to the Indenture Trustee such amounts as shall be sufficient to cover
reasonable compensation to the Indenture Trustee, each predecessor Indenture
Trustee and their respective agents, attorneys and counsel, and all other
expenses and liabilities incurred, and all advances made, by the Indenture
Trustee and each predecessor Indenture Trustee except as a result of
negligence or bad faith.

          (e) Nothing herein contained shall be deemed to authorize the
Indenture Trustee to authorize or consent to or vote for or accept or adopt on
behalf of any Noteholder any plan of reorganization, arrangement, adjustment
or composition affecting the Notes or the rights of any Noteholder thereof or
to authorize the Indenture Trustee to vote in respect of the claim of any
Noteholder in any such proceeding except, as aforesaid, to vote for the
election of a trustee in bankruptcy or similar Person.

          (f) All rights of action and of asserting claims under this
Indenture, or under any of the Notes, may be enforced by the Indenture Trustee
without the possession of any of the Notes

                                      23
<PAGE>

or the production thereof in any trial or other Proceeding relative thereto,
and any such action or Proceeding instituted by the Indenture Trustee shall be
brought in its own name as trustee of an express trust, and any recovery of
judgment, subject to the payment of the expenses, disbursements and
compensation of the Indenture Trustee, each predecessor Indenture Trustee and
their respective agents and attorneys, shall be for the benefit of the
Noteholders.

         (g) In any Proceeding brought by the Indenture Trustee (and also any
Proceeding involving the interpretation of any provision of this Indenture to
which the Indenture Trustee shall be a party), the Indenture Trustee shall be
held to represent all the Noteholders, and it shall not be necessary to make
any Noteholder a party to any such Proceeding.

         SECTION  5.04.  Remedies; Priorities.

         (a) If an Event of Default shall have occurred, the Indenture Trustee
may or, upon the written request of Noteholders of at least 51% of the Notes,
shall do one or more of the following (subject to Section 5.05):

               (i) institute Proceedings in its own name and as trustee of an
          express trust for the collection of all amounts then payable on the
          Notes or under this Indenture with respect thereto, whether by
          declaration or otherwise, enforce any judgment obtained, and collect
          from the Issuer and any other obligor upon such Notes monies
          adjudged due;

               (ii) institute Proceedings from time to time for the complete
          or partial foreclosure of this Indenture with respect to the
          Indenture Trust Estate;

               (iii)exercise any remedies of a secured party under the UCC and
          take any other appropriate action to protect and enforce the rights
          and remedies of the Indenture Trustee and the Noteholders; and

               (iv) sell the Indenture Trust Estate or any portion thereof or
          rights or interests therein, at one or more public or private sales
          called and conducted in any manner permitted by law;

provided, however, that the Indenture Trustee may not sell or otherwise
liquidate the Indenture Trust Estate following an Event of Default, other than
an Event of Default described in Section 5.01(i) or (ii), unless (A) the
Noteholders of 100% of the Outstanding Amount of the Notes consent thereto,
(B) the proceeds of such sale or liquidation distributable to the Noteholders
are sufficient to discharge in full all amounts then due and unpaid upon such
Notes for principal and interest or (C) the Indenture Trustee determines that
the Indenture Trust Estate will not continue to provide sufficient funds for
the payment of principal of and interest on the Notes as they would have
become due if the Notes had not been declared due and payable, and the
Indenture Trustee obtains the consent of Noteholders of 66-2/3% of the
Outstanding Amount of the Notes. In determining such sufficiency or
insufficiency with respect to clauses (B) and (C), the Indenture Trustee may,
but need not, obtain and rely upon an opinion of an Independent investment
banking or accounting firm of national reputation as to the feasibility of
such proposed action and as to the sufficiency of the Indenture Trust Estate
for such purpose.

                                      24
<PAGE>

          (b) Following an Event of Default and an acceleration of the Notes,
the Indenture Trustee shall pay out the money or property in the following
order:

               FIRST: to the Indenture Trustee for amounts due under Section
          6.07;

               SECOND: to the Servicer, the Servicing Fee then due and payable
          including all overdue Servicing Fees;

               THIRD: to the Administrator, the Administration Fee then due
          and payable including all overdue Administration Fees;

               FOURTH: to the Swap Counterparty, the Swap Fee then due and
          payable including all overdue Swap Fees;

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

               SIXTH: to the Subordinate Noteholders for amounts due and
          unpaid on the Subordinate Notes for interest, ratably, without
          preference or priority of any kind, according to the amounts due and
          payable on the Subordinate Notes for interest;

               SEVENTH: to the Senior Noteholders for amounts due and unpaid
          on the Senior Notes for principal, ratably, without preference or
          priority of any kind, according to the amounts due and payable on
          the Senior Notes for principal;

               EIGHTH: to the Subordinate Noteholders for amounts due and
          unpaid on the Subordinate Notes for principal, ratably, without
          preference or priority of any kind, according to the amounts due and
          payable on the Subordinate Notes for principal;

               NINTH: to the Swap Counterparty for all amounts other than Swap
          Fees due under the Swap Agreement;

               TENTH: to the Demand Note Provider, in respect of any amounts
          due to be reimbursed to it under the Demand Note; and

               ELEVENTH: to the Issuer, for distribution in accordance with
          the terms of the Administration Agreement.

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

          SECTION 5.05. Optional Preservation of the Indenture Trust Estate.
If the Notes have been declared to be due and payable under Section 5.02
following an Event of Default and such declaration and its consequences have
not been rescinded and annulled, the Indenture Trustee may, but need not,
elect to maintain possession of the Indenture Trust Estate. It is the desire
of

                                      25
<PAGE>

the parties hereto and the Noteholders that there be at all times
sufficient funds for the payment of principal of and interest on the Notes,
and the Indenture Trustee shall take such desire into account when determining
whether to maintain possession of the Indenture Trust Estate. In determining
whether to maintain possession of the Indenture Trust Estate, the Indenture
Trustee may, but need not, obtain and rely upon an opinion (which shall be
obtained at the expense of the Issuer) of an Independent investment banking or
accounting firm of national reputation as to the feasibility of such proposed
action and as to the sufficiency of the Indenture Trust Estate for such
purpose.

          SECTION 5.06. Limitation of Suits. No Noteholder shall have any
right to institute any Proceeding, judicial or otherwise, with respect to this
Indenture, or for the appointment of a receiver or trustee, or for any other
remedy hereunder, unless:

               (i) such Noteholder has previously given written notice to the
          Indenture Trustee of a continuing Event of Default;

               (ii) the Noteholders of not less than 25% of the Outstanding
          Amount of the Notes have made written request to the Indenture
          Trustee to institute such Proceeding in respect of such Event of
          Default in its own name as Indenture Trustee hereunder;

               (iii)such Noteholder or Noteholders have offered to the
          Indenture Trustee reasonable indemnity against the costs, expenses
          and liabilities to be incurred in complying with such request;

               (iv) the Indenture Trustee for 60 days after its receipt of
          such notice, request and offer of indemnity has failed to institute
          such Proceeding; and

               (v) no direction inconsistent with such written request has
          been given to the Indenture Trustee during such 60-day period by the
          Noteholders of a majority of the Outstanding Amount of the Notes it
          being understood and intended that no one or more Noteholders shall
          have any right in any manner whatever by virtue of, or by availing
          of, any provision of this Indenture to affect, disturb or prejudice
          the rights of any other Noteholders or to obtain or to seek to
          obtain priority or preference over any other Noteholders or to
          enforce any right under this Indenture, except in the manner herein
          provided.

          In the event the Indenture Trustee shall receive conflicting or
inconsistent requests and indemnity from two or more groups of Noteholders
pursuant to this Section 5.06, each representing less than a majority of the
Outstanding Amount of the Notes, the Indenture Trustee in its sole discretion
may determine what action, if any, shall be taken, notwithstanding any other
provisions of this Indenture.

          SECTION 5.07. Unconditional Rights of Noteholders to Receive
Principal and Interest. Notwithstanding any other provisions in this
Indenture, any Noteholder shall have the right, which is absolute and
unconditional, to receive payment of the principal of and interest, if any, on
such Note on or after the respective due dates thereof expressed in such Note
or in this Indenture (or, in the case of redemption, on or after the
Redemption Date) and to institute suit for

                                      26
<PAGE>

the enforcement of any such payment, and such right shall not be impaired
without the consent of such Noteholder.

          SECTION 5.08. Restoration of Rights and Remedies. If the Indenture
Trustee or any Noteholder has instituted any Proceeding to enforce any right
or remedy under this Indenture and such Proceeding has been discontinued or
abandoned for any reason or has been determined adversely to the Indenture
Trustee or to such Noteholder, then and in every such case the Issuer, the
Indenture Trustee and the Noteholders shall, subject to any determination in
such Proceeding, be restored severally and respectively to their former
positions hereunder, and thereafter all rights and remedies of the Indenture
Trustee and the Noteholders shall continue as though no such Proceeding had
been instituted.

          SECTION 5.09. Rights and Remedies Cumulative. No right or remedy
herein conferred upon or reserved to the Indenture Trustee or to the
Noteholders is intended to be exclusive of any other right or remedy, and
every right and remedy shall, to the extent permitted by law, be cumulative
and in addition to every other right and remedy given hereunder or now or
hereafter existing at law or in equity or otherwise. The assertion or
employment of any right or remedy hereunder, or otherwise, shall not prevent
the concurrent assertion or employment of any other appropriate right or
remedy.

          SECTION 5.10. Delay or Omission Not a Waiver. No delay or omission
of the Indenture Trustee or any Noteholder to exercise any right or remedy
accruing upon any Default or Event of Default shall impair any such right or
remedy or constitute a waiver of any such Default or Event of Default or an
acquiescence therein. Every right and remedy given by this Article V or by law
to the Indenture Trustee, to the Noteholders may be exercised from time to
time, and as often as may be deemed expedient, by the Indenture Trustee or the
Noteholders, as the case may be.

          SECTION 5.11. Control by Noteholders. The Noteholders of a majority
of the Outstanding Amount of the Notes shall have the right to direct the
time, method and place of conducting any Proceeding for any remedy available
to the Indenture Trustee with respect to the Notes or exercising any trust or
power conferred on the Indenture Trustee; provided, however, that

               (i) such direction shall not be in conflict with any rule of
          law or with this Indenture;

               (ii) subject to the express terms of Section 5.04, any
          direction to the Indenture Trustee to sell or liquidate the
          Indenture Trust Estate shall be by the Noteholders of 100% of the
          Outstanding Amount of the Notes;

               (iii)if the conditions set forth in Section 5.05 have been
          satisfied and the Indenture Trustee elects to retain the Indenture
          Trust Estate pursuant to such Section, then any direction to the
          Indenture Trustee by Noteholders of less than 100% of the
          Outstanding Amount of the Notes to sell or liquidate the Indenture
          Trust Estate shall be of no force and effect; and

                                      27
<PAGE>

               (iv) the Indenture Trustee may take any other action deemed
          proper by the Indenture Trustee that is not inconsistent with such
          direction;

and provided, further, that, subject to Section 6.01, the Indenture Trustee
need not take any action that it determines might involve it in liability or
might materially adversely affect the rights of any Noteholders not consenting
to such action.

          SECTION 5.12. Waiver of Past Defaults. Prior to the time a judgment
or decree for payment of money due has been obtained as described in Section
5.02, the Noteholders of not less than a majority of the Outstanding Amount of
the Notes may waive any past Default or Event of Default and its consequences
except a Default or Event of Default (a) in payment when due of principal of
or interest on any of the Notes or (b) in respect of a covenant or provision
hereof which cannot be modified or amended without the consent of each
Noteholder; provided, however, that all Noteholders may waive events described
in clauses (a) and (b) hereof. In the case of any such waiver, the Issuer, the
Indenture Trustee and the Noteholders shall be restored to their former
positions and rights hereunder, respectively; but no such waiver shall extend
to any subsequent or other Default or Event of Default or impair any right
consequent thereto.

          Upon any such waiver, such Default shall cease to exist and be
deemed to have been cured and not to have occurred, and any Event of Default
arising therefrom shall be deemed to be cured and not to have occurred, for
every purpose of this Indenture to the extent specified in such waiver but no
such waiver shall extend to any subsequent or other Default or Event of
Default or impair any right consequent thereto.

          SECTION 5.13. Undertaking for Costs. All parties to this Indenture
agree, and each Noteholder by such Noteholder's acceptance of any Note shall
be deemed to have agreed, that any court may in its discretion require, in any
suit for the enforcement of any right or remedy under this Indenture, or in
any suit against the Indenture Trustee for any action taken, suffered or
omitted by it as Indenture Trustee, the filing by any party litigant in such
suit of an undertaking to pay the costs of such suit, and that such court may
in its discretion assess reasonable costs, including reasonable attorneys'
fees, against any party litigant in such suit, having due regard to the merits
and good faith of the claims or defenses made by such party litigant; but the
provisions of this Section shall not apply to (a) any suit instituted by the
Indenture Trustee, (b) any suit instituted by any Noteholder, or group of
Noteholders, in each case holding in the aggregate more than 10% of the
Outstanding Amount of the Notes or (c) any suit instituted by any Noteholder
for the enforcement of the payment of principal of or interest on any Note on
or after the respective due dates expressed in such Note and in this Indenture
(or, in the case of redemption, on or after the Redemption Date).

          SECTION 5.14.  Waiver of Stay or Extension Laws. The Issuer  covenants
(to the extent  that it may  lawfully do so) that it will not at any time insist
upon,  or plead or in any  manner  whatsoever,  claim  or take  the  benefit  or
advantage  of, any stay or extension  law wherever  enacted,  now or at any time
hereafter in force,  that may affect the  covenants or the  performance  of this
Indenture;  and the  Issuer (to the extent  that it may  lawfully  do so) hereby
expressly waives all benefit or advantage of any such law, and covenants that it
will not hinder,  delay or impede the  execution of any power herein  granted to
the  Indenture  Trustee,  but will suffer and permit the execution of every such
power as though no such law had been enacted.

                                      28
<PAGE>

          SECTION 5.15. Action on Notes. The Indenture Trustee's right to seek
and recover judgment on the Notes or under this Indenture shall not be
affected by the seeking, obtaining or application of any other relief under or
with respect to this Indenture. Neither the lien of this Indenture nor any
rights or remedies of the Indenture Trustee or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion of
the Indenture Trust Estate or upon any of the assets of the Issuer. Any money
or property collected by the Indenture Trustee shall be applied in accordance
with Section 5.04(b).

          SECTION 5.16. Performance and Enforcement of Certain Obligations.

          (a) Promptly following a request from the Indenture Trustee to do so
and at the Servicer's expense, the Issuer shall take all such lawful action as
the Indenture Trustee may request to compel or secure the performance and
observance by the Depositor, the Seller, the Servicer, the Administrator, the
Demand Note Provider and the Swap Counterparty, as applicable, of each of
their obligations to the Issuer under or in connection with the Loan Sale
Agreement, the Servicing Agreement, the Administration Agreement, the Demand
Note and the Swap Agreement and to exercise any and all rights, remedies,
powers and privileges lawfully available to the Issuer under or in connection
with the Loan Sale Agreement, the Servicing Agreement, the Demand Note and the
Administration Agreement to the extent and in the manner directed by the
Indenture Trustee, including the transmission of notices of default on the
part of the Depositor, the Seller, the Servicer, the Administrator, the Demand
Note Provider or the Swap Counterparty thereunder and the institution of legal
or administrative actions or proceedings to compel or secure performance by
the Depositor, the Seller, the Servicer, the Administrator or the Swap
Counterparty of each of their obligations under the Loan Sale Agreement, the
Servicing Agreement, the Administration Agreement, the Demand Note or the Swap
Agreement.

          (b) If an Event of Default has occurred, the Indenture Trustee may,
and at the direction (which direction shall be in writing or by telephone
(confirmed in writing promptly thereafter)) of the Noteholders of 66-2/3% of
the Outstanding Amount of the Notes, shall, exercise all rights, remedies,
powers, privileges and claims of the Issuer against the Depositor, the Seller,
the Servicer, the Administrator, the Demand Note Provider or the Swap
Counterparty under or in connection with the Loan Sale Agreement, the
Servicing Agreement, the Administration Agreement, the Demand Note or the Swap
Agreement, including the right or power to take any action to compel or secure
performance or observance by the Depositor, the Seller, the Servicer, the
Administrator, the Demand Note Provider or the Swap Counterparty of each of
their obligations to the Issuer thereunder and to give any consent, request,
notice, direction, approval, extension or waiver under the Loan Sale
Agreement, the Servicing Agreement, the Administration Agreement, the Demand
Note or the Swap Agreement and any right of the Issuer to take such action
shall be suspended.

                                  ARTICLE VI

                             The Indenture Trustee

          SECTION 6.01. Duties of Indenture Trustee.

                                      29
<PAGE>

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

          (b) Except during the continuance of an Event of Default:

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

               (ii) in the absence of bad faith on its part, the Indenture
          Trustee may conclusively rely, as to the truth of the statements and
          the correctness of the opinions expressed therein, upon certificates
          or opinions furnished to the Indenture Trustee and conforming to the
          requirements of this Indenture; provided, however, that the
          Indenture Trustee shall examine such certificates and opinions to
          determine whether they conform to the requirements of this
          Indenture.

          (c) The Indenture Trustee may not be relieved from liability for its
own negligent action, its own negligent failure to act or its own willful
misconduct, except that:

               (i) this paragraph does not limit the effect of paragraph (b)
          of this Section;

               (ii) the Indenture Trustee shall not be liable for any error of
          judgment made in good faith by a Responsible Officer unless it is
          proved that the Indenture Trustee was negligent in ascertaining the
          pertinent facts; and

               (iii)the Indenture Trustee shall not be liable with respect to
          any action it takes or omits to take in good faith in accordance
          with a direction received by it pursuant to Sections 5.02, 5.11,
          5.12 and 5.16.

          (d) Every provision of this Indenture that in any way relates to the
Indenture Trustee is subject to paragraphs (a), (b), (c) and (g) of this
Section.

          (e) The Indenture Trustee shall not be liable for interest on any
money received by it except as the Indenture Trustee may agree in writing with
the Issuer.

         (f) Money held in trust by the Indenture Trustee need not be
segregated from other funds except to the extent required by law or the terms
of this Indenture or the Servicing Agreement.

         (g) No provision of this Indenture shall require the Indenture
Trustee to expend or risk its own funds or otherwise incur financial liability
in the performance of any of its duties hereunder or in the exercise of any of
its rights or powers, if it shall have reasonable grounds to believe that
repayments of such funds or adequate indemnity satisfactory to it against any
loss, liability or expense is not reasonably assured to it.

                                      30
<PAGE>

          (h) Except as expressly provided in the Basic Documents, the
Indenture Trustee shall have no obligation to administer, service or collect
the Financed Student Loans or to maintain, monitor or otherwise supervise the
administration, servicing or collection of the Financed Student Loans.

          (i) In the event that the Indenture Trustee is the Paying Agent or
the Note Registrar, the rights and protections afforded to the Indenture
Trustee pursuant to this Indenture shall also be afforded to the Indenture
Trustee in its capacity as Paying Agent or Note Registrar.

          (j) Every provision of this Indenture relating to the conduct or
affecting the liability of or affording protection to the Indenture Trustee
shall be subject to the provisions of this Section and to the provisions of
the TIA.

          (k) Notwithstanding any other provision in this Agreement or the
other Basic Documents, nothing in this Agreement or the other Basic Documents
shall be construed to limit the Indenture Trustee's legal responsibility to
the U.S. Secretary of Education or a Guarantor for any violations of statutory
or regulatory requirements that may occur with respect to loans held by the
Indenture Trustee pursuant to, or to otherwise comply with its obligations
under, the Higher Education Act or implementing regulations, it being
expressly understood that the Indenture Trustee has no obligation or duty
pursuant to this Section in the capacity of a successor Servicer except
pursuant to Section 6.02 of the Servicing Agreement.

          SECTION 6.02. Rights of Indenture Trustee. (a) The Indenture Trustee
may rely on any document believed by it to be genuine and to have been signed
or presented by the proper Person. The Indenture Trustee need not investigate
any fact or matter stated in such document.

          (b) Before the Indenture Trustee acts or refrains from acting in
connection with any matter contemplated by this Indenture or other Basic
Documents, it may require an Officers' Certificate of the Issuer or an Opinion
of Counsel. The Indenture Trustee shall not be liable for any action it takes
or omits to take in good faith in reliance on such Officers' Certificate or
Opinion of Counsel.

          (c) The Indenture Trustee may exercise any of the trusts and powers
hereunder or perform any duties hereunder either directly or by or through
agents or attorneys or a custodian or nominee and the Indenture Trustee shall
not be responsible for any misconduct or negligence on the part of any
attorney, agent, custodian or nominee appointed with due care by it hereunder.

          (d) The Indenture Trustee shall not be liable for any action it
takes or omits to take in good faith which it believes to be authorized or
within its rights or powers; provided, however, that the Indenture Trustee's
conduct does not constitute willful misconduct, negligence or bad faith.

          (e) The Indenture Trustee may consult with counsel, and the advice
or opinion of counsel with respect to legal matters relating to this Indenture
and the other Basic Documents and the Notes shall be full and complete
authorization and protection from liability in respect to any action taken,
omitted or suffered by it hereunder in good faith and in accordance with the
advice or opinion of such counsel.

                                      31
<PAGE>

          (f) Subject to clauses (a), (b), (c) and (g) of Section 6.01 hereof,
the Indenture Trustee shall be under no obligation to exercise any of the
rights or powers vested in it by this Indenture at the request or direction of
any Noteholder pursuant to this Indenture, unless such Noteholder shall have
offered to the Indenture Trustee security or indemnity reasonably satisfactory
to the Indenture Trustee against the costs, expenses and liabilities which
might be incurred by it in compliance with such request or direction.

          SECTION 6.03. Individual Rights of Indenture Trustee. The Indenture
Trustee in its individual or any other capacity may become the owner or
pledgee of Notes and may otherwise deal with the Issuer or its Affiliates with
the same rights it would have if it were not Indenture Trustee. Any Paying
Agent, Note Registrar, co-registrar or co-paying agent may do the same with
like rights. However, the Indenture Trustee must comply with Sections 6.11 and
6.12.

         SECTION 6.04. Indenture Trustee's Disclaimer. The Indenture Trustee
shall not be responsible for and makes no representation as to the validity or
adequacy of this Indenture or the Notes, it shall not be accountable for the
Issuer's use of the proceeds from the Notes, and it shall not be responsible
for any statement of the Issuer in the Indenture or in any document issued in
connection with the sale of the Notes or in the Notes other than the Indenture
Trustee's certificate of authentication.

          SECTION 6.05. Notice of Defaults. If a Default occurs and if it is
actually known by, or written notice of the existence thereof has been
delivered to, a Responsible Officer of the Indenture Trustee, the Indenture
Trustee shall mail notice of the Default to each Noteholder, the Swap
Counterparty and the Rating Agencies promptly after the Indenture Trustee
obtains such knowledge or receives such notice of the Default. Except in the
case of a Default in payment of principal of or interest on any Note
(including payments pursuant to the mandatory redemption provisions of such
Note), the Indenture Trustee may withhold the notice to the Noteholders if and
so long as a committee of its Responsible Officers in good faith determines
that withholding the notice is in the interests of Noteholders.

          SECTION 6.06. Reports by Indenture Trustee to Noteholders. The
Paying Agent shall deliver to each Noteholder (and to each Person who was a
Noteholder at any time during the applicable calendar year) such information
as may be required to enable such holder to prepare its federal and state
income tax returns. Within 60 days after each December 31 beginning with the
December 31 following the date of this Indenture, the Indenture Trustee shall
mail to each Noteholder a brief report as of such December 31 that complies
with TIA ss. 313(a) if required by said section. The Indenture Trustee shall
also comply with TIA ss. 313(b). A copy of each such report required pursuant
to TIA ss. 313(a) or (b) shall, at the time of such transmission to
Noteholders, be filed by the Indenture Trustee with the Commission and with
each securities exchange, if any, upon which the Notes are listed, provided
that the Issuer has previously notified the Indenture Trustee in writing of
such listing.

          SECTION 6.07. Compensation and Indemnity. The Issuer shall cause the
Servicer to pay to the Indenture Trustee from time to time reasonable
compensation for its services and shall cause the Servicer to reimburse the
Indenture Trustee for all reasonable out-of-pocket expenses incurred or made
by it, including costs of collection, in addition to the compensation for its
services. Such expenses shall include the reasonable compensation and
expenses, disbursements

                                      32
<PAGE>

and advances of the Indenture Trustee's agents, counsel, accountants and
experts. The Indenture Trustee's compensation shall not be limited by any law
on compensation of a trustee of an express trust. The Issuer shall cause the
Servicer to indemnify the Indenture Trustee, its officers, directors,
employees and agents against any and all loss, liability or expense (including
attorneys' fees and expenses) incurred by it in connection with the
administration of this trust and the performance of its duties hereunder and
under the other Basic Documents. The Indenture Trustee shall notify the Issuer
and the Servicer promptly of any claim for which it may seek indemnity.
Failure by the Indenture Trustee to so notify the Issuer and the Servicer
shall not relieve the Issuer or the Servicer of its obligations hereunder and
under the other Basic Documents. The Issuer shall cause the Servicer to defend
the claim and the Servicer shall not be liable for any additional legal fees
and expenses of the Indenture Trustee after it has assumed such defense;
provided, however, that, in the event that there may be a conflict between the
positions of the Indenture Trustee and the Servicer in conducting the defense
of such claim, the Indenture Trustee shall be entitled to separate counsel the
fees and expenses of which shall be paid by the Servicer on behalf of the
Issuer. Neither the Issuer nor the Servicer need reimburse any expense or
indemnify against any loss, liability or expense incurred by the Indenture
Trustee through the Indenture Trustee's own willful misconduct, negligence or
bad faith.

          All amounts payable to the Indenture Trustee under this Section 6.07
shall be payable solely by the Servicer. The Indenture Trustee agrees to
continue to perform its obligations under the Basic Documents notwithstanding
any failure of the Servicer to pay any amounts owed to the Indenture Trustee.

          The Issuer's and Servicer's payment obligations to the Indenture
Trustee pursuant to this Section shall survive the discharge of this
Indenture. When the Indenture Trustee incurs expenses after the occurrence of
a Default specified in Section 5.01(iv) or (v) with respect to the Issuer, the
expenses are intended to constitute expenses of administration under Title 11
of the United States Code or any other applicable federal or state bankruptcy,
insolvency or similar law.

          SECTION 6.08. Replacement of Indenture Trustee. No resignation or
removal of the Indenture Trustee and no appointment of a successor Indenture
Trustee shall become effective until the acceptance of appointment by the
successor Indenture Trustee pursuant to this Section 6.08. The Indenture
Trustee may resign at any time by so notifying the Issuer. The Administrator
may remove the Indenture Trustee at any time following thirty days written
notice by so notifying the Indenture Trustee and may appoint a successor
Indenture Trustee; provided that all fees and expenses of the Indenture
Trustee being removed are paid in full. The Noteholders of a majority in
Outstanding Amount of the Notes may remove the Indenture Trustee by so
notifying the Indenture Trustee and may appoint a successor Indenture Trustee.
The Issuer shall remove the Indenture Trustee if:

               (i) the Indenture Trustee fails to comply with Section 6.11;

               (ii) an Insolvency Event occurs with respect to the Indenture
          Trustee;

               (iii)a receiver or other public officer takes charge of the
          Indenture Trustee or its property;

                                      33
<PAGE>

               (iv) the Indenture Trustee otherwise becomes incapable of
          acting; or

               (v) the Indenture Trustee is in breach of any material
          representation, warranty, or covenant or other material obligations
          of the Indenture Trustee under any Basic Document.

          If the Indenture Trustee resigns or is removed or if a vacancy
exists in the office of Indenture Trustee for any reason (the Indenture
Trustee in such event being referred to herein as the retiring Indenture
Trustee), the Issuer shall, promptly appoint a successor Indenture Trustee. A
former Indenture Trustee shall not be liable for any acts or omissions of any
successor Indenture Trustee.

          A successor Indenture Trustee shall deliver a written acceptance of
its appointment to the retiring Indenture Trustee and the Issuer and shall
notify the Rating Agencies in writing of such acceptance. Thereupon the
resignation or removal of the retiring Indenture Trustee shall become
effective, and the successor Indenture Trustee shall have all the rights,
powers and duties of the Indenture Trustee under this Indenture. The successor
Indenture Trustee shall mail a notice of its succession to Noteholders. The
retiring Indenture Trustee shall promptly transfer all property held by it as
Indenture Trustee to the successor Indenture Trustee.

          If a successor Indenture Trustee does not take office within 60 days
after the retiring Indenture Trustee resigns or is removed, the retiring
Indenture Trustee, the Issuer or the Noteholders of a majority in Outstanding
Amount of the Notes may petition any court of competent jurisdiction for the
appointment of a successor Indenture Trustee.

          If the Indenture Trustee fails to comply with Section 6.11, any
Noteholder may petition any court of competent jurisdiction for the removal of
the Indenture Trustee and the appointment of a successor Indenture Trustee.

          Notwithstanding the replacement of the Indenture Trustee pursuant to
this Section, the Issuer's and the Administrator's obligations under Section
6.07 shall continue for the benefit of the retiring Indenture Trustee.

          SECTION 6.09. Successor Indenture Trustee by Merger. If the
Indenture Trustee consolidates with, merges or converts into, or transfers all
or substantially all its corporate trust business or assets to, another
corporation or banking association, the resulting, surviving or transferee
corporation or banking association without any further act shall be the
successor Indenture Trustee; provided, however, that such corporation or
banking association shall be otherwise qualified and eligible under Section
6.11. The Indenture Trustee shall provide the Rating Agencies prior written
notice of any such transaction.

         In case at the time such successor or successors by merger,
conversion or consolidation to the Indenture Trustee shall succeed to the
trusts created by this Indenture any of the Notes shall have been
authenticated but not delivered, any such successor to the Indenture Trustee
may adopt the certificate of authentication of any predecessor trustee, and
deliver such Notes so authenticated; and in case at that time any of the Notes
shall not have been authenticated, any successor to the Indenture Trustee may
authenticate such Notes either in the name of any predecessor hereunder or in
the name of the successor to the Indenture Trustee; and in all such

                                      34
<PAGE>

cases such certificates shall have the full force which it is anywhere in the
Notes or in this Indenture provided that the certificate of the Indenture
Trustee shall have.

         SECTION  6.10.  Appointment of Co-Trustee or Separate Trustee.

         (a) Notwithstanding any other provisions of this Indenture, at any
time, for the purpose of meeting any legal requirement of any jurisdiction in
which any part of the Indenture Trust Estate may at the time be located, the
Indenture Trustee shall have the power and may execute and deliver all
instruments to appoint one or more Persons to act as a co-trustee or
co-trustees, or separate trustee or separate trustees, of all or any part of
the Indenture Trust Estate, and to vest in such Person or Persons, in such
capacity and for the benefit of the Noteholders, such title to the Indenture
Trust Estate, or any part hereof, and, subject to the other provisions of this
Section, such powers, duties, obligations, rights and trusts as the Indenture
Trustee may consider necessary or desirable. No co-trustee or separate trustee
hereunder shall be required to meet the terms of eligibility as a successor
trustee under Section 6.11 and no notice to Noteholders of the appointment of
any co-trustee or separate trustee shall be required under Section 6.08
hereof. The Indenture Trustee shall notify the Rating Agencies of any
appointment of a co-trustee or separate trustee hereunder.

          (b) Every separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions and
conditions:

               (i) all rights, powers, duties and obligations conferred or
          imposed upon the Indenture Trustee shall be conferred or imposed
          upon and exercised or performed by the Indenture Trustee and such
          separate trustee or co-trustee jointly (it being understood that
          such separate trustee or co-trustee is not authorized to act
          separately without the Indenture Trustee joining in such act),
          except to the extent that under any law of any jurisdiction in which
          any particular act or acts are to be performed the Indenture Trustee
          shall be incompetent or unqualified to perform such act or acts, in
          which event such rights, powers, duties and obligations (including
          the holding of title to the Indenture Trust Estate or any portion
          thereof in any such jurisdiction) shall be exercised and performed
          singly by such separate trustee or co-trustee, but solely at the
          direction of the Indenture Trustee;

               (ii) no trustee hereunder shall be personally liable by reason
          of any act or omission of any other trustee hereunder; and

              (iii) the Indenture Trustee may at any time accept the
          resignation of or remove any separate trustee or co-trustee.

          (c) Any notice, request or other writing given to the Indenture
Trustee shall be deemed to have been given to each of the then separate
trustees and co-trustees, as effectively as if given to each of them. Every
instrument appointing any separate trustee or co-trustee shall refer to this
Indenture and the conditions of this Article VI. Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be vested with
the estates or property specified in its instrument of appointment, either
jointly with the Indenture Trustee or separately, as may be provided therein,
subject to all the provisions of this Indenture, specifically including every

                                      35
<PAGE>

provision of this Indenture relating to the conduct of, affecting the
liability of, or affording protection to, the Indenture Trustee. Every such
instrument shall be filed with the Indenture Trustee.

          (d) Any separate trustee or co-trustee may at any time constitute
the Indenture Trustee, its agent or attorney-in-fact with full power and
authority, to the extent not prohibited by law, to do any lawful act under or
in respect of this Indenture on its behalf and in its name. If any separate
trustee or co-trustee shall die, become incapable of acting, resign or be
removed, all its estates, properties, rights, remedies and trusts shall vest
in and be exercised by the Indenture Trustee, to the extent permitted by law,
without the appointment of a new or successor trustee.

          SECTION 6.11. Eligibility; Disqualification. The Indenture Trustee
shall at all times satisfy the requirements of TIA ss. 310(a). The Indenture
Trustee shall have a combined capital and surplus of at least $50,000,000 as
set forth in its most recent published annual report of condition and it shall
have a long term debt rating of "Baa3" or better by Moody's. The Indenture
Trustee shall comply with TIA ss. 310(b), including the optional provision
permitted by the second sentence of TIA ss. 310(b)(9); provided, however, that
there shall be excluded from the operation of TIA ss. 310(b)(1) any indenture
or indentures under which other securities of the Issuer are outstanding if
the requirements for such exclusion set forth in TIA ss. 310(b)(1) are met.

          SECTION 6.12. Preferential Collection of Claims Against Issuer. The
Indenture Trustee shall comply with TIA ss. 311(a), excluding any creditor
relationship listed in TIA ss. 311(b). An Indenture Trustee that has resigned
or been removed shall be subject to TIA ss. 311(a) to the extent indicated.

                                  ARTICLE VII

                        Noteholders' Lists and Reports

          SECTION 7.01. Issuer to Furnish Indenture Trustee Names and
Addresses of Noteholders. The Issuer will furnish or cause to be furnished to
the Indenture Trustee at such times as the Indenture Trustee may request in
writing, within ten days after receipt by the Issuer of any such request, a
list a list, in such form as the Indenture Trustee may reasonably require as
of the most recent Record Date; provided, however, that so long as the
Indenture Trustee is the Note Registrar, no such list shall be required to be
furnished.

          SECTION 7.02. Preservation of Information; Communications to
Noteholders.

          (a) The Indenture Trustee shall preserve, in as current a form as is
reasonably practicable, the names and addresses of the Noteholders contained
in the most recent list furnished to the Indenture Trustee as provided in
Section 7.01 and the names and addresses of Noteholders received by the
Indenture Trustee in its capacity as Note Registrar. The Indenture Trustee may
destroy any list furnished to it as provided in such Section 7.01 upon receipt
of a new list so furnished.

          (b) Noteholders may communicate pursuant to TIA ss. 312(b) with
other Noteholders with respect to their rights under this Indenture or under
the Notes.

                                      36
<PAGE>

          (c) The Issuer, the Indenture Trustee and the Note Registrar shall
have the protection of TIA ss.312(c).

          (d) The Indenture Trustee shall furnish to the Noteholders promptly
upon receipt of a written request therefor, duplicates or copies of all
reports, notices, requests, demands, certificates, financial statements and
any other instruments furnished to the Indenture Trustee under the Basic
Documents.

          (e) The Indenture Trustee shall provide notice to the Noteholders as
provided in Section 9.02 of the Trust Agreement, and shall provide notice to
the Noteholders of any amendment or supplement to the Trust Agreement as
provided in Section 11.01 of the Trust Agreement.

          SECTION 7.03. Reports by Issuer.

          (a) The Issuer shall:

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

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

               (iii) supply to the Indenture Trustee (and the Indenture
          Trustee shall transmit by mail to all Noteholders described in TIA
          ss. 313(c)) such summaries of any information, documents and reports
          required to be filed by the Issuer pursuant to clauses (i) and (ii)
          of this Section 7.03(a) as may be required by rules and regulations
          prescribed from time to time by the Commission.

          (b) Unless the Issuer otherwise determines, the fiscal year of the
Issuer shall end on December 31 of each year.

          (c) Copies of all reports to be sent to the Indenture Trustee under
this Section 7.03 shall be mailed to the Rating Agencies.

                                 ARTICLE VIII

                     Accounts, Disbursements and Releases

          SECTION 8.01. Collection of Money. Except as otherwise expressly
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly

                                      37
<PAGE>

and without intervention or assistance of any fiscal agent or other
intermediary, all money and other property payable to or receivable by the
Indenture Trustee pursuant to this Indenture. The Indenture Trustee shall
apply all such money received by it on behalf of itself and the Noteholders
pursuant to the Loan Sale Agreement, the Servicing Agreement , the Demand Note
or the Administration Agreement as provided in this Indenture. Except as
otherwise expressly provided in this Indenture, if any default occurs in the
making of any payment or performance under any agreement or instrument that is
part of the Indenture Trust Estate, the Indenture Trustee may take such action
as may be appropriate to enforce such payment or performance, including the
institution and prosecution of appropriate Proceedings. Any such action shall
be without prejudice to any right to claim a Default or Event of Default under
this Indenture and any right to proceed thereafter as provided in Article V.

         SECTION  8.02.  Trust Accounts.

         (a) On or prior to the Closing Date, the Issuer shall cause the
Administrator to establish and maintain, in the name of the Indenture Trustee,
for the benefit of the Noteholders, the Trust Accounts as provided in Section
2(c) of the Administration Agreement.

         (b) On or before the Business Day preceding each Monthly Payment Date
and Quarterly Payment Date, all Monthly Available Funds with respect to the
preceding Monthly Collection Period (or in the case of a Quarterly Payment
Date, Available Funds with respect to the preceding Collection Period) will be
deposited in the Collection Account as provided in Section 4.01 of the
Servicing Agreement. On each Quarterly Payment Date, the Noteholders'
Distribution Amount with respect to such Quarterly Payment Date will be
distributed from the Collection Account, from the Reserve Account, from the
Demand Note or Demand Note Account and from the Prefunding Account to the
Indenture Trustee (or other Paying Agent) on behalf of the Noteholders as
provided in Sections 2(d)(v)(D), 2(e)(iv)(D) and 2(f)(ii) of the
Administration Agreement. On each Quarterly Payment Date, the Reserve Account
Excess for such Quarterly Payment Date will be distributed to the Indenture
Trustee (or other Paying Agent) on behalf of the Noteholders as provided in
clauses (i) and (iv) of Section 2(e)(ii) of the Administration Agreement.

         (c) On each Quarterly Payment Date, the Indenture Trustee (or any
other Paying Agent) shall distribute all amounts received by it from the
Collection Account, the Prefunding Account, the Reserve Account, the Demand
Note or the Demand Note Account pursuant to paragraph (b) above to Noteholders
in respect of the Notes to the extent of amounts due and unpaid on the Notes
for principal and interest in the following amounts and in the following order
of priority:

             (i) the Class A-1 Noteholders' Interest Distribution
         Amount and the Class A-2 Noteholders' Interest Distribution Amount,
         to the Class A-1 Noteholders and the Class A-2 Noteholders,
         respectively; provided, however, that if there are not sufficient
         funds to pay the Class A-1 Noteholders' Interest Distribution Amount
         and the Class A-2 Noteholders' Interest Distribution Amount, the
         amounts so received shall be applied to the payment of such Class A-1
         Noteholders' Interest Distribution Amount and the Class A-2
         Noteholders' Interest Distribution Amount, on a pro rata basis based
         on the ratio of each such amount to the total of such amounts;

                                      38
<PAGE>

               (ii) the Subordinate Noteholders' Interest Distribution Amount,
          to the Subordinate Noteholders;

               (iii)the Senior Noteholders' Principal Distribution Amount, to
          the Senior Noteholders (such amount to be allocated among the Senior
          Noteholders as provided in Section 8.02(f)) until the Outstanding
          Amount of the Senior Notes is reduced to zero; and

                (iv) after the Outstanding principal amount of the
         Senior Notes is reduced to zero, the Subordinate Noteholders'
         Principal Distribution Amount to the Subordinate Noteholders until
         the Outstanding principal amount of the Subordinate Notes is reduced
         to zero.

         (d) On each Quarterly Payment Date, the Indenture Trustee (or any
Paying Agent) shall distribute all amounts received by it on behalf of
Noteholders in respect of Reserve Account Excess pursuant to paragraph (b)
above to the Senior Noteholders (to be allocated among the Senior Noteholders
as provided in Section 8.02(f)) and after the Senior Notes have been paid in
full to the Subordinate Noteholders until the Outstanding Amount of the
Subordinate Notes is reduced to zero.

         (e) On the Quarterly Payment Date referred to in Section 10.01(a)
with respect to redemption pursuant to Section 10.01(a), the Indenture Trustee
(or any other Paying Agent) upon the written direction of the Servicer shall
distribute all amounts received by it from the Prefunding Account pursuant to
paragraph (b) above to the Senior Noteholders (to be allocated among the
Senior Noteholders as provided in Section 8.02(f)) and after the Senior Notes
have been paid in full to the Subordinate Noteholders until the Outstanding
Amount of the Subordinate Notes is reduced to zero.

         (f) All amounts allocated from whatever source to pay principal of
the Senior Notes shall be distributed sequentially to the Class A-1 Notes and
the Class A-2 Notes, in that order, in each case until the principal balance
of the class receiving such distributions has been reduced to zero.

         SECTION  8.03.  General Provisions Regarding Accounts.

         (a) So long as no Default or Event of Default shall have occurred and
be continuing, all or a portion of the funds in the Trust Accounts shall be
invested in Eligible Investments and reinvested by the Indenture Trustee upon
Issuer Order, subject to the provisions of Section 2(c) of the Administration
Agreement. All income or other gain from investments of monies deposited in
the Trust Accounts shall be deposited by the Indenture Trustee in the
Collection Account, and any loss resulting from such investments shall be
charged to such Trust Account. The Issuer will not direct the Indenture
Trustee to make any investment of any funds or to sell any investment held in
any of the Trust Accounts (other than the Demand Note Account as provided in
Section 2(c)(iv) of the Administration Agreement) unless the security interest
granted and perfected in such account will continue to be perfected in such
investment or the proceeds of such sale, in either case without any further
action by any Person, and, in connection with any direction to the Indenture
Trustee to make any such investment or sale, if requested by the Indenture
Trustee, the Issuer shall deliver to the Indenture Trustee an Opinion of
Counsel,

                                      39
<PAGE>

acceptable to the Indenture Trustee, to such effect. All Eligible Investments
shall mature on the Business Day prior to the Monthly Payment Date or
Quarterly Payment Date, as applicable, and shall not be sold prior to their
maturity.

         (b) Subject to Section 6.01(c), the Indenture Trustee shall not in
any way be held liable by reason of any insufficiency in any of the Trust
Accounts resulting from any loss on any Eligible Investment included therein
except for losses attributable to the Indenture Trustee's failure to make
payments on such Eligible Investments issued by the Indenture Trustee, in its
commercial capacity as principal obligor and not as trustee, in accordance
with their terms.

         (c) If (i) the Issuer (or the Administrator pursuant to Section
2(a)(U) of the Administration Agreement) shall have failed to give investment
directions for any funds on deposit in the Trust Accounts to the Indenture
Trustee by 10:00 a.m. New York time (or such other time as may be agreed by
the Issuer and Indenture Trustee) on any Business Day; or (ii) a Default or an
Event of Default, shall have occurred and be continuing with respect to the
Notes but the Notes shall not have been declared due and payable pursuant to
Section 5.02, or, if such Notes shall have been declared due and payable
following an Event of Default, amounts collected or receivable from the
Indenture Trust Estate are being applied in accordance with Section 5.05 as if
there had not been such a declaration; then the Indenture Trustee shall, to
the fullest extent practicable, invest and reinvest funds in the Trust
Accounts in one or more Eligible Investments described in clause (d) of the
definition thereof.

         SECTION  8.04.  Release of Indenture Trust Estate.

         (a) Subject to the payment of its fees and expenses (including,
without limitation, legal fees and expenses) pursuant to Section 6.07, the
Indenture Trustee may, and when required by the provisions of this Indenture
shall, execute instruments to release property from the lien of this
Indenture, or convey the Indenture Trustee's interest in the same, in a manner
and under circumstances that are not inconsistent with the provisions of this
Indenture. No party relying upon an instrument executed by the Indenture
Trustee as provided in this Article VIII shall be bound to ascertain the
Indenture Trustee's authority, inquire into the satisfaction of any conditions
precedent or see to the application of any monies.

         (b) The Indenture Trustee shall, at such time as there are no Notes
Outstanding and all sums due the Indenture Trustee pursuant to Section 6.07
have been paid and all amounts due to the Swap Counterparty and the Demand
Note Provider under the Basic Documents have been paid, release any remaining
portion of the Indenture Trust Estate that secured the Notes from the lien of
this Indenture and release to the Issuer or any other Person entitled thereto
any funds then on deposit in the Trust Accounts. The Indenture Trustee shall
release property from the lien of this Indenture pursuant to this Section
8.04(b) only upon receipt by it of an Issuer Request accompanied by an
Officers' Certificate of the Issuer, an Opinion of Counsel and (if required by
the TIA) Independent Certificates in accordance with TIA ss.ss. 314(c) and
314(d)(1) meeting the applicable requirements of Section 11.01.

         SECTION 8.05. Opinion of Counsel. The Indenture Trustee shall receive
at least seven days' notice when requested by the Issuer to take any action
pursuant to Section 8.04(a), accompanied by copies of any instruments
involved, and the Indenture Trustee shall also require,

                                      40
<PAGE>

as a condition to such action, an Opinion of Counsel, in form and substance
satisfactory to the Indenture Trustee, stating the legal effect of any such
action, outlining the steps required to complete the same, and concluding that
all conditions precedent to the taking of such action have been complied with
and such action will not materially and adversely impair the security for the
Notes or the rights of the Noteholders in contravention of the provisions of
this Indenture; provided, however, that such Opinion of Counsel shall not be
required to express an opinion as to the fair value of the Indenture Trust
Estate. Counsel rendering any such opinion may rely, with respect to factual
matters without independent investigation thereof, on the accuracy and
validity of any certificate or other instrument delivered to the Indenture
Trustee in connection with any such action.

                                  ARTICLE IX

                            Supplemental Indentures

          SECTION 9.01. Supplemental Indentures Without Consent of
Noteholders.

          (a) Without the consent of any Noteholders but with prior notice to
the Rating Agencies, the Issuer and the Indenture Trustee, when authorized by
an Issuer Order, at any time and from time to time, may enter into one or more
indentures supplemental hereto (which shall conform to the provisions of the
Trust Indenture Act as in force at the date of the execution thereof), in form
satisfactory to the Indenture Trustee, for any of the following purposes:

               (i) to correct or amplify the description of any property at
          any time subject to the lien of this Indenture, or, better to
          assure, convey and confirm unto the Indenture Trustee any property
          subject or required to be subjected to the lien of this Indenture,
          or to subject to the lien of this Indenture additional property;

               (ii) to evidence the succession, in compliance with the
          applicable provisions hereof, of another Person to the Issuer, and
          the assumption by any such successor of the covenants of the Issuer
          herein and in the Notes contained;

               (iii)to add to the covenants of the Issuer, for the benefit of
          the Noteholders, or to surrender any right or power herein conferred
          upon the Issuer;

               (iv) to convey, transfer, assign, mortgage or pledge any
          property to or with the Indenture Trustee;

               (v) to cure any ambiguity, to correct or supplement any
          provision herein or in any supplemental indenture which may be
          inconsistent with any other provision herein or in any supplemental
          indenture or to make any other provisions with respect to matters or
          questions arising under this Indenture or in any supplemental
          indenture; provided, however, that such action shall not materially
          adversely affect the interests of the Noteholders;

               (vi) to evidence and provide for the acceptance of the
          appointment hereunder by a successor trustee with respect to the
          Notes and to add to or change any of the

                                      41
<PAGE>

          provisions of this Indenture as shall be necessary to facilitate the
          administration of the trusts hereunder by more than one trustee,
          pursuant to the requirements of Article VI; or

               (vii)to modify, eliminate or add to the provisions of this
          Indenture to such extent as shall be necessary to effect the
          qualification of this Indenture under the TIA or under any similar
          federal statute hereafter enacted and to add to this Indenture such
          other provisions as may be expressly required by the TIA.

          The Indenture Trustee is hereby authorized to join in the execution
of any such supplemental indenture and to make any further appropriate
agreements and stipulations that may be therein contained.

          (b) The Issuer and the Indenture Trustee, when authorized by an
Issuer Order, may also, without the consent of any of the Noteholders but with
prior notice to the Rating Agencies, enter into an indenture or indentures
supplemental hereto for the purpose of adding any provisions to, or changing
in any manner or eliminating any of the provisions of, this Indenture or of
modifying in any manner the rights of the Noteholders under this Indenture;
provided, however, that such action shall not, as evidenced by an Opinion of
Counsel, adversely affect in any material respect the interests of any
Noteholder.

         SECTION 9.02. Supplemental Indentures with Consent of Noteholders.
The Issuer and the Indenture Trustee, when authorized by an Issuer Order, also
may, with prior notice to the Rating Agencies and with the written consent of
the Noteholders of not less than a majority of the Outstanding Amount of the
Notes, by Act of such Noteholders delivered to the Issuer and the Indenture
Trustee, enter into an indenture or indentures supplemental hereto for the
purpose of adding any provisions to, or changing in any manner or eliminating
any of the provisions of, this Indenture or of modifying in any manner the
rights of the Noteholders under this Indenture; provided, however, that no
such supplemental indenture shall, without the consent of the Noteholder of
each Outstanding Note affected thereby:

               (i) change the date of payment of any installment of principal
          of or interest on any Note, or reduce the principal amount thereof,
          the interest rate thereon or the Redemption Price with respect
          thereto, change the provisions of this Indenture relating to the
          application of collections on, or the proceeds of the sale of, the
          Indenture Trust Estate to payment of principal of or interest on the
          Notes, or change any place of payment where, or the coin or currency
          in which, any Note or the interest thereon is payable, or impair the
          right to institute suit for the enforcement of the provisions of
          this Indenture requiring the application of funds available
          therefor, as provided in Article V, to the payment of any such
          amount due on the Notes on or after the respective due dates thereof
          (or, in the case of redemption, on or after the Redemption Date);

               (ii) reduce the percentage of the Outstanding Amount of the
          Notes, the consent of the Noteholders of which is required for any
          such supplemental indenture, or the consent of the Noteholders of
          which is required for any waiver of compliance with certain
          provisions of this Indenture or certain defaults hereunder and their
          consequences provided for in this Indenture;

                                      42
<PAGE>

               (iii)modify or alter the provisions of the proviso to the
          definition of the term "Outstanding";

               (iv) reduce the percentage of the Outstanding Amount of the
          Notes required to direct the Indenture Trustee to direct the Issuer
          to sell or liquidate the Indenture Trust Estate pursuant to Section
          5.04;

               (v) modify any provision of this Section except to increase any
          percentage specified herein or to provide that certain additional
          provisions of this Indenture or the other Basic Documents cannot be
          modified or waived without the consent of the Noteholder of each
          Outstanding Note affected thereby;

               (vi) modify any of the provisions of this Indenture in such
          manner as to affect the calculation of the amount of any payment of
          interest or principal due on any Note on any Quarterly Payment Date
          (including the calculation of any of the individual components of
          such calculation) or to affect the rights of the Noteholders to the
          benefit of any provisions for the mandatory redemption of the Notes
          contained herein; or

               (vii) permit the creation of any lien ranking prior to or on a
          parity with the lien of this Indenture with respect to any part of
          the Indenture Trust Estate or, except as otherwise permitted or
          contemplated herein, terminate the lien of this Indenture on any
          property at any time subject hereto or deprive any Noteholder of any
          Note of the security provided by the lien of this Indenture.

          The Indenture Trustee may in its discretion determine whether or not
any Notes would be affected by any supplemental indenture and any such
determination shall be conclusive upon the Noteholders of all Notes whether
theretofore or thereafter authenticated and delivered hereunder. The Indenture
Trustee shall not be liable for any such determination made in good faith.

          It shall not be necessary for any Act of Noteholders under this
Section to approve the particular form of any proposed supplemental indenture,
but it shall be sufficient if such Act shall approve the substance thereof.

          Promptly after the execution by the Issuer and the Indenture Trustee
of any supplemental indenture pursuant to this Section, the Indenture Trustee
shall mail to the Noteholders of the Notes to which such amendment or
supplemental indenture relates and to the Rating Agencies a notice setting
forth in general terms the substance of such supplemental indenture. Any
failure of the Indenture Trustee to mail such notice, or any defect therein,
shall not, however, in any way impair or affect the validity of any such
supplemental indenture.

          SECTION 9.03. Execution of Supplemental Indentures. In executing, or
permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modifications thereby of the trusts
created by this Indenture, the Indenture Trustee shall receive, and subject to
Sections 6.01 and 6.02, shall be fully protected in relying upon, an Opinion
of Counsel stating that the execution of such supplemental indenture is
authorized or permitted by this Indenture. The Indenture Trustee may, but
shall not be obligated to, enter into any such supplemental indenture that
affects the Indenture Trustee's own rights, duties, liabilities or

                                      43
<PAGE>

immunities under this Indenture or otherwise. The Indenture Trustee shall
provide a fully executed copy of any supplemental indentures to the Indenture
to each Rating Agency.

          SECTION 9.04. Effect of Supplemental Indenture. Upon the execution
of any supplemental indenture pursuant to the provisions hereof, this
Indenture shall be and be deemed to be modified and amended in accordance
therewith with respect to the Notes affected thereby, and the respective
rights, limitations of rights, obligations, duties, liabilities and immunities
under this Indenture of the Indenture Trustee, the Issuer, the Noteholders
shall thereafter be determined, exercised and enforced hereunder subject in
all respects to such modifications and amendments, and all the terms and
conditions of any such supplemental indenture shall be and are deemed to be
part of the terms and conditions of this Indenture for any and all purposes.

          SECTION 9.05. Conformity with Trust Indenture Act. Every amendment
of this Indenture and every supplemental indenture executed pursuant to this
Article IX shall conform to the requirements of the Trust Indenture Act as
then in effect so long as this Indenture shall then be qualified under the
Trust Indenture Act.

          SECTION 9.06. Reference in Notes to Supplemental Indentures. Notes
authenticated and delivered after the execution of any supplemental indenture
pursuant to this Article IX may, and if required by the Indenture Trustee
shall, bear a notation in form approved by the Indenture Trustee as to any
matter provided for in such supplemental indenture. If the Issuer or the
Indenture Trustee shall so determine, new Notes so modified as to conform, in
the opinion of the Indenture Trustee and the Issuer, to any such supplemental
indenture may be prepared and executed by the Issuer and authenticated and
delivered by the Indenture Trustee in exchange for Outstanding Notes.

                                      44
<PAGE>

                                   ARTICLE X

                              Redemption of Notes

          SECTION 10.01. Redemption.

          (a) In the event that on the Quarterly Payment Date on which the
Funding Period ends (or on the Quarterly Payment Date on or immediately
following the last day of the Funding Period, if the Funding Period does not
end on a Quarterly Payment Date) any amount remains on deposit in the
Prefunding Account after giving effect to the making of all Additional
Fundings, including any such Additional Fundings on such Quarterly Payment
Date, one or more classes of the Notes will be redeemed in part, in the order
of priority specified in Section 8.02(e), in an aggregate principal amount
equal to the amount then on deposit in the Prefunding Account after giving
effect to such Additional Fundings.

          (b) The Notes are subject to redemption in whole, but not in part,
on any Quarterly Payment Date on which the Servicer exercises its option to
purchase the Trust Estate pursuant to Section 7.01 of the Servicing Agreement.
If the Notes are to be redeemed pursuant to this Section 10.01(b), the
Servicer shall furnish notice of such election to the Indenture Trustee not
later than 20 days prior to the Redemption Date and the Issuer shall deposit
by 10:00 a.m. New York time on the Redemption Date with the Indenture Trustee
in the Collection Account the Redemption Price for the Notes, whereupon the
Notes shall be due and payable on the Redemption Date upon furnishing a notice
complying with Section 10.02 to each Noteholder.

          (c) No redemption of the Notes pursuant to Section 10.01(b) shall
occur until the Indenture Trustee shall have first paid to the Swap
Counterparty (or simultaneously pays) any amounts owed to the Swap
Counterparty under the Swap Agreement and the Demand Note Provider for
unreimbursed amounts under the Demand Note as directed in writing by the
Administrator.

          (d) The Indenture Trustee shall provide notice to the Swap
Counterparty immediately upon the Minimum Purchase Price being deposited in
the Collection Account.

          SECTION 10.02. Form of Redemption Notice. Notice of redemption under
Section 10.01 shall be given by the Indenture Trustee by first-class mail,
postage prepaid, or by facsimile, mailed or transmitted on or prior to the
applicable Redemption Date to each Noteholder, as of the close of business on
the Record Date preceding the applicable Redemption Date, at such Noteholder's
address or facsimile number appearing in the Note Register.

          All notices of redemption shall state:

               (i)  the Redemption Date,

               (ii) the Redemption Price and

              (iii) the place where such Notes are to be surrendered for
          payment of the Redemption Price (which shall be the office or agency
          of the Issuer to be maintained as provided in Section 3.02).

                                      45
<PAGE>

          Notice of redemption of the Notes shall be given by the Indenture
Trustee in the name and at the expense of the Issuer. Failure to give notice
of redemption, or any defect therein, to any Noteholder of any Note shall not
impair or affect the validity of the redemption of any other Note.

          SECTION 10.03. Notes Payable on Redemption Date. The Notes or
portions thereof to be redeemed shall on the Redemption Date become due and
payable at the Redemption Price and (unless the Issuer shall default in the
payment of the Redemption Price) no interest shall accrue on the Redemption
Price for any period after the date to which accrued interest is calculated
for purposes of calculating the Redemption Price.

                                  ARTICLE XI

                                 Miscellaneous

          SECTION 11.01. Compliance Certificates and Opinions.

          (a) Upon any application or request by the Issuer to the Indenture
Trustee to take any action under any provision of this Indenture, the Issuer
shall furnish to the Indenture Trustee (i) an Officers' Certificate of the
Issuer stating that all conditions precedent, if any, provided for in this
Indenture relating to the proposed action have been complied with, (ii) an
Opinion of Counsel stating that in the opinion of such counsel all such
conditions precedent, if any, have been complied with and (iii) (if required
by the TIA) an Independent Certificate from a firm of certified public
accountants meeting the applicable requirements of this Section, except that,
in the case of any such application or request as to which the furnishing of
such documents is specifically required by any provision of this Indenture, no
additional certificate or opinion need be furnished.

          Every certificate or opinion with respect to compliance with a
condition or covenant provided for in this Indenture shall include:

               (i) a statement that each signatory of such certificate or
          opinion has read or has caused to be read such covenant or condition
          and the definitions herein relating thereto;

               (ii) a brief statement as to the nature and scope of the
          examination or investigation upon which the statements or opinions
          contained in such certificate or opinion are based;

              (iii) a statement that, in the opinion of each such signatory,
          such signatory has made such examination or investigation as is
          necessary to enable such signatory to express an informed opinion as
          to whether such covenant or condition has been complied with; and

               (iv) a statement as to whether, in the opinion of each such
          signatory, such condition or covenant has been complied with.

                                      46
<PAGE>

         (b) (i) Prior to the deposit of any Collateral or other property or
securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture,
the Issuer shall, in addition to any obligation imposed in Section 11.01(a) or
elsewhere in this Indenture, furnish to the Indenture Trustee an Officers'
Certificate of the Issuer certifying or stating the opinion of each person
signing such certificate as to the fair value (within 90 days of such deposit)
to the Issuer of the Collateral or other property or securities to be so
deposited.

         (ii) Whenever the Issuer is required to furnish to the Indenture
Trustee an Officers' Certificate of the Issuer certifying or stating the
opinion of any signer thereof as to the matters described in clause (i) above,
the Issuer shall also deliver to the Indenture Trustee an Independent
Certificate as to the same matters, if the fair value to the Issuer of the
securities to be so deposited and of all other such securities made the basis
of any such withdrawal or release since the commencement of the then current
fiscal year of the Issuer, as set forth in the certificates delivered pursuant
to clause (i) above and this clause (ii), is 10% or more of the Outstanding
Amount of the Notes, but such a certificate need not be furnished with respect
to any securities so deposited, if the fair value thereof to the Issuer as set
forth in the related Officers' Certificate is less than $25,000 or less than
one percent of the Outstanding Amount of the Notes.

         (iii) Other than any property released as contemplated by clause (v)
below, whenever any property or securities are to be released from the lien of
this Indenture, the Issuer shall also furnish to the Indenture Trustee an
Officers' Certificate of the Issuer certifying or stating the opinion of each
person signing such certificate as to the fair value (within 90 days of such
release) of the property or securities proposed to be released and stating
that in the opinion of such person the proposed release will not impair the
security under this Indenture in contravention of the provisions hereof.

         (iv) Whenever the Issuer is required to furnish to the Indenture
Trustee an Officers' Certificate of the Issuer certifying or stating the
opinion of any signer thereof as to the matters described in clause (iii)
above, the Issuer shall also furnish to the Indenture Trustee an Independent
Certificate as to the same matters if the fair value of the property or
Securities and of all other property, other than property as contemplated by
clause (v) below, or securities released from the lien of this Indenture since
the commencement of the then-current calendar year, as set forth in the
certificates required by clause (iii) above and this clause (iv), equals 10%
or more of the Outstanding Amount of the Notes, but such certificate need not
be furnished in the case of any release of property or securities if the fair
value thereof as set forth in the related Officers' Certificate is less than
$25,000 or less than one percent of the then Outstanding Amount of the Notes.

         (v) Notwithstanding Section 2.09 or any other provision of this
Section, the Issuer may, without compliance with the requirements of the other
provisions of this Section, (A) collect, liquidate, sell or otherwise dispose
of Financed Student Loans as and to the extent permitted or required by the
Basic Documents and (B) make cash payments out of the Trust Accounts as and to
the extent permitted or required by the Basic Documents.

                                      47
<PAGE>

         SECTION 11.02. Form of Documents Delivered to Indenture Trustee. In
any case where several matters are required to be certified by, or covered by
an opinion of, any specified Person, it is not necessary that all such matters
be certified by, or covered by the opinion of, only one such Person, or that
they be so certified or covered by only one document, but one such Person may
certify or give an opinion with respect to some matters and one or more other
such Persons as to other matters, and any such Person may certify or give an
opinion as to such matters in one or several documents.

         Any certificate or opinion of an Authorized Officer of the Issuer may
be based, insofar as it relates to legal matters, upon a certificate or
opinion of, or representations by, counsel, unless such officer knows, or in
the exercise of reasonable care should know, that the certificate or opinion
or representations with respect to the matters upon which his certificate or
opinion is based are erroneous. Any such certificate of an Authorized Officer
or Opinion of Counsel may be based, insofar as it relates to factual matters,
upon a certificate or opinion of, or representations by, an officer or
officers of the Servicer, the Seller, the Issuer or the Administrator, stating
that the information with respect to such factual matters is in the possession
of the Servicer, the Seller, the Issuer or the Administrator, unless such
counsel knows, or in the exercise of reasonable care should know, that the
certificate or opinion or representations with respect to such matters are
erroneous.

         Where any Person is required to make, give or execute two or more
applications, requests, consents, certificates, statements, opinions or other
instruments under this Indenture, they may, but need not, be consolidated and
form one instrument.

         Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that the Issuer
shall deliver any document as a condition of the granting of such application,
or as evidence of the Issuer's compliance with any term hereof, it is intended
that the truth and accuracy, at the time of the granting of such application
or at the effective date of such certificate or report (as the case may be),
of the facts and opinions stated in such document shall in such case be
conditions precedent to the right of the Issuer to have such application
granted or to the sufficiency of such certificate or report. The foregoing
shall not, however, be construed to affect the Indenture Trustee's right to
rely upon the truth and accuracy of any statement or opinion contained in any
such document as provided in Article VI.

         SECTION 11.03. Acts of Noteholders. (a) Any request, demand,
authorization, direction, notice, consent, waiver or other action provided by
this Indenture to be given or taken by Noteholders may be embodied in and
evidenced by one or more instruments of substantially similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except
as herein otherwise expressly provided such action shall become effective when
such instrument or instruments are delivered to the Indenture Trustee, and,
where it is hereby expressly required, to the Issuer. Such instrument or
instruments (and the action embodied therein and evidenced thereby) are herein
sometimes referred to as the "Act" of the Noteholders signing such instrument
or instruments. Proof of execution of any such instrument or of a writing
appointing any such agent shall be sufficient for any purpose of this
Indenture and (subject to Section 6.01) conclusive in favor of the Indenture
Trustee and the Issuer, if made in the manner provided in this Section.

                                      48
<PAGE>

          (b) The fact and date of the execution by any person of any such
instrument or writing may be proved in any manner that the Indenture Trustee
deems sufficient.

          (c) The ownership of Notes shall be proved by the Note Register.

          (d) Any request,demand, authorization, direction, notice, consent,
waiver or other action by the Noteholder of any Notes shall bind the
Noteholder of every Note issued upon the registration thereof or in exchange
therefor or in lieu thereof, in respect of anything done, omitted or suffered
to be done by the Indenture Trustee or the Issuer in reliance thereon, whether
or not notation of such action is made upon such Note.

         SECTION 11.04. Notices to Indenture Trustee, Issuer, Swap
Counterparty and Rating Agencies. Any request, demand, authorization,
direction, notice, consent, waiver or act of Noteholders or other documents
provided or permitted by this Indenture shall be in writing and if such
request, demand, authorization, direction, notice, consent, waiver or act of
Noteholders is to be made upon, given or furnished to or filed with:

         (a) the Indenture Trustee by any Noteholder, by the Swap Counterparty
or by the Issuer, it shall be sufficient for every purpose hereunder if made,
given, furnished or filed in writing to or with the Indenture Trustee at its
Corporate Trust Office, or

         (b) the Issuer by the Indenture Trustee, or by any Noteholder, it
shall be sufficient for every purpose hereunder if in writing and mailed,
first-class, postage prepaid, to the Issuer addressed to: Wells Fargo Student
Loan Trust 2001-1, in care of the Eligible Lender Trustee at the Corporate
Trust Office of the Eligible Lender Trustee, or at any other address
previously furnished in writing to the Indenture Trustee by the Issuer. The
Issuer shall promptly transmit any notice received by it from the Noteholders
to the Indenture Trustee.

         Notices required to be given to the Swap Counterparty by the Issuer,
the Indenture Trustee or the Eligible Lender Trustee shall be in writing,
personally delivered or mailed by certified mail, return receipt requested, to
the addresses set forth in the Swap Agreement or at such other address as
shall be designated by written notice to the other parties.

         Notices required to be given to the Rating Agencies by the Issuer,
the Indenture Trustee or the Eligible Lender Trustee shall be in writing,
personally delivered or mailed by certified mail, return receipt requested, to
the following address: (i) in the case of Moody's Investors Service, Inc., at
the following address: 99 Church Street, New York, New York 10007, Attention
of ABS Monitoring Department, (ii) in the case of Fitch, Inc., at the
following address: One State Street Plaza, New York, New York 10004, Attention
of Asset Backed Monitoring Unit and (iii) in the case of Standard & Poor's, a
division of The McGraw-Hill Companies, Inc., 55 Water Street, 41st Floor, New
York, New York 10041, Attention: ABS Surveillance Department; or as to each of
the foregoing, at such other address as shall be designated by written notice
to the other parties.

         SECTION 11.05. Notices to Noteholders; Waiver. Where this Indenture
provides for notice to Noteholders of any event, such notice shall be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid to each Noteholder affected by such
event, at his address as it appears on the Note Register, not later

                                      49
<PAGE>

than the latest date, and not earlier than the earliest date, prescribed for
the giving of such notice. In any case where notice to Noteholders is given by
mail, neither the failure to mail such notice nor any defect in any notice so
mailed to any particular Noteholder shall affect the sufficiency of such
notice with respect to other Noteholders, and any notice that is mailed in the
manner herein provided shall conclusively be presumed to have been duly given.

         Where this Indenture provides for notice in any manner, such notice
may be waived in writing by any Person entitled to receive such notice, either
before or after the event, and such waiver shall be the equivalent of such
notice. Waivers of notice by Noteholders shall be filed with the Indenture
Trustee but such filing shall not be a condition precedent to the validity of
any action taken in reliance upon such a waiver.

         In case, by reason of the suspension of regular mail service as a
result of a strike, work stoppage or similar activity, it shall be impractical
to mail notice of any event to Noteholders when such notice is required to be
given pursuant to any provision of this Indenture, then any manner of giving
such notice as shall be satisfactory to the Indenture Trustee shall be deemed
to be a sufficient giving of such notice.

         Where this Indenture provides for notice to the Rating Agencies,
failure to give such notice shall not affect any other rights or obligations
created hereunder, and shall not under any circumstance constitute a Default
or an Event of Default.

         SECTION 11.06. Alternate Payment and Notice Provisions.
Notwithstanding any provision of this Indenture or any of the Notes to the
contrary, the Issuer may enter into any agreement with any Noteholder
providing for a method of payment, or notice by the Indenture Trustee or any
Paying Agent to such Noteholder, that is different from the methods provided
for in this Indenture for such payments or notices, provided that such
agreement is reasonably acceptable to the Indenture Trustee. The Issuer will
furnish to the Indenture Trustee a copy of each such agreement and the
Indenture Trustee will cause payments to be made and notices to be given in
accordance with such agreements.

         SECTION 11.07. Conflict with Trust Indenture Act. If any provision
hereof limits, qualifies or conflicts with another provision hereof that is
required to be included in this Indenture by any of the provisions of the
Trust Indenture Act, such required provision shall control.

         The provisions of TIA ss.ss. 310 through 317 that impose duties on
any Person (including the provisions automatically deemed included herein
unless expressly excluded by this Indenture) are a part of and govern this
Indenture, whether or not physically contained herein.

         SECTION 11.08. Effect of Headings and Table of Contents. The Article
and Section headings herein and the Table of Contents are for convenience only
and shall not affect the construction hereof.

         SECTION 11.09. Successors and Assigns. All covenants and agreements
in this Indenture and the Notes by the Issuer shall bind its successors and
assigns, whether so expressed or not. All agreements of the Indenture Trustee
in this Indenture shall bind the successors, co-trustees and agents (excluding
any legal representatives or accountants) of the Indenture Trustee.

                                      50
<PAGE>

         SECTION 11.10. Separability. In case any provision in this Indenture
or in the Notes shall be invalid, illegal or unenforceable, the validity,
legality, and enforceability of the remaining provisions shall not in any way
be affected or impaired thereby.

         SECTION 11.11. Benefits of Indenture. Nothing in this Indenture or in
the Notes, express or implied, shall give to any Person, other than the
parties hereto and their successors hereunder, the Swap Counterparty, the
Demand Note Provider and the Noteholders, and any other party secured
hereunder, and any other Person with an ownership interest in any part of the
Indenture Trust Estate, any benefit or any legal or equitable right, remedy or
claim under this Indenture. The Administrator, the Demand Note Provider and
the Swap Counterparty and their respective successors and assigns shall each
be an express third-party beneficiary to this Indenture and shall be entitled
to rely upon and directly enforce the provisions of this Indenture; provided,
however, that in the case of the Swap Counterparty and the Demand Note
Provider, such right to enforcement and the right to provide consents and
waivers pursuant to the provisions hereof or to take other actions as provided
herein are conditioned upon its not being in default under the Swap Agreement
and the Demand Note, respectively.

         SECTION 11.12. Governing Law. This Indenture shall be construed in
accordance with the laws of the State of New York, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

         SECTION 11.13. Counterparts. This Indenture may be executed in any
number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

         SECTION 11.14. Recording of Indenture. If this Indenture is subject
to recording in any appropriate public recording offices, such recording is to
be effected by the Issuer and at its expense and shall be accompanied by an
Opinion of Counsel (which may be counsel to the Indenture Trustee or any other
counsel reasonably acceptable to the Indenture Trustee) to the effect that
such recording is necessary either for the protection of the Noteholders or
any other Person secured hereunder or for the enforcement of any right or
remedy granted to the Indenture Trustee under this Indenture.

         SECTION 11.15. Trust Obligations. No recourse may be taken, directly
or indirectly, with respect to the obligations of the Issuer, the Seller, the
Depositor, the Administrator, the Servicer, the Eligible Lender Trustee or the
Indenture Trustee on the Notes or under this Indenture or any certificate or
other writing delivered in connection herewith or therewith, against (i) the
Seller, the Depositor, the Administrator, the Servicer, the Indenture Trustee
or the Eligible Lender Trustee in its individual capacity or (ii) any partner,
owner, beneficiary, agent, officer, director or employee of the Seller, the
Depositor, the Administrator, the Servicer, the Indenture Trustee or the
Eligible Lender Trustee in its individual capacity, any holder or owner of a
beneficial interest in the Issuer, the Eligible Lender Trustee or the
Indenture Trustee or of any successor or assign of the Seller, the Depositor,
Administrator, the Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Indenture Trustee and the
Eligible Lender Trustee have no such obligations in their individual capacity)
and except that any such partner,

                                      51
<PAGE>

owner or beneficiary shall be fully liable, to the extent provided by
applicable law, for any unpaid consideration for stock, unpaid capital
contribution or failure to pay any installment or call owing to such entity.
For all purposes of this Indenture, in the performance of any duties or
obligations of the Issuer hereunder, the Eligible Lender Trustee shall be
subject to, and entitled to the benefits of, the terms and provisions of
Articles VI, VII and VIII of the Trust Agreement.

         SECTION 11.16. No Petition. The Indenture Trustee, by entering into
this Indenture, and each Noteholder, by accepting a Note, hereby covenant and
agree that they will not at any time institute against the Depositor, the
Seller or the Issuer, or join in any institution against the Depositor, the
Seller or the Issuer of, any bankruptcy, reorganization, arrangement,
insolvency, receivership or liquidation proceedings, or other proceedings
under any United States Federal or state bankruptcy or similar law in
connection with any obligations relating to the Notes, this Indenture or any
of the other Basic Documents.

         SECTION 11.17. Inspection. The Issuer agrees that, on reasonable
prior notice, it will permit any representative of the Indenture Trustee,
during the Issuer's normal business hours, to examine all the books of
account, records, reports, and other papers of the Issuer, to make copies and
extracts therefrom, to cause such books to be audited by Independent certified
public accountants, and to discuss the Issuer' affairs, finances and accounts
with the Issuer's officers, employees, and Independent certified public
accountants, all at such reasonable times and as often as may be reasonably
requested. The Indenture Trustee shall and shall cause its representatives to
hold in confidence all such information obtained from such examination or
inspection except to the extent disclosure may be required by law (and all
reasonable applications for confidential treatment are unavailing) and except
to the extent that the Indenture Trustee may reasonably determine that such
disclosure is consistent with its obligations hereunder.

         SECTION 11.18. Consents. With respect to any action to be taken
hereunder that requires the consent of a party hereto or of the Eligible
Lender Trustee, such consent shall not be unreasonably withheld, delayed or
conditioned.

                       [Signatures Follow on Next Page]

                                      52
<PAGE>

         IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have caused
this Indenture to be duly executed by their respective officers, thereunto
duly authorized and duly attested, all as of the day and year first above
written.

                                 WELLS FARGO STUDENT LOAN TRUST 2001-1

                                 By: BANK ONE, NATIONAL ASSOCIATION, not
                                 in its individual capacity  but solely as
                                 Eligible Lender Trustee on behalf
                                 of the Trust

                                 By: /s/ Sharon McGrath
                                     -------------------------------
                                 Name:  Sharon McGrath
                                 Title: Vice President

                                 JPMORGAN CHASE BANK,
                                 not in its individual capacity but solely
                                 as Indenture Trustee

                                By: /s/ Jennifer H. Baran
                                    --------------------------------
                                Name:   Jennifer H. Baran
                                Title:  Vice President

Acknowledged and accepted as to
the Granting Clause as of the day
and year first above written:

BANK ONE, NATIONAL ASSOCIATION, not
  in its Individual capacity but
  solely as Eligible Lender Trustee

By: /s/ Sharon McGrath
    --------------------------------
       Name:    Sharon McGrath
       Title:   Vice President

                                      53
<PAGE>

STATE OF ILLINOIS )
                  )ss.:
COUNTY OF COOK    )

         BEFORE ME, the undersigned authority, a Notary Public in and for said
county and state, on this day personally appeared Sharon McGrath, known to
me to be the person and officer whose name is subscribed to the foregoing
instrument and acknowledged to me that the same was the act of the said Wells
Fargo Student Loan Trust 2001-1, a Delaware trust, and that such person
executed the same as the act of said trust for the purpose and consideration
therein expressed, and in the capacities therein stated.

         GIVEN UNDER MY HAND AND SEAL OF OFFICE, this 27th day of November 2001.

                                               /s/ Darla R. Conlson
                                               --------------------------------
                                               Notary Public in and for the
                                               State of Illinois

         [Seal]

My commission expires:

<PAGE>

STATE OF NEW YORK    )
                     ) ss.:
COUNTY OF NEW YORK   )

         BEFORE ME, the undersigned authority, a Notary Public in and for said
county and state, on this day personally appeared Jennifer H. Baran, known to
me to be the person and officer whose name is subscribed to the foregoing
instrument and acknowledged to me that the same was the act of the said
JPMorgan Chase Bank, a New York banking corporation, and that such person
executed the same as the act of said corporation for the purpose and
consideration therein expressed, and in the capacities therein stated.

         GIVEN UNDER MY HAND AND SEAL OF OFFICE, this 27thth day of November
2001

                                               /s/ Jonathan P. Ravens
                                               --------------------------------
                                               Notary Public in and for the
                                               State of New Work

         [Seal]

My commission expires:

<PAGE>

                                                                  EXHIBIT A-1
                                                             TO THE INDENTURE

                           [FORM OF CLASS A-1 NOTE]

                                CLASS A-1 NOTE

                      SEE REVERSE FOR CERTAIN DEFINITIONS

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

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

REGISTERED                                            CUSIP NO. _____________
$_________________

No.  R-

                     WELLS FARGO STUDENT LOAN TRUST 2001-1

               CLASS A-1 FLOATING RATE ASSET-BACKED SENIOR NOTES

         Wells Fargo Student Loan Trust 2001-1, a trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to ________________, or registered
assigns, the principal sum of _____________________ DOLLARS payable on each
Quarterly Payment Date in an amount equal to the aggregate amount, if any,
payable to Noteholders on such Quarterly Payment Date in respect of principal
of the Class A-1 Notes pursuant to Section 3.01 of the Indenture dated as of
November 1, 2001 (the "Indenture"), between the Issuer and JPMorgan Chase
Bank, a New York banking corporation, as Indenture Trustee (the "Indenture
Trustee") (capitalized terms used but not defined herein shall have the
meanings ascribed thereto in the Indenture, which also references rules as to
usage that shall be applicable herein); provided, however, that the entire
unpaid principal amount of this Note shall be due and payable on the August
2008 Quarterly Payment Date (the "Class A-1 Note Final Maturity Date") and the
Redemption Date, if any, pursuant to Section 10.01(b) of the Indenture.

                                    A-1-1
<PAGE>

         The Issuer will pay interest on this Note, at the rate per annum
equal to the Class A-1 Note Rate (assigned on the reverse hereof), on each
Quarterly Payment Date until the principal of this Note is paid or made
available for payment, on the principal amount of this Note outstanding on the
preceding Quarterly Payment Date, after giving effect to all payments of
principal made on the preceding Quarterly Payment Date (or, in the case of the
first Quarterly Payment Date, on the Closing Date), subject to certain
limitations contained in Section 3.01 of the Indenture. Interest on this Note
will accrue for each Quarterly Payment Date from the most recent Quarterly
Payment Date on which interest has been paid to but excluding such Quarterly
Payment Date or, if no interest has yet been paid, from the Closing Date
(each, a "Quarterly Interest Period"). Interest on this Note will be computed
on the basis of the actual number of days elapsed in each Quarterly Interest
Period and a 360-day year. Such principal of and interest on this Note shall
be paid in the manner specified on the reverse hereof.

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

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

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

                                    A-1-2
<PAGE>

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

                               WELLS FARGO STUDENT LOAN TRUST 2001-1

                               By:      BANK ONE, NATIONAL ASSOCIATION,
                                        not in its individual capacity
                                        but solely as Eligible Lender Trustee
                                        on behalf of the Trust

                               By:      _________________________________
                                        Authorized Signatory

 Date:

                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

                                      CJPMORGAN CHASE BANK, not in its
                                      individual capacity but solely as
                                      Indenture Trustee

                                By:    _________________________________
                                       Authorized Signatory
Date:

                                    A-1-3

<PAGE>

                                REVERSE OF NOTE

         This Note is one of a duly authorized issue of Notes of the Issuer
designated as its Class A-1 Floating Rate Asset-Backed Senior Notes (herein
called the "Class A-1 Notes"), which, together with the Class A-2 Floating
Rate Asset-Backed Senior Notes (the "Class A-2 Notes" and, together with the
Class A-1 Notes, the "Senior Notes") and the Class B Floating Rate
Asset-Backed Subordinate Notes (the "Subordinate Notes" and, together with the
Senior Notes, the "Notes") are issued under the Indenture, to which Indenture
and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights and obligations thereunder of the Issuer,
the Indenture Trustee and the Noteholders. The Class A-1 Notes are subject to
all terms of the Indenture.

         The Class A-1 Notes are and will be equally and ratably secured by
the collateral pledged as security therefor as provided in the Indenture.
Allocations of principal will be made among the Class A-1 Notes, the Class A-2
Notes and the Subordinate Notes as provided in the Indenture. The Senior Notes
collectively are senior in right of payment to the Subordinate Notes, all as
and to the extent provided in the Indenture.

         Principal of the Class A-1 Notes will be payable on each Quarterly
Payment Date in an amount described in the Indenture. "Quarterly Payment Date"
means the 25th day of each February, May, August and November, or, if any such
date is not a Business Day, the next succeeding Business Day, commencing
February 2002.

         As provided in the Indenture, the Class A-1 Notes may be redeemed in
part on the Quarterly Payment Date on which the Funding Period ends (or on the
Quarterly Payment Date on or immediately following the last day of the Funding
Period, if the Funding Period does not end on a Quarterly Payment Date) in the
event that any amount remains on deposit in the Prefunding Account after
giving effect to all Additional Fundings, including any Additional Fundings,
on such Quarterly Payment Date.

         As described on the face hereof, the entire unpaid principal amount
of this Note shall be due and payable on the Class A-1 Note Final Maturity
Date and the Redemption Date, if any, pursuant to Section 10.01(b) of the
Indenture. Notwithstanding the foregoing, the entire unpaid principal amount
of the Notes shall be due and payable on the date on which (i) an Event of
Default shall have occurred and be continuing and (ii) the Indenture Trustee
or the Noteholders representing not less than a majority of the Outstanding
principal amount of the Notes shall have declared the Notes to be immediately
due and payable in the manner provided in Section 5.02 of the Indenture. All
principal payments of the Class A-1 Notes shall be made pro rata to the Class
A-1 Noteholders entitled thereto.

         Interest on the Class A-1 Notes will be payable on each Quarterly
Payment Date, commencing February 2002, on the principal amount outstanding of
such Notes until the principal amount thereof is paid in full, at a rate per
annum equal to the Class A-1 Note Rate. The "Class A-1 Note Rate" for each
Quarterly Payment Date and the related LIBOR Reset Period shall be equal to
Three-Month LIBOR for the related LIBOR Reset Period plus 0.08% and plus an
additional 0.50% with respect to each succeeding Quarterly Interest Period
commencing on the first Quarterly Payment Date as of which the Servicer has
the right to

                                    A-1-4
<PAGE>

purchase the Financed Student Loans pursuant to Section 7.01 of
the Servicing Agreement, if the Servicer has not exercised such right on such
Quarterly Payment Date.

         Pursuant to the Administration Agreement, the Administrator will
determine Three-Month LIBOR for purposes of calculating the Class A-1 Note
Rate for each Quarterly Interest Period on the second business day prior to
the commencement of each LIBOR Reset Period within such Quarterly Interest
Period (or, in the case of the initial LIBOR Reset Period, on the second
business day prior the Closing Date) (each, a "LIBOR Determination Date"). For
purposes of calculating Three-Month LIBOR, a business day is any day on which
banks in The City of New York and the City of London are open for the
transaction of international business.

         "Three-Month LIBOR" means, with respect to any LIBOR Reset Period,
the London interbank offered rate for deposits in U.S. dollars having a
maturity of three months commencing on the related LIBOR Determination Date
(the "Index Maturity") which appears on Telerate Page 3750 as of 11:00 a.m.
London time, on such LIBOR Determination Date. If such rate does not appear on
Telerate Page 3750, the rate for that day will be determined on the basis of
the rates at which deposits in U.S. dollars, having the Index Maturity and in
a principal amount of not less than U.S. $1,000,000, are offered at
approximately 11:00 a.m. London time, on such LIBOR Determination Date to
prime banks in the London interbank market by the Reference Banks. The
Administrator will request the principal London office of each such Reference
Bank to provide a quotation of its rate. If at least two such quotations are
provided, the rate for that day will be the arithmetic mean of the quotations.
If fewer than two quotations are provided, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in The City of New York,
selected by the Administrator, at approximately 11:00 a.m. New York time, on
such LIBOR Determination Date for loans in U.S. dollars to leading European
banks having the Index Maturity and in a principal amount equal to an amount
of not less than U.S. $1,000,000; provided, however, that if the banks
selected as aforesaid are not quoting as mentioned in this sentence,
Three-Month LIBOR in effect for the applicable LIBOR Reset Period will be
Three-Month LIBOR in effect for the previous LIBOR Reset Period.

         "LIBOR Reset Period" means the three-month period commencing on the
25th day (or, if any such date is not a business day, on the next succeeding
business day) of each February, May, August and November and ending on the day
immediately preceding the following LIBOR Reset Period; provided, however,
that the initial LIBOR Reset Period will commence on the Closing Date.

         "Telerate Page 3750" means the display page so designated on the Dow
Jones Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices).

         "Reference Banks" means four major banks in the London interbank
market selected by the Administrator.

         Payments of interest on this Note due and payable on each Quarterly
Payment Date, and payments of interest together with the installment of
principal, if any, due and payable on each Quarterly Payment Date, to the
extent not in full payment of this Note, shall be made by wire transfer or
check mailed to the Person whose name appears as the Registered Holder of this
Note

                                    A-1-5
<PAGE>

(or one or more Predecessor Notes) on the Note Register on the Record
Date, except that with respect to Notes registered on the Record Date in the
name of the nominee of the Clearing Agency, unless Definitive Notes have been
issued (initially, such nominee to be Cede & Co.), payments will be made by
wire transfer in immediately available funds to the account designated by such
nominee. Such checks shall be mailed to the Person entitled thereto at the
address of such Person as it appears on the Note Register as of the applicable
Record Date without requiring that this Note be submitted for notation of
payment, and the mailing of such check shall constitute payment of the amount
thereof regardless of whether such check is returned undelivered. Any
reduction in the principal amount of this Note (or any one or more Predecessor
Notes) effected by any payments made on any Quarterly Payment Date shall be
binding upon all future Noteholders of this Note and of any Note issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof,
whether or not noted hereon. If funds are expected to be available, as
provided in the Indenture, for payment in full of the then remaining unpaid
principal amount of this Note on a Quarterly Payment Date, then the Indenture
Trustee, in the name of and on behalf of the Issuer, will notify the Person
who was the Noteholder hereof as of the Record Date preceding such Quarterly
Payment Date by notice mailed no later than five days prior to such Quarterly
Payment Date and the amount then due and payable shall be payable only upon
presentation and surrender of this Note at the Indenture Trustee's Corporate
Trust Office or at the office of the Indenture Trustee's agent appointed for
such purposes located in the Borough of Manhattan, The City of New York.

         The Issuer shall pay interest on overdue installments of interest at
the Class A-1 Note Rate to the extent lawful.

         As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered on the Note
Register upon surrender of this Note for registration of transfer at the
office or agency designated by the Issuer pursuant to the Indenture, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or his attorney duly authorized in writing, with such signature guaranteed by
an "eligible guarantor institution" meeting the requirements of the Note
Registrar, which requirements include membership or participation in
Securities Transfer Agent's Medallion Program ("STAMP") or such other
"signature guarantee program" as may be determined by the Note Registrar in
addition to, or in substitution for, STAMP (all in accordance with the
Exchange Act), and such other documents as the Indenture Trustee may require,
and thereupon one or more new Notes of authorized denominations and in the
same aggregate principal amount will be issued to the designated transferee or
transferees. No service charge will be charged for any registration of
transfer or exchange of this Note, but the transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be
imposed in connection with any such registration of transfer or exchange.

         Each Noteholder or Note Owner, by its acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in the Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Seller, the Depositor, the Administrator, the
Servicer, the Eligible Lender Trustee or the Indenture Trustee on the Notes or
under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Seller, the Depositor, the
Administrator, the Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its individual capacity or (ii) any partner, owner, beneficiary,
agent, officer,

                                    A-1-6
<PAGE>

director or employee of the Seller, the Depositor, the
Administrator, the Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its individual capacity, any holder or owner of a beneficial
interest in the Issuer, the Eligible Lender Trustee or the Indenture Trustee
or of any successor or assign of the Seller, the Depositor, the Administrator,
the Servicer, the Indenture Trustee or the Eligible Lender Trustee in its
individual capacity, except as any such Person may have expressly agreed (it
being understood that the Indenture Trustee and the Eligible Lender Trustee
have no such obligations in their individual capacity) and except that any
such partner, owner or beneficiary shall be fully liable, to the extent
provided by applicable law, for any unpaid consideration for stock, unpaid
capital contribution or failure to pay any installment or call owing to such
entity.

         Each Noteholder or Note Owner, by its acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that by accepting the benefits of the Indenture that such Noteholder or Note
Owner will not at any time institute against the Depositor, the Seller or the
Issuer, or join in any institution against the Depositor, the Seller or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency,
receivership or liquidation proceedings or other proceedings under any United
States federal or state bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the other Basic Documents.

         The Issuer has entered into this Indenture and this Note is issued
with the intention that, for federal, state, foreign, and local income and
franchise tax and usury purposes, this Note will be treated as indebtedness of
the Issuer secured by the Trust Estate. Each Noteholder, by its acceptance of
a Note (and each Note Owner by its acceptance of a beneficial interest in a
Note) agrees to treat this Note for federal, state, foreign and local income
and franchise tax and usury purposes as indebtedness of the Issuer secured by
the Trust Estate.

         Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day
of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes whether or not
this Note be overdue, and neither the Issuer, the Indenture Trustee nor any
such agent shall be affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Noteholders under the Indenture at any time
by the Issuer with the prior written consent of the Noteholders representing a
majority of the Outstanding Amount of all Notes at the time outstanding. The
Indenture also contains provisions permitting the Noteholders representing
specified percentages of the Outstanding Amount of the Notes, on behalf of all
the Noteholders, to waive compliance by the Issuer with certain provisions of
the Indenture and certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Note (or any
one or more Predecessor Notes) shall be conclusive and binding upon such
holder and upon all future holders of this Note and of any Note issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note. The
Indenture also permits the Indenture Trustee to amend or

                                    A-1-7
<PAGE>

waive certain terms and conditions set forth in the Indenture without the
consent of holders of the Notes issued thereunder.

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

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

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

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

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

         Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of JPMorgan Chase Bank in its individual
capacity, Bank One, National Association in its individual capacity, any owner
of a beneficial interest in the Issuer, or any of their respective partners,
beneficiaries, agents, officers, directors, employees or successors or assigns
shall be personally liable for, nor shall recourse be had to any of them for,
the payment of principal of or interest on, or performance of, or omission to
perform, any of the covenants, obligations or indemnifications contained in
this Note or the Indenture; it being expressly understood that said covenants,
obligations and indemnifications have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee
in the assets of the Issuer. The Noteholder of this Note by the acceptance
hereof agrees that, except as expressly provided in the Basic Documents, in
the case of an Event of Default under the Indenture, the Noteholder shall have
no claim against any of the foregoing for any deficiency, loss or claim
therefrom; provided, however, that nothing contained herein shall be taken to
prevent recourse to, and enforcement against, the assets of the Issuer for any
and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.

                                    A-1-8
<PAGE>

                                  ASSIGNMENT

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

_______________________________

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

_______________________________
(name and address of assignee)

the within Note and all rights thereunder, and hereby irrevocably constitutes
and appoints ______________________, attorney, to transfer said Note on the
books kept for registration thereof, with full power of substitution in the
premises.

Dated:_______________________________

                           __________________________________________*/
                           Signature Guaranteed:

                           __________________________________________*/

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

                                    A-1-9
<PAGE>

                                                                 EXHIBIT A-2
                                                            TO THE INDENTURE

                            [FORM OF CLASS A-2 NOTE

                                CLASS A-2 NOTE

                      SEE REVERSE FOR CERTAIN DEFINITIONS

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

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

REGISTERED                                          CUSIP NO. _______________
$_________________

No.  R-

                     WELLS FARGO STUDENT LOAN TRUST 2001-1

               CLASS A-2 FLOATING RATE ASSET-BACKED SENIOR NOTES

         Wells Fargo Student Loan Trust 2001-1, a trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to ________________, or registered
assigns, the principal sum of _____________________ DOLLARS payable on each
Quarterly Payment Date in an amount equal to the aggregate amount, if any,
payable to Noteholders on such Quarterly Payment Date in respect of principal
of the Class A-2 Notes pursuant to Section 3.01 of the Indenture dated as of
November 1, 2001 (the "Indenture"), between the Issuer and JPMorgan Chase Bank
, a New York banking corporation, as Indenture Trustee (the "Indenture
Trustee") (capitalized terms used but not defined herein shall have the
meanings ascribed thereto in the Indenture, which also references rules as to
usage that shall be applicable herein); provided, however, that the entire
unpaid principal amount of this Note shall be due and payable on the May 2030
Quarterly Payment Date (the "Class A-2 Note Final Maturity Date") and the
Redemption Date, if any, pursuant to Section 10.01(b) of the Indenture.

                                    A-2-1
<PAGE>

         The Issuer will pay interest on this Note, at the rate per annum
equal to the Class A-2 Note Rate (assigned on the reverse hereof), on each
Quarterly Payment Date until the principal of this Note is paid or made
available for payment, on the principal amount of this Note outstanding on the
preceding Quarterly Payment Date, after giving effect to all payments of
principal made on the preceding Quarterly Payment Date (or, in the case of the
first Quarterly Payment Date, on the Closing Date), subject to certain
limitations contained in Section 3.01 of the Indenture. Interest on this Note
will accrue for each Quarterly Payment Date from the most recent Quarterly
Payment Date on which interest has been paid to but excluding such Quarterly
Payment Date or, if no interest has yet been paid, from the Closing Date
(each, a "Quarterly Interest Period"). Interest on this Note will be computed
on the basis of the actual number of days elapsed in each Quarterly Interest
Period and a 360-day year. Such principal of and interest on this Note shall
be paid in the manner specified on the reverse hereof.

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

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

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

                                    A-2-2
<PAGE>

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

                            WELLS FARGO STUDENT LOAN TRUST 2001-1

                            By:   BANK ONE, NATIONAL ASSOCIATION, not in its
                                  individual capacity but solely as Eligible
                                  Lender Trustee on behalf of the Issuer

                                  By:  _________________________________
                                         Authorized Signatory
Date:

                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

                                  JPMORGAN CHASE BANK,
                                  not in its individual capacity
                                  but solely as Indenture Trustee

                                  By:__________________________________
                                        Authorized Signatory
Date:

                                    A-2-3
<PAGE>

                                REVERSE OF NOTE

         This Note is one of a duly authorized issue of Notes of the Issuer
designated as its Class A-2 Floating Rate Asset-Backed Senior Notes (herein
called the "Class A-2 Notes"), which, together with the Class A-1 Floating
Rate Asset-Backed Senior Notes (the "Class A-1 Notes" and, together with the
Class A-2 Notes, the "Senior Notes") and the Class B Floating Rate
Asset-Backed Subordinate Notes (the "Subordinate Notes" and, together with the
Senior Notes, the "Notes") are issued under the Indenture, to which Indenture
and all indentures supplemental thereto reference is hereby made for a
statement of the respective rights and obligations thereunder of the Issuer,
the Indenture Trustee and the Noteholders. The Class A-2 Notes are subject to
all terms of the Indenture.

         The Class A-2 Notes are and will be equally and ratably secured by
the collateral pledged as security therefor as provided in the Indenture.
Allocations of principal will be made among the Class A-1 Notes, the Class A-2
Notes and the Subordinate Notes as provided in the Indenture. The Senior Notes
collectively are senior in right of payment to the Subordinate Notes, all as
and to the extent provided in the Indenture.

         Principal of the Class A-2 Notes will be payable on each Quarterly
Payment Date after the outstanding principal amount of the Class A-1 Notes has
been reduced to zero in an amount described in the Indenture. "Quarterly
Payment Date" means the 25th day of each February, May, August and November,
or, if any such date is not a Business Day, the next succeeding Business Day,
commencing February 2002.

         As provided in the Indenture, the Class A-2 Notes may be redeemed in
part on the Quarterly Payment Date on which the Funding Period ends (or on the
Quarterly Payment Date on or immediately following the last day of the Funding
Period, if the Funding Period does not end on a Quarterly Payment Date) in the
event that any amount remains on deposit in the Prefunding Account after
giving effect to all Additional Fundings, including any Additional Fundings,
on such Quarterly Payment Date.

         As described on the face hereof, the entire unpaid principal amount
of this Note shall be due and payable on the Class A-2 Note Final Maturity
Date and the Redemption Date, if any, pursuant to Section 10.01(b) of the
Indenture. Notwithstanding the foregoing, the entire unpaid principal amount
of the Notes shall be due and payable on the date on which (i) an Event of
Default shall have occurred and be continuing and (ii) the Indenture Trustee
or the Noteholders representing not less than a majority of the Outstanding
principal amount of the Notes shall have declared the Notes to be immediately
due and payable in the manner provided in Section 5.02 of the Indenture. All
principal payments of the Class A-2 Notes shall be made pro rata to the Class
A-2 Noteholders entitled thereto.

         Interest on the Class A-2 Notes will be payable on each Quarterly
Payment Date, commencing February 2002, on the principal amount outstanding of
such Notes until the principal amount thereof is paid in full, at a rate per
annum equal to the Class A-2 Note Rate. The "Class A-2 Note Rate" for each
Quarterly Payment Date and the related LIBOR Reset Period shall be equal to
Three-Month LIBOR for the related LIBOR Reset Period plus 0.18% and plus an
additional 0.50% with respect to each succeeding Quarterly Interest Period

                                    A-2-4
<PAGE>

commencing on the first Quarterly Payment Date as of which the Servicer has
the right to purchase the Financed Student Loans pursuant to Section 7.01 of
the Servicing Agreement, if the Servicer has not exercised such right on such
Quarterly Payment Date.

         Pursuant to the Administration Agreement, the Administrator will
determine Three-Month LIBOR for purposes of calculating the Class A-2 Note
Rate for each Quarterly Interest Period other than the initial Quarterly
Interest Period on the second business day prior to the commencement of each
LIBOR Reset Period within such Quarterly Interest Period (or, in the case of
the initial LIBOR Reset Period, on the second business day prior the Closing
Date) (each, a "LIBOR Determination Date"). For purposes of calculating
Three-Month LIBOR, a business day is any day on which banks in The City of New
York and the City of London are open for the transaction of international
business.

         "Three-Month LIBOR" means, with respect to any LIBOR Reset Period,
the London interbank offered rate for deposits in U.S. dollars having a
maturity of three months commencing on the related LIBOR Determination Date
(the "Index Maturity") which appears on Telerate Page 3750 as of 11:00 a.m.
London time, on such LIBOR Determination Date. If such rate does not appear on
Telerate Page 3750, the rate for that day will be determined on the basis of
the rates at which deposits in U.S. dollars, having the Index Maturity and in
a principal amount of not less than U.S. $1,000,000, are offered at
approximately 11:00 a.m. London time, on such LIBOR Determination Date to
prime banks in the London interbank market by the Reference Banks. The
Administrator will request the principal London office of each such Reference
Bank to provide a quotation of its rate. If at least two such quotations are
provided, the rate for that day will be the arithmetic mean of the quotations.
If fewer than two quotations are provided, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in The City of New York,
selected by the Administrator, at approximately 11:00 a.m. New York time, on
such LIBOR Determination Date for loans in U.S. dollars to leading European
banks having the Index Maturity and in a principal amount equal to an amount
of not less than U.S. $1,000,000; provided, however, that if the banks
selected as aforesaid are not quoting as mentioned in this sentence,
Three-Month LIBOR in effect for the applicable LIBOR Reset Period will be
Three-Month LIBOR in effect for the previous LIBOR Reset Period.

         "LIBOR Reset Period" means the three-month period commencing on the
25th day (or, if any such date is not a business day, on the next succeeding
business day) of each February, May, August and November and ending on the day
immediately preceding the following LIBOR Reset Period; provided, however,
that the initial LIBOR Reset Period will commence on the Closing Date.

         "Telerate Page 3750" means the display page so designated on the Dow
Jones Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices).

         "Reference Banks" means four major banks in the London interbank
market selected by the Administrator.

         Payments of interest on this Note due and payable on each Quarterly
Payment Date, and payments of interest together with the installment of
principal, if any, due and payable on each

                                    A-2-5
<PAGE>

Quarterly Payment Date, to the extent not in full payment of this Note, shall
be made by wire transfer or check mailed to the Person whose name appears as
the Registered Holder of this Note (or one or more Predecessor Notes) on the
Note Register on the Record Date, except that with respect to Notes registered
on the Record Date in the name of the nominee of the Clearing Agency, unless
Definitive Notes have been issued (initially, such nominee to be Cede & Co.),
payments will be made by wire transfer in immediately available funds to the
account designated by such nominee. Such checks shall be mailed to the Person
entitled thereto at the address of such Person as it appears on the Note
Register as of the applicable Record Date without requiring that this Note be
submitted for notation of payment, and the mailing of such check shall
constitute payment of the amount thereof regardless of whether such check is
returned undelivered. Any reduction in the principal amount of this Note (or
any one or more Predecessor Notes) effected by any payments made on any
Quarterly Payment Date shall be binding upon all future Noteholders of this
Note and of any Note issued upon the registration of transfer hereof or in
exchange hereof or in lieu hereof, whether or not noted hereon. If funds are
expected to be available, as provided in the Indenture, for payment in full of
the then remaining unpaid principal amount of this Note on a Quarterly Payment
Date, then the Indenture Trustee, in the name of and on behalf of the Issuer,
will notify the Person who was the Noteholder hereof as of the Record Date
preceding such Quarterly Payment Date by notice mailed no later than five days
prior to such Quarterly Payment Date and the amount then due and payable shall
be payable only upon presentation and surrender of this Note at the Indenture
Trustee's Corporate Trust Office or at the office of the Indenture Trustee's
agent appointed for such purposes located in the Borough of Manhattan, The
City of New York.

         The Issuer shall pay interest on overdue installments of interest at
the Class A-2 Note Rate to the extent lawful.

         As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered on the Note
Register upon surrender of this Note for registration of transfer at the
office or agency designated by the Issuer pursuant to the Indenture, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or his attorney duly authorized in writing, with such signature guaranteed by
an "eligible guarantor institution" meeting the requirements of the Note
Registrar, which requirements include membership or participation in
Securities Transfer Agent's Medallion Program ("STAMP") or such other
"signature guarantee program" as may be determined by the Note Registrar in
addition to, or in substitution for, STAMP (all in accordance with the
Exchange Act), and such other documents as the Indenture Trustee may require,
and thereupon one or more new Notes of authorized denominations and in the
same aggregate principal amount will be issued to the designated transferee or
transferees. No service charge will be charged for any registration of
transfer or exchange of this Note, but the transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be
imposed in connection with any such registration of transfer or exchange.

         Each Noteholder or Note Owner, by its acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in the Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Seller, the Depositor, the Administrator, the
Servicer, the Eligible Lender Trustee or the Indenture Trustee on the Notes or
under the Indenture or any certificate or other writing delivered in
connection therewith, against

                                    A-2-6
<PAGE>

(i) the Seller, the Depositor, the Administrator, the Servicer, the Indenture
Trustee or the Eligible Lender Trustee in its individual capacity or (ii) any
partner, owner, beneficiary, agent, officer, director or employee of the
Seller, the Depositor, the Administrator, the Servicer, the Indenture Trustee
or the Eligible Lender Trustee in its individual capacity, any holder or owner
of a beneficial interest in the Issuer, the Eligible Lender Trustee or the
Indenture Trustee or of any successor or assign of the Seller, the Company,
the Administrator, the Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Indenture Trustee and the
Eligible Lender Trustee have no such obligations in their individual capacity)
and except that any such partner, owner or beneficiary shall be fully liable,
to the extent provided by applicable law, for any unpaid consideration for
stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity.

         Each Noteholder or Note Owner, by its acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in a Note, covenants and agrees
that by accepting the benefits of the Indenture that such Noteholder or Note
Owner will not at any time institute against the Depositor, the Seller or the
Issuer, or join in any institution against the Depositor, the Seller or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency,
receivership or liquidation proceedings or other proceedings under any United
States federal or state bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the other Basic Documents.

         The Issuer has entered into this Indenture and this Note is issued
with the intention that, for federal, state, foreign, and local income and
franchise tax and usury purposes, this Note will be treated as indebtedness of
the Issuer secured by the Trust Estate. Each Noteholder, by its acceptance of
a Note (and each Note Owner by its acceptance of a beneficial interest in a
Note) agrees to treat this Note for federal, state, foreign and local income
and franchise tax and usury purposes as indebtedness of the Issuer secured by
the Trust Estate.

         Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day
of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes whether or not
this Note be overdue, and neither the Issuer, the Indenture Trustee nor any
such agent shall be affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Noteholders under the Indenture at any time
by the Issuer with the prior written consent of the Noteholders representing a
majority of the Outstanding Amount of all Notes at the time outstanding. The
Indenture also contains provisions permitting the Noteholders representing
specified percentages of the Outstanding Amount of the Notes, on behalf of all
the Noteholders, to waive compliance by the Issuer with certain provisions of
the Indenture and certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Note (or any
one or more Predecessor Notes) shall be conclusive and binding upon such
holder and upon all future holders of this Note and of any Note issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or

                                    A-2-7
<PAGE>

waiver is made upon this Note. The Indenture also permits the Indenture
Trustee to amend or waive certain terms and conditions set forth in the
Indenture without the consent of holders of the Notes issued thereunder.

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

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

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

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

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

         Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of JPMorgan Chase Bank in its individual
capacity, Bank One, National Association in its individual capacity, any owner
of a beneficial interest in the Issuer, or any of their respective partners,
beneficiaries, agents, officers, directors, employees or successors or assigns
shall be personally liable for, nor shall recourse be had to any of them for,
the payment of principal of or interest on, or performance of, or omission to
perform, any of the covenants, obligations or indemnifications contained in
this Note or the Indenture; it being expressly understood that said covenants,
obligations and indemnifications have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee
in the assets of the Issuer. The Noteholder of this Note by the acceptance
hereof agrees that, except as expressly provided in the Basic Documents, in
the case of an Event of Default under the Indenture, the Noteholder shall have
no claim against any of the foregoing for any deficiency, loss or claim
therefrom; provided, however, that nothing contained herein shall be taken to
prevent recourse to, and enforcement against, the assets of the Issuer for any
and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.

                                    A-2-8
<PAGE>

                                  ASSIGNMENT

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

         ____________________________

                  FOR VALUE RECEIVED, the undersigned hereby sells, assigns
         and transfers unto
         _____________________________
          (name and address of assignee)

                  the within Note and all rights thereunder, and hereby
         irrevocably constitutes and appoints ______________________,
         attorney, to transfer said Note on the books kept for registration
         thereof, with full power of substitution in the premises.

         Dated:
                             ________________________________*/
                             Signature Guaranteed:

                                 ________________________________*/

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

                                    A-2-9
<PAGE>

                                                                EXHIBIT A-3
                                                           TO THE INDENTURE

                          [FORM OF SUBORDINATE NOTE]

                               SUBORDINATE NOTE

                      SEE REVERSE FOR CERTAIN DEFINITIONS

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

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

REGISTERED                                          CUSIP NO. _______________
$__________________

No.      R-

                     WELLS FARGO STUDENT LOAN TRUST 2001-1

             CLASS B FLOATING RATE ASSET-BACKED SUBORDINATE NOTES

         Wells Fargo Student Loan Trust 2001-1, a trust organized and existing
under the laws of the State of Delaware (herein referred to as the "Issuer"),
for value received, hereby promises to pay to ________________, or registered
assigns, the principal sum of _____________________ DOLLARS payable on each
Quarterly Payment Date in an amount equal to the aggregate amount, if any,
payable to Noteholders on such Quarterly Payment Date in respect of principal
of the Subordinate Notes pursuant to Section 3.01 of the Indenture dated as of
November 1, 2001 (the "Indenture"), between the Issuer and JPMorgan Chase
Bank, a New York banking corporation, as Indenture Trustee (the "Indenture
Trustee") (capitalized terms used but not defined herein shall have the
meanings ascribed thereto in the Indenture, which also references rules as to
usage that shall be applicable herein); provided, however, that no principal
shall be payable on this Note until the principal balance of the Senior Notes
has been paid in full; and provided, further, that the entire unpaid principal
amount of this Note shall be due and payable on the August 2035 Quarterly
Payment Date (the "Subordinate Note Final Maturity Date") and the Redemption
Date, if any, pursuant to Section 10.01(b) of the Indenture.

                                    A-3-1
<PAGE>

         The Issuer will pay interest on this Note at the rate per annum equal
to the Subordinate Note Rate (as defined on the reverse hereof), on each
Quarterly Payment Date until the principal of this Note is paid or made
available for payment, on the principal amount of this Note outstanding on the
preceding Quarterly Payment Date, after giving effect to all payments of
principal made on the preceding Quarterly Payment Date (or, in the case of the
first Quarterly Payment Date, on the Closing Date), subject to certain
limitations contained in Section 3.01 of the Indenture. Interest on this Note
will accrue for each Quarterly Payment Date from the most recent Quarterly
Payment Date on which interest has been paid to but excluding such Quarterly
Payment Date or, if no interest has yet been paid, from the Closing Date
(each, a "Quarterly Interest Period"). Interest on this Note will be computed
on the basis of the actual number of days elapsed in each Quarterly Interest
Period and a 360-day year. Such principal of and interest on this Note shall
be paid in the manner specified on the reverse hereof.

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

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

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

                                    A-3-2
<PAGE>

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

                               WELLS FARGO STUDENT LOAN TRUST 2001-1

                               By:  BANK ONE, NATIONAL ASSOCIATION,
                                    not in its individual capacity but solely
                                    as Eligible Lender Trustee on behalf of
                                    the Issuer

                               By:  _____________________________________
                                     Authorized Signatory
 Date:

                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

                                JPMORGAN CHASE BANK, not in its
                                  individual capacity but solely as Indenture
                                  Trustee

                                By:  ________________________________
                                      Authorized Signatory
Date:

                                    A-3-3
<PAGE>

                                REVERSE OF NOTE

         This Note is one of a duly authorized issue of Notes of the Issuer,
designated as its Class B Floating Rate Asset-Backed Subordinate Notes (herein
called the "Subordinate Notes"), which, together with the Class A-1 Floating
Rate Asset-Backed Senior Notes (the "Class A-1 Notes") and the Class A-2
Floating Rate Asset-Backed Senior Notes (the "Class A-2 Notes" and, together
with the Class A-1 Notes, the "Senior Notes"; the Senior Notes and the
Subordinate Notes, collectively, the "Notes") are issued under the Indenture,
to which Indenture and all indentures supplemental thereto reference is hereby
made for a statement of the respective rights and obligations thereunder of
the Issuer, the Indenture Trustee and the Noteholders. The Subordinate Notes
are subject to all terms of the Indenture.

         The Subordinate Notes are and will be equally and ratably secured by
the collateral pledged as security therefor as provided in the Indenture.
Allocations of principal will be made among the Class A-1 Notes, the Class A-2
Notes and the Subordinate Notes as provided in the Indenture. The Senior Notes
collectively are senior in right of payment to the Subordinate Notes, all as
and to the extent provided in the Indenture.

         Principal of the Subordinate Notes will be payable on each Quarterly
Date on or after the date on which the principal amount of the Senior Notes
has been paid in its entirety, in an amount described on the face hereof.
"Quarterly Payment Date" means the 25th day of each February, May, August and
November, or, if any such date is not a Business Day, the next succeeding
Business Day, commencing February 2002.

         As provided in the Indenture, the Subordinate Notes may be redeemed
in part on the Quarterly Payment Date on which the Funding Period ends (or on
the Quarterly Payment Date on or immediately following the last day of the
Funding Period, if the Funding Period does not end on a Quarterly Payment
Date) in the event that any amount remains on deposit in the Prefunding
Account after giving effect to all Additional Fundings, including any
Additional Fundings, on such Quarterly Payment Date.

         As described on the face hereof, the entire unpaid principal amount
of this Note shall be due and payable on the Subordinate Note Final Maturity
Date and the Redemption Date, if any, pursuant to Section 10.01(b) of the
Indenture. Notwithstanding the foregoing, the entire unpaid principal amount
of the Notes shall be due and payable on the date on which (i) an Event of
Default shall have occurred and be continuing and (ii) the Indenture Trustee
or the Noteholders representing not less than a majority of the Outstanding
principal amount of the Notes shall have declared the Notes to be immediately
due and payable in the manner provided in Section 5.02 of the Indenture. All
principal payments of the Subordinate Notes shall be made pro rata to the
Subordinate Noteholders entitled thereto.

         Interest on the Subordinate Notes will be payable on each Quarterly
Payment Date, commencing February 2002, on the principal amount outstanding of
such Notes until the principal amount thereof is paid in full, at a rate per
annum equal to the Subordinate Note Rate. The "Subordinate Note Rate" for each
Quarterly Payment Date and the related LIBOR Reset Period shall be equal to
Three-Month LIBOR for the related LIBOR Reset Period plus 0.50% and plus an
additional 0.50% with respect to each succeeding Quarterly Interest Period

                                    A-3-4
<PAGE>

commencing on the first Quarterly Payment Date as of which the Servicer has
the right to purchase the Financed Student Loans pursuant to Section 7.01 of
the Servicing Agreement, if the Servicer has not exercised such right on such
Quarterly Payment Date.

         Pursuant to the Administration Agreement, the Administrator will
determine Three-Month LIBOR for purposes of calculating the Subordinate Note
Rate each Quarterly Interest Period other than the initial Quarterly Interest
Period on the second business day prior to the commencement of each LIBOR
Reset Period within such Quarterly Interest Period (or, in the case of the
initial LIBOR Reset Period, on the second business day prior the Closing Date)
(each, a "LIBOR Determination Date"). For purposes of calculating Three-Month
LIBOR, a business day is any day on which banks in The City of New York and
the City of London are open for the transaction of international business.

         "Three-Month LIBOR" means, with respect to any LIBOR Reset Period,
the London interbank offered rate for deposits in U.S. dollars having a
maturity of three months commencing on the related LIBOR Determination Date
(the "Index Maturity") which appears on Telerate Page 3750 as of 11:00 a.m.
London time, on such LIBOR Determination Date. If such rate does not appear on
Telerate Page 3750, the rate for that day will be determined on the basis of
the rates at which deposits in U.S. dollars, having the Index Maturity and in
a principal amount of not less than U.S. $1,000,000, are offered at
approximately 11:00 a.m. London time, on such LIBOR Determination Date to
prime banks in the London interbank market by the Reference Banks. The
Administrator will request the principal London office of each such Reference
Bank to provide a quotation of its rate. If at least two such quotations are
provided, the rate for that day will be the arithmetic mean of the quotations.
If fewer than two quotations are provided, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in The City of New York,
selected by the Administrator, at approximately 11:00 a.m. New York time, on
such LIBOR Determination Date for loans in U.S. dollars to leading European
banks having the Index Maturity and in a principal amount equal to an amount
of not less than U.S. $1,000,000; provided, however, that if the banks
selected as aforesaid are not quoting as mentioned in this sentence,
Three-Month LIBOR in effect for the applicable LIBOR Reset Period will be
Three-Month LIBOR in effect for the previous LIBOR Reset Period.

         "LIBOR Reset Period" means the three-month period commencing on the
25th day (or, if any such date is not a business day, on the next succeeding
business day) of each February, May, August and November and ending on the day
immediately preceding the following LIBOR Reset Period; provided, however,
that the initial LIBOR Reset Period will commence on the Closing Date.

         "Telerate Page 3750" means the display page so designated on the Dow
Jones Telerate Service (or such other page as may replace that page on that
service for the purpose of displaying comparable rates or prices).

         "Reference Banks" means four major banks in the London interbank
market selected by the Administrator.

         Payments of interest on this Note due and payable on each Quarterly
Payment Date, and payments of interest together with the installment of
principal, if any, due and payable on each

                                    A-3-5
<PAGE>

Quarterly Payment Date, to the extent not in full payment of this Note, shall
be made, if the original principal amount of this Note is $1,000,000 or more,
by wire transfer and otherwise by check mailed to the Person whose name
appears as the Registered Holder of this Note (or one or more Predecessor
Notes) on the Note Register on the Record Date. Such checks shall be mailed to
the Person entitled thereto at the address of such Person as it appears on the
Note Register as of the applicable Record Date without requiring that this
Note be submitted for notation of payment, and the mailing of such check shall
constitute payment of the amount thereof regardless of whether such check is
returned undelivered. Any reduction in the principal amount of this Note (or
any one or more Predecessor Notes) effected by any payments made on any
Quarterly Payment Date shall be binding upon all future Noteholders of this
Note and of any Note issued upon the registration of transfer hereof or in
exchange hereof or in lieu hereof, whether or not noted hereon. If funds are
expected to be available, as provided in the Indenture, for payment in full of
the then remaining unpaid principal amount of this Note on a Quarterly Payment
Date, then the Indenture Trustee, in the name of and on behalf of the Issuer,
will notify the Person who was the Noteholder hereof as of the Record Date
preceding such Quarterly Payment Date by notice mailed no later than five days
prior to such Quarterly Payment Date and the amount then due and payable shall
be payable only upon presentation and surrender of this Note at the Indenture
Trustee's Corporate Trust Office or at the office of the Indenture Trustee's
agent appointed for such purposes located in the Borough of Manhattan, The
City of New York.

         The Issuer shall pay interest on overdue installments of interest at
the Subordinate Note Rate to the extent lawful.

         As provided in the Indenture and subject to certain limitations set
forth therein, the transfer of this Note may be registered on the Note
Register upon surrender of this Note for registration of transfer at the
office or agency designated by the Issuer pursuant to the Indenture, duly
endorsed by, or accompanied by a written instrument of transfer in form
satisfactory to the Indenture Trustee duly executed by, the Noteholder hereof
or his attorney duly authorized in writing, with such signature guaranteed by
an "eligible guarantor institution" meeting the requirements of the Note
Registrar, which requirements include membership or participation in
Securities Transfer Agent's Medallion Program ("STAMP") or such other
"signature guarantee program" as may be determined by the Note Registrar in
addition to, or in substitution for, STAMP (all in accordance with the
Exchange Act), and such other documents as the Indenture Trustee may require,
and thereupon one or more new Notes of authorized denominations and in the
same aggregate principal amount will be issued to the designated transferee or
transferees. No service charge will be charged for any registration of
transfer or exchange of this Note, but the transferor may be required to pay a
sum sufficient to cover any tax or other governmental charge that may be
imposed in connection with any such registration of transfer or exchange.

         Each Noteholder, by its acceptance of a Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer, the Seller, the Company, the Administrator, the
Servicer, the Eligible Lender Trustee or the Indenture Trustee on the Notes or
under the Indenture or any certificate or other writing delivered in
connection therewith, against (i) the Seller, the Depositor, the
Administrator, the Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its individual capacity or (ii) any partner, owner, beneficiary,
agent, officer, director or employee of the Seller, the Depositor, the
Administrator, the Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its individual capacity, any

                                    A-3-6
<PAGE>

holder or owner of a beneficial interest in the Issuer, the Eligible Lender
Trustee or the Indenture Trustee or of any successor or assign of the Seller,
the Depositor, the Administrator, the Servicer, the Indenture Trustee or the
Eligible Lender Trustee in its individual capacity, except as any such Person
may have expressly agreed (it being understood that the Indenture Trustee and
the Eligible Lender Trustee have no such obligations in their individual
capacity) and except that any such partner, owner or beneficiary shall be
fully liable, to the extent provided by applicable law, for any unpaid
consideration for stock, unpaid capital contribution or failure to pay any
installment or call owing to such entity.

         Each Noteholder, by its acceptance of a Note, covenants and agrees
that by accepting the benefits of the Indenture that such Noteholder or Note
Owner will not at any time institute against the Depositor, the Seller or the
Issuer, or join in any institution against the Depositor, the Seller or the
Issuer of, any bankruptcy, reorganization, arrangement, insolvency,
receivership or liquidation proceedings or other proceedings under any United
States federal or state bankruptcy or similar law in connection with any
obligations relating to the Notes, the Indenture or the other Basic Documents.

         The Issuer has entered into this Indenture and this Note is issued
with the intention that, for federal, state, foreign, and local income and
franchise tax and usury purposes, this Note will be treated as indebtedness of
the Issuer secured by the Trust Estate. Each Noteholder, by its acceptance of
a Note, agrees to treat this Note for federal, state, foreign and local income
and franchise tax and usury purposes as indebtedness of the Issuer secured by
the Trust Estate.

         Prior to the due presentment for registration of transfer of this
Note, the Issuer, the Indenture Trustee and any agent of the Issuer or the
Indenture Trustee may treat the Person in whose name this Note (as of the day
of determination or as of such other date as may be specified in the
Indenture) is registered as the owner hereof for all purposes whether or not
this Note be overdue, and none of the Issuer, the Indenture Trustee or any
such agent shall be affected by notice to the contrary.

         The Indenture permits, with certain exceptions as therein provided,
the amendment thereof and the modification of the rights and obligations of
the Issuer and the rights of the Noteholders under the Indenture at any time
by the Issuer with the prior written consent of the Noteholders representing a
majority of the Outstanding Amount of all Notes at the time outstanding. The
Indenture also contains provisions permitting the Noteholders representing
specified percentages of the Outstanding Amount of the Notes, on behalf of all
the Noteholders, to waive compliance by the Issuer with certain provisions of
the Indenture and certain past defaults under the Indenture and their
consequences. Any such consent or waiver by the holder of this Note (or any
one or more Predecessor Notes) shall be conclusive and binding upon such
holder and upon all future holders of this Note and of any Note issued upon
the registration of transfer hereof or in exchange hereof or in lieu hereof
whether or not notation of such consent or waiver is made upon this Note. The
Indenture also permits the Indenture Trustee to amend or waive certain terms
and conditions set forth in the Indenture without the consent of holders of
the Notes issued thereunder.

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

                                    A-3-7
<PAGE>

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

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

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

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

         Anything herein to the contrary notwithstanding, except as expressly
provided in the Basic Documents, none of JPMorgan Chase Bank in its individual
capacity, Bank One, National Association in its individual capacity, any owner
of a beneficial interest in the Issuer, or any of their respective partners,
beneficiaries, agents, officers, directors, employees or successors or assigns
shall be personally liable for, nor shall recourse be had to any of them for,
the payment of principal of or interest on, or performance of, or omission to
perform, any of the covenants, obligations or indemnifications contained in
this Note or the Indenture; it being expressly understood that said covenants,
obligations and indemnifications have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee
in the assets of the Issuer. The Noteholder of this Note by the acceptance
hereof agrees that, except as expressly provided in the Basic Documents, in
the case of an Event of Default under the Indenture, the Noteholder shall have
no claim against any of the foregoing for any deficiency, loss or claim
therefrom; provided, however, that nothing contained herein shall be taken to
prevent recourse to, and enforcement against, the assets of the Issuer for any
and all liabilities, obligations and undertakings contained in the Indenture
or in this Note.

                                    A-3-8
<PAGE>

                                  ASSIGNMENT

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

         ____________________________

                  FOR VALUE RECEIVED, the undersigned hereby sells, assigns
         and transfers unto _______________________________________
                             (name and address of assignee)

         the within Note and all rights thereunder, and hereby irrevocably
         constitutes and appoints ______________________, attorney, to
         transfer said Note on the books kept for registration thereof, with
         full power of substitution in the premises.

         Dated:_________________

                                ________________________________________*/
                                Signature Guaranteed:

                                ________________________________________*/

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

                                    A-3-9
<PAGE>

                                                   EXHIBIT B TO THE INDENTURE

                             Depository Agreement

<PAGE>

CROSS-REFERENCE TABLE*

TIA Indenture
   Section                                                       Section
310  (a) (1)                                                     6.11
     (a) (2)                                                     6.11
     (a) (3)                                                     6.10
     (a) (3)                                                     N.A.
     (a) (3)                                                     6.11
     (b)                                                         6.08
                                                                 6.10, 6.11
     (c)                                                         N.A.
311  (a)                                                         6.11
     (b)                                                         6.11
     (c)                                                         N.A.
312  (a)                                                         7.01

--------
* NOTE: This Cross-Reference Table shall not, for any purpose, be deemed to be
part of the Indenture.Exhibit 4.2

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

                                TRUST AGREEMENT

                                    between

                 WELLS FARGO STUDENT LOANS RECEIVABLES I, LLC,
                                 as Depositor,

                                      and

                        BANK ONE, NATIONAL ASSOCIATION,
                   not in its individual capacity but solely
                          as Eligible Lender Trustee

                         Dated as of November 1, 2001

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

<PAGE>

<TABLE>
<CAPTION>

                               Table of Contents
                                                                                                               Page

                                                        ARTICLE I
                                                  Definitions and Usage

                                                       ARTICLE II
                                                      Organization

<S>                   <C>                                                                                        <C>
SECTION 2.01.         Name........................................................................................1
SECTION 2.02.         Office......................................................................................1
SECTION 2.03.         Purposes and Powers.........................................................................1
SECTION 2.04.         Appointment of Eligible Lender Trustee......................................................2
SECTION 2.05.         Initial Capital Contribution of Trust Estate................................................2
SECTION 2.06.         Declaration of Trust........................................................................2
SECTION 2.07.         [Reserved.].................................................................................2
SECTION 2.08.         Title to Trust Property.....................................................................3
SECTION 2.09.         Representations and Warranties of the Depositor.............................................3
SECTION 2.10.         Tax Treatment...............................................................................4
SECTION 2.11.         Liability of Noteholders....................................................................4

                                                       ARTICLE III
                                                        Ownership

SECTION 3.01.         Beneficial Ownership........................................................................4

                                                       ARTICLE IV
                                           Actions by Eligible Lender Trustee

SECTION 4.01.         Prior Notice to Noteholders with Respect to Certain Matters.................................5
SECTION 4.02.         Action by Noteholders with Respect to Bankruptcy............................................6
SECTION 4.03.         Restrictions on Noteholders' Power..........................................................7

                                                       ARTICLE V
                                                     Certain Duties

SECTION 5.01.         No Segregation of Monies; No Interest.......................................................7
SECTION 5.02.         Accounting and Reports to the Noteholders, the Internal Revenue Service and Others..........7
SECTION 5.03.         Incentive Programs..........................................................................7

                                                       ARTICLE VI
                                     Authority and Duties of Eligible Lender Trustee

SECTION 6.01.         General Authority...........................................................................8

                                       i
<PAGE>

SECTION 6.02.         General Duties..............................................................................8
SECTION 6.03.         Action upon Instruction.....................................................................8
SECTION 6.04.         No Duties Except as Specified in this Agreement, the Loan Sale Agreement,
                      the Servicing Agreement, the Administration Agreement or in Instructions....................9
SECTION 6.05.         No Action Except under Specified Documents or Instructions.................................10
SECTION 6.06.         Restrictions...............................................................................10
SECTION 6.07.         Origination of Consolidation Loans during the Funding Period...............................10

                                                       ARTICLE VII
                                         Concerning the Eligible Lender Trustee

SECTION 7.01.         Acceptance of Trusts and Duties............................................................12
SECTION 7.02.         Furnishing of Documents....................................................................13
SECTION 7.03.         Representations and Warranties.............................................................13
SECTION 7.04.         Reliance; Advice of Counsel................................................................14
SECTION 7.05.         Not Acting in Individual Capacity; Responsibility to Secretary and Guarantors..............14
SECTION 7.06.         Eligible Lender Trustee Not Liable for Notes or Student Loans..............................15
SECTION 7.07.         Eligible Lender Trustee May Own Trust Notes................................................15
SECTION 7.08.         Licenses...................................................................................15

                                                      ARTICLE VIII
                                         Compensation of Eligible Lender Trustee

SECTION 8.01.         Eligible Lender Trustee's Fees and Expenses................................................15
SECTION 8.02.         Payments to the Eligible Lender Trustee....................................................16

                                                       ARTICLE IX
                                             Termination of Trust Agreement

SECTION 9.01.         Termination of Trust Agreement.............................................................16
SECTION 9.02.         [Reserved.]................................................................................16

                                                        ARTICLE X
                       Successor Eligible Lender Trustees and Additional Eligible Lender Trustees

SECTION 10.01.        Eligibility Requirements for Eligible Lender Trustee.......................................16
SECTION 10.02.        Resignation or Removal of Eligible Lender Trustee..........................................17
SECTION 10.03.        Successor Eligible Lender Trustee..........................................................18
SECTION 10.04.        Merger or Consolidation of Eligible Lender Trustee.........................................18
SECTION 10.05.        Appointment of Co-Eligible Lender Trustee or Separate Eligible Lender Trustee..............18

                                                           ii

<PAGE>

                                                       ARTICLE XI
                                                      Miscellaneous

SECTION 11.01.        Supplements and Amendments.................................................................20
SECTION 11.02.        No Legal Title to Trust Estate in Noteholders..............................................21
SECTION 11.03.        Limitations on Rights of Others............................................................21
SECTION 11.04.        Notices....................................................................................21
SECTION 11.05.        Severability...............................................................................21
SECTION 11.06.        Separate Counterparts......................................................................22
SECTION 11.07.        Successors and Assigns.....................................................................22
SECTION 11.08.        No Petition................................................................................22
SECTION 11.09.        No Recourse................................................................................22
SECTION 11.10.        Headings...................................................................................22
SECTION 11.11.        Governing Law..............................................................................22
SECTION 11.12.        Reserved...................................................................................22
SECTION 11.13.        Third-Party Beneficiaries..................................................................23
SECTION 11.14.        Consents...................................................................................23

EXHIBIT A.   Certificate of Trust

</TABLE>

                                                          iii

<PAGE>

              TRUST AGREEMENT (the "Agreement") dated as of November 1, 2001,
between WELLS FARGO STUDENT LOANS RECEIVABLES I, LLC, a Delaware limited
liability company, as depositor (the "Depositor"), and BANK ONE, NATIONAL
ASSOCIATION ("Bank One"), a national banking association, not in its
individual capacity but solely as eligible lender trustee (the "Eligible
Lender Trustee").

              The Depositor and the Eligible Lender Trustee hereby agree as
follows:

                                   ARTICLE I

                             Definitions and Usage

              Capitalized terms used but not defined herein are defined in
Appendix A to the Administration Agreement, dated as of November 1, 2001 among
Wells Fargo Student Loan Trust 2001-1, as Issuer, Wells Fargo Bank Minnesota,
National Association, as Administrator, and JPMorgan Chase Bank, as Indenture
Trustee, which also contains rules as to construction and usage that shall be
applicable herein.

                                  ARTICLE II

                                 Organization

              SECTION 2.01. Name. The Trust created hereby shall be known as
"Wells Fargo Student Loan Trust 2001-1", in which name the Eligible Lender
Trustee may conduct the business of the Trust, make and execute contracts and
other instruments on behalf of the Trust and sue and be sued.

              SECTION 2.02. Office. The office of the Trust shall be in care
of the Eligible Lender Trustee at its Corporate Trust Office or at such other
address as the Eligible Lender Trustee may designate by written notice to the
Depositor.

              SECTION 2.03. Purposes and Powers. The purpose of the Trust is
to engage in the following activities:

          (i) to issue the Notes pursuant to the Indenture and to sell the
     Notes in one or more transactions;

          (ii) with the proceeds of the sale of the Notes, to purchase the
     Initial Financed Student Loans, to deposit the Reserve Account Initial
     Deposit in the Reserve Account, to deposit the Prefunding Account Closing
     Date Deposit in the Prefunding Account, and to pay the organizational,
     start-up and transactional expenses of the Trust and to pay the balance
     to the Depositor pursuant to the Loan Sale Agreement;

          (iii) to enter into the Swap Agreement;

                                      1

<PAGE>

          (iv) to originate Consolidation Loans during the Funding Period
     pursuant to Section 6.07 hereof, to increase the principal balance of
     Consolidation Loans by adding the principal balances of any related
     Add-on Consolidation Loans to the principal balances of such
     Consolidation Loans, to acquire and hold the Prefunded Loans to be
     conveyed to the Trust pursuant to the Loan Sale Agreement and to acquire
     and hold any Serial Loans to be conveyed to the Trust subsequent to the
     Closing Date pursuant to the Loan Sale Agreement;

          (v) to assign, grant, transfer, pledge, mortgage and convey the
     Trust Estate pursuant to the Indenture;

          (vi) to enter into and perform its obligations under the Basic
     Documents to which it is to be a party;

          (vii) to engage in those activities, including entering into
     agreements, that are necessary, suitable or convenient to accomplish the
     foregoing or are incidental thereto or connected therewith; and

          (viii) subject to compliance with the Basic Documents, to engage in
     such other activities as may be required in connection with conservation
     of the Trust Estate and the making of distributions to the Noteholders
     and the others specified in Section 2(d) of the Administration Agreement.

The Trust shall not engage in any activity other than in connection with the
foregoing or other than as required or authorized by the terms of this
Agreement or the other Basic Documents.

              SECTION 2.04. Appointment of Eligible Lender Trustee. The
Depositor hereby appoints the Eligible Lender Trustee as trustee of the Trust
effective as of the date hereof, to have all of the rights, powers and duties
set forth herein.

              SECTION 2.05. Initial Capital Contribution of Trust Estate. The
Depositor hereby sells, assigns, transfers, conveys and sets over to the
Eligible Lender Trustee, as of the date hereof, the sum of $1.00. The Eligible
Lender Trustee hereby acknowledges receipt in trust from the Depositor, as of
the date hereof, of the foregoing contribution, which shall constitute the
initial Trust Estate and shall be deposited in the Collection Account. The
Depositor shall pay the organizational expenses of the Trust as they may arise
or shall, upon the request of the Eligible Lender Trustee, promptly reimburse
the Eligible Lender Trustee for any such expenses paid by the Eligible Lender
Trustee.

              SECTION 2.06. Declaration of Trust. The Eligible Lender Trustee
hereby declares that it will hold the Trust Estate in trust upon and subject
to the conditions set forth herein for the use and benefit of the Depositor,
subject to the obligations of the Trust under the other Basic Documents. It is
the intention of the parties hereto that the Trust constitute a trust under
the Business Trust Statute and that this Agreement constitute the governing
instrument of such trust. Effective as of the date hereof, the Eligible Lender
Trustee shall have all rights, powers and duties set forth herein and in the
Business Trust Statute with respect to

                                      2

<PAGE>

accomplishing the purposes of the Trust. The Eligible Lender Trustee and the
Delaware Trustee shall file the Certificate of Trust with the Secretary of
State of the State of Delaware pursuant to ss. 3801 of the Business Trust
Statute on or before the Closing Date.

              SECTION 2.07. Reserved.

              SECTION 2.08. Title to Trust Property. Subject to the Indenture,
legal title to the Trust Estate shall be vested at all times in the Trust as a
separate legal entity except where applicable law in any jurisdiction requires
title to any part of the Trust Estate to be vested in a trustee or trustees,
in which case title shall be deemed to be vested in the Eligible Lender
Trustee, a co-trustee and/or a separate trustee, as the case may be; provided,
however, that legal title to the Financed Student Loans shall be vested at all
times in the Eligible Lender Trustee on behalf of the Trust.

              SECTION 2.09. Representations and Warranties of the Depositor.
The Depositor hereby represents and warrants, as to itself, to the Eligible
Lender Trustee that:

          (i) It is duly organized and validly existing as a limited liability
     company in good standing under the laws of the State of Delaware, with
     power and authority to own its properties and to conduct its business as
     such properties are currently owned and such business is currently
     conducted.

          (ii) It is duly qualified to do business as a foreign limited
     liability company in good standing, 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 except where failure to do so (both singly and in the
     aggregate) will not have a material adverse effect on the conduct of its
     business, operations or financial condition.

          (iii) It has the power and authority to execute and deliver this
     Agreement and to carry out its terms; and the execution, delivery and
     performance of this Agreement have been duly authorized by it by all
     necessary limited liability company action; the Depositor has full power
     and authority to transfer and assign the property to be transferred and
     assigned to, and to be deposited with, the Trustee; and the Depositor has
     duly authorized such transfer and assignment to the Trust by all
     necessary limited liability company action.

          (iv) This Agreement constitutes its legal, valid and binding
     obligation enforceable in accordance with its terms, subject to
     applicable bankruptcy, insolvency, reorganization and similar laws
     relating to creditors' rights generally and subject to general principles
     of equity.

          (v) The consummation of the transactions contemplated by this
     Agreement and the fulfillment of the terms hereof do not conflict with,
     result in any breach of any of the terms and provisions of, or constitute
     (with or without notice or lapse of time or both) a default under, its
     certificate of formation or by-laws, or any indenture, agreement or

                                      3

<PAGE>

     other instrument to which it is a party or by which it is bound; nor
     result in the creation or imposition of any Lien upon any of its
     properties pursuant to the terms of any such indenture, agreement or
     other instrument (other than pursuant to the Basic Documents); nor
     violate any law or, to the best of its knowledge, any order, rule or
     regulation applicable to it of any court or of any Federal or state
     regulatory body, administrative agency or other governmental
     instrumentality having jurisdiction over it or its properties.

          (vi) There are no proceedings or investigations pending or, to its
     best knowledge, threatened before any court, regulatory body,
     administrative agency or other governmental instrumentality having
     jurisdiction over the Depositor or its properties: (A) asserting the
     invalidity of this Agreement, (B) seeking to prevent the consummation of
     any of the transactions contemplated by this Agreement or (C) seeking any
     determination or ruling that might materially and adversely affect the
     performance by it of its obligations under, or the validity or
     enforceability of, this Agreement.

              SECTION 2.10. Tax Treatment. The Depositor has entered into this
Agreement, and the Notes will be issued to and acquired by the Noteholders,
with the intention that, for federal, state, foreign and local income and
franchise tax and usury law purposes, the Notes will be indebtedness of the
Issuer secured by the Trust Estate. The Depositor, by entering into this
Agreement, and each Noteholder, by the acceptance of its Note, agrees to treat
the Notes for purposes of federal, state and local income and franchise taxes
and for any other tax imposed on or measured by income and usury law purposes
as indebtedness of the Trust secured by the Trust Estate. In accordance with
the foregoing, the Eligible Lender Trustee hereby agrees to treat the Trust as
a security device only, and shall not file tax returns or obtain an employer
identification number on behalf of the Trust (except as may be required as a
result of changes in law or as may otherwise be required in the Opinion of
Counsel for the Trust).

              SECTION 2.11. Liability of Noteholders. No Noteholder shall have
any personal liability or obligation to or for the Trust.

                                   ARTICLE III

                                   Ownership

              SECTION 3.01. Beneficial Ownership. Upon the formation of the
Trust by the contribution by the Depositor pursuant to Section 2.05, the
Depositor shall be the sole beneficial owner of the Trust. For so long as any
Notes remain Outstanding, the Depositor shall not Transfer its ownership
interest in the Trust, in whole or in part, unless (i) either (A) the
Depositor shall have delivered to the Eligible Lender Trustee and the
Indenture Trustee an Opinion of Counsel (with a copy to the Rating Agencies)
that neither the Trust nor the Depositor would be consolidated with the
purchaser of such ownership interest in the event of an Insolvency Event with
respect to such purchaser or (B) the Rating Agency Condition is satisfied with
respect to such Transfer, (ii) the Depositor shall have delivered to the
Eligible Lender Trustee, the Indenture Trustee and the Swap Counterparty an
Opinion of Counsel that such transaction will not result in a material adverse
federal or Delaware state tax consequence to the Issuer or the Noteholders,
and (iii) there is delivered to the Eligible Lender Trustee and the Indenture
Trustee

                                      4

<PAGE>

an Opinion of Counsel, in form and substance satisfactory to them, that such
Transfer may be made pursuant to an exemption, describing the applicable
exemption and the basis therefor, from the Securities Act and under applicable
state securities laws.

                                  ARTICLE IV

                      Actions by Eligible Lender Trustee

              SECTION 4.01. Prior Notice to Noteholders with Respect to
Certain Matters. With respect to the following matters and subject to the last
paragraph of this Section 4.01, neither the Eligible Lender Trustee nor the
Delaware Trustee shall take any action unless at least 30 days before the
taking of such action, the Eligible Lender Trustee or the Delaware Trustee
shall have notified the Noteholders and the Rating Agencies in writing of the
proposed action and neither the Noteholders nor the Swap Counterparty shall
have notified the Eligible Lender Trustee in writing prior to the 30th day
after such notice is given that the Noteholders or the Swap Counterparty has
withheld consent or the Noteholders has provided alternative direction:

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

          (b) the election by the Trust to file an amendment to the
     Certificate of Trust, unless such amendment is required under the
     Business Trust Statute;

          (c) the amendment of the Indenture by a supplemental indenture in
     circumstances where the consent of any Noteholder or the Swap
     Counterparty is required;

          (d) the amendment of the Indenture by a supplemental indenture in
     circumstances where the consent of any Noteholder or the Swap
     Counterparty is not required and such amendment materially adversely
     affects the interests of the Noteholders;

          (e) the amendment, change or modification of the Administration
     Agreement, except to cure any ambiguity or to amend or supplement any
     provision in a manner or add any provision that would not materially
     adversely affect the interests of the Noteholders; or

          (f) the appointment pursuant to the Indenture of a successor Note
     Registrar or Indenture Trustee, or the consent to the assignment by the
     Note Registrar or Indenture Trustee of its obligations under the
     Indenture;

          (g) the consent to the calling or waiver of any default under any
     Basic Document;

                                      5

<PAGE>

          (h) the consent to the assignment by the Indenture Trustee or the
     Servicer of their respective obligations under any Basic Document;

          (i) except as provided in Article IX hereof, dissolve, terminate or
     liquidate the Trust in whole or in part;

          (j) merge or consolidate the Trust with or into any other entity, or
     convey or transfer all or substantially all of the Trust's assets to any
     other entity;

          (k) cause the Trust to incur, assume or guaranty any indebtedness
     other than as set forth in this Agreement or the other Basic Documents;

          (l) do any act that conflicts with any other Basic Document;

          (m) do any act which would make it impossible to carry on the
     ordinary business of the Trust as described in Section 2.03 hereof;

          (n) confess a judgment against the Trust;

          (o) possess Trust assets, or assign the Trust's right to property,
     for other than a Trust purpose;

          (p) cause the Trust to lend any funds to any entity; or

          (q) change the Trust's purpose and powers from those set forth in
     this Agreement.

              In addition the Trust shall not commingle its assets with those
of any other entity. The Trust shall maintain its financial and accounting
books and records separate from those of any other entity. Except as expressly
set forth herein, the Trust shall pay its indebtedness, operating expenses and
liabilities from its own funds, and the Trust shall not pay the indebtedness,
operating expenses and liabilities of any other entity. The Trust shall
maintain appropriate minutes or other records of all appropriate actions and
shall maintain its office separate from the offices of the Depositor and Wells
Fargo Bank South Dakota, National Association.

              Neither the Eligible Lender Trustee nor the Delaware Trustee
shall have the power, except upon the direction of the Noteholders, and to the
extent otherwise consistent with the Basic Documents, to (i) remove or replace
the Servicer or the Indenture Trustee, (ii) institute proceedings to have the
Trust declared or adjudicated a bankrupt or insolvent, (iii) consent to the
institution of bankruptcy or insolvency proceedings against the Trust, (iv)
file a petition or consent to a petition seeking reorganization or relief on
behalf of the Trust under any applicable federal or state law relating to
bankruptcy, (v) consent to the appointment of a receiver, liquidator,
assignee, trustee, sequestrator (or any similar official) of the Trust or a
substantial portion of the property of the Trust, (vi) make any assignment for
the benefit of the Trust's creditors, (vii) cause the Trust to admit in
writing its inability to pay its debts generally as they

                                      6

<PAGE>

become due, (viii) take any action, or cause the Trust to take any action, in
furtherance of any of the foregoing (any of the above, a "Bankruptcy Action").

              SECTION 4.02. Action by Noteholders with Respect to Bankruptcy.
The Eligible Lender Trustee shall not have the power to commence a voluntary
proceeding in bankruptcy relating to the Trust without the prior approval of a
majority of Noteholders and the delivery to the Eligible Lender Trustee by the
majority of Noteholders of a certificate certifying that they reasonably
believe that the Trust is insolvent.

              SECTION 4.03. Restrictions on Noteholders' Power. The
Notehholders shall not direct the Eligible Lender Trustee to take or refrain
from taking any action if such action or inaction would be contrary to any
obligations of the Trust or the Eligible Lender Trustee under the Higher
Education Act, this Agreement or any of the other Basic Documents or would be
contrary to Section 2.03 nor shall the Eligible Lender Trustee be permitted to
follow any such direction, if given.

                                  ARTICLE V

                                Certain Duties

              SECTION 5.01. No Segregation of Monies; No Interest. Monies
received by the Eligible Lender Trustee hereunder need not be segregated in
any manner except to the extent required by law or the Basic Documents and may
be deposited under such general conditions as may be prescribed by law, and
the Eligible Lender Trustee shall not be liable for any interest thereon.

              SECTION 5.02. Accounting and Reports to the Noteholders, the
Internal Revenue Service and Others. No federal income tax return shall be
filed on behalf of the Trust unless either (i) the Eligible Lender Trustee
shall receive an Opinion of Counsel that, based on a change in applicable law
occurring after the date hereof, or as a result of a transfer by the Depositor
permitted by Section 3.01, the Code requires such a filing or (ii) the
Internal Revenue Service shall determine that the Trust is required to file
such a return. In the event that the Trust is required to file tax returns,
the Eligible Lender Trustee shall prepare or shall cause to be prepared any
tax returns required to be filed by the Trust and shall remit such returns to
the Depositor at least five (5) days before such returns are due to be filed.
The Depositor shall promptly sign such returns and deliver such returns after
signature to the Eligible Lender Trustee and such returns shall be filed by
the Eligible Lender Trustee with the appropriate tax authorities. In no event
shall the Eligible Lender Trustee or the Depositor be liable for any
liabilities, costs or expenses of the Trust or the Noteholders arising out of
the application of any tax law, including federal, state, foreign or local
income or excise taxes or any other tax imposed on or measured by income (or
any interest, penalty or addition with respect thereto or arising from a
failure to comply therewith) except for any such liability, cost or expense
attributable to any act or omission by the Eligible Lender Trustee or the
Depositor, as the case may be, in breach of its obligations under this
Agreement.

                                      7

<PAGE>

                                  ARTICLE VI

                Authority and Duties of Eligible Lender Trustee

              SECTION 6.01. General Authority. The Eligible Lender Trustee is
authorized and directed to execute and deliver the Basic Documents to which
the Trust is to be a party and each certificate or other document attached as
an exhibit to or contemplated by the Basic Documents to which the Trust is to
be a party, in each case, in such form as the Depositor shall approve as
evidenced conclusively by the Eligible Lender Trustee's execution thereof,
and, on behalf of the Trust, to direct the Indenture Trustee to authenticate
and deliver Class A-1 Notes in the aggregate principal amount of $177,254,000,
Class A-2 Notes in the aggregate principal amount of $357,498,000 and
Subordinate Notes in the aggregate principal amount of $19,395,000. The
Eligible Lender Trustee is also authorized and directed on behalf of the Trust
(i) to acquire and hold legal title to the Financed Student Loans from the
Depositor and (ii) to take all actions required pursuant to Section 3.02(c) of
the Servicing Agreement, and otherwise follow the direction of and cooperate
with the Servicer in submitting, pursuing and collecting any claims to and
with the Department with respect to any Interest Subsidy Payments and Special
Allowance Payments relating to the Financed Student Loans.

              In addition to the foregoing, the Eligible Lender Trustee is
authorized, but shall not be obligated, to take all actions required of the
Trust pursuant to the Basic Documents. The Eligible Lender Trustee is further
authorized from time to time to take such action as the Administrator directs
or instructs with respect to, and not inconsistent with, the Basic Documents
and is directed to take such action to the extent that the Administrator is
expressly required pursuant to the Basic Documents to cause the Eligible
Lender Trustee to act.

              SECTION 6.02. General Duties. It shall be the duty of the
Eligible Lender Trustee to discharge (or cause to be discharged) all its
responsibilities pursuant to the terms of this Agreement and the other Basic
Documents to which the Trust is a party and to administer the Trust, subject
to and in accordance with the provisions of this Agreement and the other Basic
Documents. Notwithstanding the foregoing, the Eligible Lender Trustee shall be
deemed to have discharged its duties and responsibilities hereunder and under
the other Basic Documents to the extent the Administrator has agreed in the
Administration Agreement to perform any act or to discharge any duty of the
Eligible Lender Trustee hereunder or under any other Basic Document, and the
Eligible Lender Trustee shall not be held liable for the default or failure of
the Administrator to carry out its obligations under the Administration
Agreement. Except as expressly provided in the Basic Documents, the Eligible
Lender Trustee shall have no obligation to administer, service or collect the
Financed Student Loans or to maintain, monitor or otherwise supervise the
administration, servicing or collection of the Financed Student Loans.

              SECTION 6.03. Action upon Instruction.

              (a) Subject to Article IV, Section 7.01 and in accordance with
the terms of the Basic Documents, the Depositor may by written instruction
direct the Eligible Lender Trustee in the management of the Trust. Such
direction may be exercised at any time by written instruction of the Depositor
pursuant to Article IV.

                                      8

<PAGE>

              (b) The Eligible Lender Trustee shall not be required to take
any action hereunder or under any other Basic Document if the Eligible Lender
Trustee shall have reasonably determined, or shall have been advised by
counsel, that such action is likely to result in liability on the part of the
Eligible Lender Trustee or is contrary to the terms hereof or of any other
Basic Document or is otherwise contrary to law.

              (c) Whenever the Eligible Lender Trustee is unable to determine
the appropriate course of action between alternative courses of action
permitted or required by the terms of this Agreement or under any other Basic
Document, the Eligible Lender Trustee shall promptly give notice (in such form
as shall be appropriate under the circumstances) to the Depositor requesting
instruction as to the course of action to be adopted, and to the extent the
Eligible Lender Trustee acts in good faith in accordance with any written
instruction of the Depositor received, the Eligible Lender Trustee shall not
be liable on account of such action to any Person. If the Eligible Lender
Trustee shall not have received appropriate instruction within 10 days of such
notice (or within such shorter period of time as reasonably may be specified
in such notice or may be necessary under the circumstances) it may, but shall
be under no duty to, take or refrain from taking such action, not inconsistent
with this Agreement or the other Basic Documents, as it shall deem to be in
the best interests of the beneficial owner, and shall have no liability to any
Person for such action or inaction.

              (d) In the event that the Eligible Lender Trustee is unsure as
to the application of any provision of this Agreement or any other Basic
Document or any such provision is ambiguous as to its application, or is, or
appears to be, in conflict with any other applicable provision, or in the
event that this Agreement permits any determination by the Eligible Lender
Trustee or is silent or is incomplete as to the course of action that the
Eligible Lender Trustee is required to take with respect to a particular set
of facts, the Eligible Lender Trustee may give notice (in such form as shall
be appropriate under the circumstances) to the Depositor requesting
instruction from the Depositor and, to the extent that the Eligible Lender
Trustee acts or refrains from acting in good faith in accordance with any such
instruction received, the Eligible Lender Trustee shall not be liable, on
account of such action or inaction, to any Person. If the Eligible Lender
Trustee shall not have received appropriate instruction within 10 days of such
notice (or within such shorter period of time as reasonably may be specified
in such notice or may be necessary under the circumstances) it may, but shall
be under no duty to, take or refrain from taking such action, not inconsistent
with this Agreement or the other Basic Documents, as it shall deem to be in
the best interests of the Depositor and shall have no liability to any Person
for such action or inaction.

              (e) On the Closing Date, the Eligible Lender Trustee shall
execute and deliver on behalf of the Trust the Swap Agreement with the Swap
Counterparty. The Eligible Lender Trustee shall execute and deliver on behalf
of the Trust, with the consent of the Indenture Trustee, an amendment to the
Swap Agreement with the Swap Counterparty for the sole purpose to cure any
ambiguity to the Swap Agreement; provided, that the Eligible Lender Trustee
determines and the Indenture Trustee agrees in writing, that that amendment
will not adversely affect the interest of the Noteholders. Notwithstanding the
foregoing, the cumulative notional

                                      9

<PAGE>

amount of the Swap Agreement may never exceed the outstanding principal
balance of the Notes.

              SECTION 6.04. No Duties Except as Specified in this Agreement,
the Loan Sale Agreement, the Servicing Agreement, the Administration Agreement
or in Instructions. The Eligible Lender Trustee shall not have any duty or
obligation to manage, make any payment with respect to, register, record,
sell, service, dispose of or otherwise deal with the Trust Estate, or to
otherwise take or refrain from taking any action under, or in connection with,
any document contemplated hereby to which the Eligible Lender Trustee is a
party, except as expressly provided by the terms of this Agreement, the Loan
Sale Agreement, the Servicing Agreement, the Administration Agreement or in
any document or written instruction received by the Eligible Lender Trustee
pursuant to Section 6.03; and no implied duties or obligations shall be read
into this Agreement or any other Basic Document against the Eligible Lender
Trustee. The Eligible Lender Trustee shall have no responsibility for filing
any financing or continuation statement in any public office at any time or to
otherwise perfect or maintain the perfection of any security interest or lien
granted to it hereunder or to prepare or file any Commission filing for the
Trust or to record this Agreement or any other Basic Document. The Eligible
Lender Trustee nevertheless agrees that it will, at its own cost and expense,
promptly take all action as may be necessary to discharge any liens on any
part of the Trust Estate that result from actions by, or claims against, Bank
One in its individual capacity or as the Eligible Lender Trustee that are not
related to the ownership or the administration of the Trust Estate.

              SECTION 6.05. No Action Except under Specified Documents or
Instructions. The Eligible Lender Trustee shall not manage, control, use,
sell, service, dispose of or otherwise deal with any part of the Trust Estate
except (i) in accordance with the powers granted to and the authority
conferred upon the Eligible Lender Trustee pursuant to this Agreement, (ii) in
accordance with the other Basic Documents to which it is a party and (iii) in
accordance with any document or instruction delivered to the Eligible Lender
Trustee pursuant to Section 6.03.

              SECTION 6.06. Restrictions. The Eligible Lender Trustee shall
not take any action (a) that is inconsistent with the purposes of the Trust
set forth in Section 2.03 or (b) that, to the actual knowledge of the Eligible
Lender Trustee, would result in the Trust's becoming taxable as a corporation
for Federal income tax purposes.

              SECTION 6.07. Origination of Consolidation Loans during the
Funding Period.

              (a) From time to time during the Funding Period, the Servicer
will identify those Financed Student Loans as to which a Borrower qualifies to
receive a Consolidation Loan under the Federal Consolidation Loan Program from
the Eligible Lender Trustee and will inform the Administrator of the identity
of such loans. The Servicer will determine, in accordance with customary
industry standards, whether a Consolidation Loan should be offered to such
Borrower; provided, however, that a Consolidation Loan will not be offered to
a Borrower if any Student Loan of such Borrower which is not beneficially
owned by the Issuer and which is proposed to be discharged by the making of
such Consolidation Loan is past due more than 30 days; and provided, further,
that a Consolidation Loan will not be offered to a Borrower if the

                                      10

<PAGE>

aggregate principal balances of all Consolidation Loans originated pursuant to
this Section would thereby exceed the limitations set forth in Section
6.07(d).

              (b) If the Servicer determines that it is appropriate to offer a
Consolidation Loan to a Borrower in accordance with this Section, it will send
the necessary documentation to such Borrower and will process such
documentation on behalf of the Eligible Lender Trustee, all in accordance with
industry standards, the Higher Education Act and the related Guarantee
Agreement. The Servicer will inform the Eligible Lender Trustee of the
completion of the loan underwriting process and the necessary documentation,
whereupon the Eligible Lender Trustee, on behalf of the Trust, will execute
any documents required to be executed by it to complete the origination of
such loan and to subject such loan to the related Guarantee Agreement. The
Servicer will not permit any Consolidation Loan to be originated which would
violate the representations and warranties and other restrictions of Section
3.01 of the Loan Sale Agreement. Any Consolidation Loan which is determined to
violate any of such representations and warranties and other restrictions will
be subject to purchase or repurchase by the Seller as provided in Section 3.02
of the Loan Sale Agreement.

              (c) Each Consolidation Loan originated pursuant to this Section
6.07 shall be owned by the Issuer and be part of the Trust Estate and the
Collateral from and after the time of such origination. Upon origination of
such loan and such loan becoming part of the Trust Estate and the Collateral,
the Servicer will instruct the Administrator, pursuant to Section 2(f) of the
Administration Agreement, to authorize the transfer from the Prefunding
Account of an amount sufficient to prepay in full any Student Loan that is to
be consolidated through such origination, including any Add-on Consolidation
Loan that is prepaid in full as a result of the principal balance of such
Add-on Consolidation Loan being added to the principal balance of a related
Consolidation Loan held as part of the Trust Estate. The Servicer will cause
to be taken all actions, and the Eligible Lender Trustee will cooperate with
the Servicer in the execution of any instruments or documents, required to
establish and maintain the ownership interest of the Trust and the first
perfected security interest of the Indenture Trustee in each Consolidation
Loan originated pursuant to this Section.

              (d) In no event shall the Issuer or the Eligible Lender Trustee
on behalf of the Issuer originate Consolidation Loans in excess of $40,000,000
(including the addition of the principal balances of any Add-on Consolidation
Loans) in the aggregate; additionally, no Consolidation Loan may be originated
by the Issuer or the Eligible Lender Trustee on behalf of the Issuer having a
scheduled maturity after July 31, 2035; provided, however, that the Eligible
Lender Trustee will be permitted to fund the addition of the principal balance
of any Add-on Consolidation Loan in excess of such amounts, if the Eligible
Lender Trustee is required to do so by the Higher Education Act. In addition,
in no event shall the Issuer or the Eligible Lender Trustee on behalf of the
Issuer make Consolidation Loans after the Funding Period; provided, however,
that the Eligible Lender Trustee may increase the principal balance of any
Consolidation Loan by the principal balance of any related Add-on
Consolidation Loan during the Add-on Period if the Eligible Lender Trustee is
required to do so by the Higher Education Act. After the Funding Period but no
later than October 31, 2003, upon the addition of the principal balance of
such Add-on Consolidation Loan, and such amounts becoming part of the

                                      11
<PAGE>

Trust Estate and the Collateral, the Servicer will instruct the Indenture
Trustee, pursuant to Section 2(d)(iii)(A) of the Administration Agreement, to
authorize the transfer from the Collection Account of an amount sufficient to
prepay in full such Add-on Consolidation Loan.

              (e) All Consolidation Fees payable with respect to Consolidation
Loans originated and the principal balances of any Add-on Consolidation Loans
added to the Trust pursuant to this Section will be payable by the Issuer as
provided in Section 2(d)(ii) of the Administration Agreement. All other costs
or fees incurred in originating Consolidation Loans (or in adding the
principal balances of any Add-on Consolidation Loans) shall be payable by the
Administrator.

                                 ARTICLE VII

                    Concerning the Eligible Lender Trustee

              SECTION 7.01. Acceptance of Trusts and Duties. The Eligible
Lender Trustee accepts the trusts hereby created and agrees to perform its
duties hereunder with respect to such trusts but only upon the terms of this
Agreement. The Eligible Lender Trustee also agrees to disburse all monies
actually received by it constituting part of the Trust Estate upon the terms
of this Agreement and the other Basic Documents. The Eligible Lender Trustee
shall not be answerable or accountable hereunder or under any other Basic
Document under any circumstances, except (i) for its own willful misconduct or
negligence or (ii) in the case of the inaccuracy of any representation or
warranty contained in Section 7.03 expressly made by the Eligible Lender
Trustee. In particular, but not by way of limitation (and subject to the
exceptions set forth in the preceding sentence):

          (a) the Eligible Lender Trustee shall not be liable for any error of
     judgment made by a responsible officer of the Eligible Lender Trustee;

          (b) the Eligible Lender Trustee shall not be liable with respect to
     any action taken or omitted to be taken by it in accordance with the
     direction or instructions of the Administrator, the Depositor or the
     Noteholders;

          (c) no provision of this Agreement or any other Basic Document shall
     require the Eligible Lender Trustee to expend or risk funds or otherwise
     incur any financial liability in the performance of any of its rights or
     powers hereunder or under any other Basic Document, if the Eligible
     Lender Trustee shall have reasonable grounds for believing that repayment
     of such funds or adequate indemnity against such risk or liability is not
     reasonably assured or provided to it;

          (d) under no circumstances shall the Eligible Lender Trustee be
     liable for indebtedness evidenced by or arising under any of the Basic
     Documents, including the principal of and interest on the Notes;

          (e) the Eligible Lender Trustee shall not be responsible for or in
     respect of the validity or sufficiency of this Agreement or for the due
     execution hereof by the Depositor

                                      12
<PAGE>

     or for the form, character, genuineness, sufficiency, value or validity
     of any of the Trust Estate or for or in respect of the validity or
     sufficiency of the Basic Documents, and the Eligible Lender Trustee shall
     in no event assume or incur any liability, duty, or obligation to any
     Noteholder, other than as expressly provided for herein and in the other
     Basic Documents;

          (f) the Eligible Lender Trustee shall not be liable for the action
     or inaction, default or misconduct of the Administrator, the Depositor,
     the Seller, the Indenture Trustee or the Servicer under any of the other
     Basic Documents or otherwise and the Eligible Lender Trustee shall have
     no obligation or liability to perform the obligations of the Trust under
     this Agreement or the other Basic Documents that are required to be
     performed by the Administrator under the Administration Agreement, the
     Indenture Trustee under the Indenture or the Servicer under the Servicing
     Agreement; and

          (g) the Eligible Lender Trustee shall be under no obligation to
     exercise any of the rights or powers vested in it by this Agreement, or
     to institute, conduct or defend any litigation under this Agreement or
     otherwise or in relation to this Agreement or any other Basic Document,
     at the request, order or direction of any of the Noteholders, unless the
     Noteholders have offered to the Eligible Lender Trustee security or
     indemnity satisfactory to it against the costs, expenses and liabilities
     that may be incurred by the Eligible Lender Trustee therein or thereby.
     The right of the Eligible Lender Trustee to perform any discretionary act
     enumerated in this Agreement or in any other Basic Document shall not be
     construed as a duty, and the Eligible Lender Trustee shall not be
     answerable for other than its negligence or willful misconduct in the
     performance of any such act.

         SECTION 7.02. Furnishing of Documents. The Eligible Lender Trustee
shall furnish to the Noteholders and the Swap Counterparty, if any, promptly
upon receipt of a written request therefor, duplicates or copies of all
reports, notices, requests, demands, certificates, financial statements and
any other instruments furnished to the Eligible Lender Trustee under the Basic
Documents.

         SECTION 7.03. Representations and Warranties. The Eligible Lender
Trustee hereby represents and warrants to each of the Depositor, the
Noteholders and the Swap Counterparty, that:

          (a) It is a national banking association duly organized and validly
     existing in good standing under the laws of the United States. It has all
     requisite corporate power and authority to execute, deliver and perform
     its obligations under this Agreement.

          (b) It has taken all corporate action necessary to authorize the
     execution and delivery by it of this Agreement, and this Agreement will
     be executed and delivered by one of its officers who is duly authorized
     to execute and deliver this Agreement on its behalf.

                                      13
<PAGE>

          (c) Neither the execution nor the delivery by it of this Agreement,
     nor the consummation by it of the transactions contemplated hereby nor
     compliance by it with any of the terms or provisions hereof will
     contravene any federal or state law, governmental rule or regulation
     governing the banking or trust powers of the Eligible Lender Trustee or
     any judgment or order binding on it, or constitute any default under its
     charter documents or by-laws or any indenture, mortgage, contract,
     agreement or instrument to which it is a party or by which any of its
     properties may be bound.

          (d) It is an "eligible lender" as such term is defined in Section
     435(d) of the Higher Education Act, for purposes of holding legal title
     to the Financed Student Loans and originating Consolidation Loans as
     contemplated by this Agreement and the other Basic Documents, has
     obtained a lender identification number with respect to the Trust from
     the Department, has in effect a Guarantee Agreement with the Initial
     Guarantor with respect to the Initial Financed Student Loans and will
     have the requisite power and authority to enter into Guarantee Agreements
     with Additional Guarantors, if any.

          (e) In originating each Consolidation Loan on behalf of the Trust,
     as provided in Section 6.07, it shall comply with all applicable
     provisions of the Higher Education Act, and it will not create or cause
     to be created any lien, charge or encumbrance on any such Consolidation
     Loan or in any way cause the Trust to not have good title thereto.

         SECTION 7.04. Reliance; Advice of Counsel.

         (a) The Eligible Lender Trustee shall incur no liability to anyone in
acting upon any signature, instrument, direction, notice, resolution, request,
consent, order, certificate, report, opinion, bond, or other document or paper
believed by it to be genuine and believed by it to be signed by the proper
party or parties. The Eligible Lender Trustee may accept a certified copy of a
resolution of the board of directors or other governing body of any corporate
party as conclusive evidence that such resolution has been duly adopted by
such body and that the same is in full force and effect. As to any fact or
matter the method of the determination of which is not specifically prescribed
herein, the Eligible Lender Trustee may for all purposes hereof rely on a
certificate, signed by the president or any vice president or by the treasurer
or other authorized officers of the relevant party, as to such fact or matter
and such certificate shall constitute full protection to the Eligible Lender
Trustee for any action taken or omitted to be taken by it in good faith in
reliance thereon.

         (b) In the exercise or administration of the trusts hereunder and in
the performance of its duties and obligations under this Agreement or the
other Basic Documents, the Eligible Lender Trustee (i) may act directly or
through its agents or attorneys pursuant to agreements entered into with any
of them, and the Eligible Lender Trustee shall not be liable for the conduct
or misconduct of such agents or attorneys if such agents or attorneys shall
have been selected by the Eligible Lender Trustee with reasonable care, and
(ii) may consult with counsel, accountants and other skilled persons to be
selected with reasonable care and employed by it. The Eligible Lender Trustee
shall not be liable for anything done, suffered or omitted in good faith by it
in accordance with the written opinion or advice of any such counsel,
accountants or other such persons and not contrary to this Agreement or any
other Basic Document.

                                      14
<PAGE>

         SECTION 7.05. Not Acting in Individual Capacity; Responsibility to
Secretary and Guarantors. Except as provided in this Article VII, in accepting
the trusts hereby created, Bank One acts solely as Eligible Lender Trustee
hereunder and not in its individual capacity and all Persons having any claim
against the Eligible Lender Trustee by reason of the transactions contemplated
by this Agreement or any other Basic Document shall look only to the Trust
Estate for payment or satisfaction thereof.

         Notwithstanding any other provision in this Agreement or the other
Basic Documents, nothing in this Agreement or the other Basic Documents shall
be construed to limit the legal responsibility of the Eligible Lender Trustee
or the Indenture Trustee, to the U.S. Secretary of Education or a Guarantor
for any violations of statutory or regulatory requirements that may occur with
respect to loans held by the Eligible Lender Trustee or the Indenture Trustee
pursuant to, or to otherwise comply with their obligations under, the Higher
Education Act or implementing regulations.

         SECTION 7.06. Eligible Lender Trustee Not Liable for Notes or Student
Loans. The recitals contained herein (other than the representations and
warranties in Section 7.03) shall be taken as the statements of the Depositor,
and the Eligible Lender Trustee assumes no responsibility for the correctness
thereof. The Eligible Lender Trustee makes no representations as to the
validity or sufficiency of this Agreement or any other Basic Document or the
Notes, or of any Financed Student Loan or related documents. The Eligible
Lender Trustee shall at no time have any responsibility (or liability except
for willfully or negligently terminating or allowing to be terminated either
of the Guarantee Agreements, in a case where the Eligible Lender Trustee knows
of any facts or circumstances which will or could reasonably be expected to
result in any such termination) for or with respect to the legality, validity,
enforceability and eligibility for Guarantee Payments, Interest Subsidy
Payments or Special Allowance Payments, as applicable, of any Financed Student
Loan, or for or with respect to the sufficiency of the Trust Estate or its
ability to generate the payments to be distributed to the Noteholders under
the Indenture, including: the existence and contents of any computer or other
record of any Financed Student Loan; the validity of the assignment of any
Financed Student Loan to the Trust; the completeness of any Financed Student
Loan; the performance or enforcement (except as expressly set forth in any
Basic Document) of any Financed Student Loan; the compliance by the Depositor,
the Seller or the Servicer with any warranty or representation made under any
Basic Document or in any related document or the accuracy of any such warranty
or representation or any action or inaction of the Administrator, the
Indenture Trustee or the Servicer or any subservicer taken in the name of the
Eligible Lender Trustee.

         SECTION 7.07. Eligible Lender Trustee May Own Trust Notes. The
Eligible Lender Trustee in its individual or any other capacity may become the
owner or pledgee of Notes and may deal with the Depositor, the Seller, the
Administrator, the Indenture Trustee and the Servicer in banking transactions
with the same rights as it would have if it were not the Eligible Lender
Trustee.

         SECTION 7.08. Licenses. The Eligible Lender Trustee shall cause the
Trust to use its best efforts to obtain and maintain the effectiveness of any
licenses required in connection with this Agreement and the other Basic
Documents and the transactions contemplated hereby

                                      15
<PAGE>

and thereby until such time as the Trust shall terminate in accordance with
the terms hereof. The Eligible Lender Trustee shall receive from the
Administrator the information necessary to comply with this Section.

                                 ARTICLE VIII

                    Compensation of Eligible Lender Trustee

         SECTION 8.01. Eligible Lender Trustee's Fees and Expenses. The
Eligible Lender Trustee shall receive as compensation for its services
hereunder such fees as have been separately agreed upon before the date hereof
between the Depositor and the Eligible Lender Trustee, and the Eligible Lender
Trustee shall be entitled to be reimbursed by the Seller for its other
reasonable expenses hereunder, including the reasonable compensation, expenses
and disbursements of such agents, representatives, experts and counsel as the
Eligible Lender Trustee may employ in connection with the exercise and
performance of its rights and duties hereunder. The Eligible Lender Trustee
shall have no recourse to the Issuer for its fees and expenses hereunder.

         SECTION 8.02. Payments to the Eligible Lender Trustee. Any amounts
paid to the Eligible Lender Trustee pursuant to Section 8.01 hereof or
pursuant to Section 4.03 of the Loan Sale Agreement or pursuant to Section 24
of the Administration Agreement shall be deemed not to be a part of the Trust
Estate immediately after such payment.

                                  ARTICLE IX

                        Termination of Trust Agreement

         SECTION 9.01. Termination of Trust Agreement.

         (a) This Agreement (other than Article VIII) and the Trust shall
terminate and be of no further force or effect upon the final distribution by
the Eligible Lender Trustee of all monies or other property or proceeds of the
Trust Estate in accordance with the terms of the Indenture and the Servicing
Agreement and the termination of the Indenture.

         (b) Neither the Seller nor the Depositor shall be entitled to revoke
or terminate the Trust.

         (c) Notice of any termination of the Trust, shall be given promptly
by the Eligible Lender Trustee by letter to the beneficial owner and the Swap
Counterparty mailed within five Business Days of receipt of notice of such
termination from the Administrator given pursuant to Section 2(b)(vii) of the
Administration Agreement.

         (d) Upon the winding up of the Trust and its termination, the
Eligible Lender Trustee shall cause the Certificate of Trust to be canceled by
executing and filing a certificate of cancellation with the Secretary of State
of the State of Delaware in accordance with the provisions of Section 3810 of
the Business Trust Statute.

                                      16
<PAGE>

         SECTION 9.02. Reserved.

                                  ARTICLE X

  Successor Eligible Lender Trustees and Additional Eligible Lender Trustees

         SECTION 10.01. Eligibility Requirements for Eligible Lender Trustee.
The Eligible Lender Trustee shall at all times be a corporation or association
(i) qualifying as an "eligible lender" as such term is defined in Section
435(d) of the Higher Education Act for purposes of holding legal title to the
Financed Student Loans and originating Consolidation Loans on behalf of the
Trust, with a valid lender identification number with respect to the Trust
from the Department; (ii) being authorized to exercise corporate trust powers
and hold legal title to the Financed Student Loans; (iii) having in effect
Guarantee Agreements with the Guarantors; (iv) having a combined capital and
surplus of at least $50,000,000 and being subject to supervision or
examination by Federal or state authorities; and (v) having (or having a
parent which has) a rating of at least "Baa3" by Moody's, "BBB" by S&P, if
rated by S&P and "BBB" by Fitch, if rated by Fitch. If the Eligible Lender
Trustee shall publish reports of condition at least annually, pursuant to law
or to the requirements of the aforesaid supervising or examining authority,
then for the purpose of this Section, the combined capital and surplus of the
Eligible Lender Trustee shall be deemed to be its combined capital and surplus
as set forth in its most recent report of condition so published. In case at
any time the Eligible Lender Trustee shall cease to be eligible in accordance
with the provisions of this Section, the Eligible Lender Trustee shall resign
immediately in the manner and with the effect specified in Section 10.02. In
addition, at all times the Eligible Lender Trustee or a co-trustee shall be a
Person that satisfies the requirements of Section 3807(a) of the Business
Trust Statute (the "Delaware Trustee").

         SECTION 10.02. Resignation or Removal of Eligible Lender Trustee. The
Eligible Lender Trustee may at any time resign and be discharged from the
trusts hereby created by giving written notice thereof to the Administrator
and the Swap Counterparty. Upon receiving such notice of resignation, the
Administrator shall promptly appoint a successor Eligible Lender Trustee
meeting the eligibility requirements of Section 10.01 by written instrument,
in duplicate, one copy of which instrument shall be delivered to the resigning
Eligible Lender Trustee and one copy to the successor Eligible Lender Trustee.
If no successor Eligible Lender Trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of such notice of
resignation, the resigning Eligible Lender Trustee may petition any court of
competent jurisdiction for the appointment of a successor Eligible Lender
Trustee; provided, however, that such right to appoint or to petition for the
appointment of any such successor shall in no event relieve the resigning
Eligible Lender Trustee from any obligations otherwise imposed on it under the
Basic Documents until such successor has in fact assumed such appointment.

         If at any time the Eligible Lender Trustee shall cease to be eligible
in accordance with the provisions of Section 10.01 and shall fail to resign
after written request therefor by the Administrator, or if at any time the
Eligible Lender Trustee shall be legally unable to act, or an Insolvency Event
with respect to the Eligible Lender Trustee shall have occurred and be
continuing, then the Administrator may remove the Eligible Lender Trustee. If
the Administrator shall remove the Eligible Lender Trustee under the authority
of the immediately preceding

                                      17
<PAGE>

sentence, the Administrator shall promptly appoint a successor Eligible Lender
Trustee by written instrument, in duplicate, one copy of which instrument
shall be delivered to the outgoing Eligible Lender Trustee so removed and one
copy to the successor Eligible Lender Trustee and payment of all fees owed to
the outgoing Eligible Lender Trustee.

         Any resignation or removal of the Eligible Lender Trustee and
appointment of a successor Eligible Lender Trustee pursuant to any of the
provisions of this Section shall not become effective until acceptance of
appointment by the successor Eligible Lender Trustee pursuant to Section 10.03
and payment of all fees and expenses owed to the outgoing Eligible Lender
Trustee. The Administrator shall provide notice of such resignation or removal
of the Eligible Lender Trustee to the Swap Counterparty and to each of the
Rating Agencies.

         SECTION 10.03. Successor Eligible Lender Trustee. Any successor
Eligible Lender Trustee appointed pursuant to Section 10.02 shall execute,
acknowledge and deliver to the Administrator, to its predecessor Eligible
Lender Trustee an instrument accepting such appointment under this Agreement,
and thereupon the resignation or removal of the predecessor Eligible Lender
Trustee shall become effective and such successor Eligible Lender Trustee,
without any further act, deed or conveyance, shall become fully vested with
all the rights, powers, duties and obligations of its predecessor under this
Agreement, with like effect as if originally named as Eligible Lender Trustee.
The predecessor Eligible Lender Trustee shall upon payment of its fees and
expenses deliver to the successor Eligible Lender Trustee all documents,
statements, monies and properties held by it under this Agreement and shall
assign, if permissible, to the successor Eligible Lender Trustee the lender
identification number obtained from the Department on behalf of the Trust; and
the Administrator and the predecessor Eligible Lender Trustee shall execute
and deliver such instruments and do such other things as may reasonably be
required for fully and certainly vesting and confirming in the successor
Eligible Lender Trustee all such rights, powers, duties and obligations.

         No successor Eligible Lender Trustee shall accept appointment as
provided in this Section unless at the time of such acceptance such successor
Eligible Lender Trustee shall be eligible pursuant to Section 10.01.

         Upon acceptance of appointment by a successor Eligible Lender Trustee
pursuant to this Section, the Administrator shall mail notice of the successor
of such Eligible Lender Trustee to the Indenture Trustee, the Noteholders, the
Rating Agencies and the Swap Counterparty. If the Administrator shall fail to
mail such notice within 10 days after acceptance of appointment by the
successor Eligible Lender Trustee, the successor Eligible Lender Trustee shall
cause such notice to be mailed at the expense of the Administrator.

         SECTION 10.04. Merger or Consolidation of Eligible Lender Trustee.
Any corporation into which the Eligible Lender Trustee may be merged or
converted or with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which the Eligible Lender
Trustee shall be a party, or any corporation succeeding to all or
substantially all the corporate trust business of the Eligible Lender Trustee,
shall, without the execution or filing of any instrument or any further act on
the part of any of the parties hereto, anything herein to the contrary
notwithstanding, be the successor of the Eligible Lender Trustee

                                      18
<PAGE>

hereunder; provided that such corporation shall be eligible pursuant to
Section 10.01; provided further that the Eligible Lender Trustee shall mail
notice of such merger or consolidation to the Rating Agencies and the Swap
Counterparty not less than 10 Business Days prior to the closing date of such
merger or consolidation.

         SECTION 10.05. Appointment of Co-Eligible Lender Trustee or Separate
Eligible Lender Trustee. Notwithstanding any other provisions of this
Agreement, at any time, for the purpose of meeting any legal requirements of
any jurisdiction in which any part of the Trust may at the time be located,
the Administrator and the Eligible Lender Trustee acting jointly (and with
written notice to the Swap Counterparty) shall have the power and shall
execute and deliver all instruments to appoint one or more Persons approved by
the Eligible Lender Trustee, which, except in the case of any Delaware
Trustee, shall meet the eligibility requirements of clauses (i) through (iii)
of Section 10.01, to act as co-trustee, jointly with the Eligible Lender
Trustee, or separate trustee or separate trustees, of all or any part of the
Trust Estate, and to vest in such Person, in such capacity, such title to the
Trust Estate, or any part thereof, and, subject to the other provisions of
this Section, such powers, duties, obligations, rights and trusts as the
Administrator and the Eligible Lender Trustee may consider necessary or
desirable. If the Administrator shall not have joined in such appointment
within 15 days after the receipt by it of a request so to do, the Eligible
Lender Trustee alone shall have the power to make such appointment. Pursuant
to the Co-Trustee Agreement, dated as of November 1, 2001, among the
Depositor, the Eligible Lender Trustee and Bank One Delaware Inc., the
Eligible Lender Trustee shall appoint Bank One Delaware, Inc. as a co-trustee
hereunder for the purpose of its acting as Delaware Trustee and such agreement
is hereby incorporated herein by reference. If the Delaware Trustee shall
become incapable of acting, resign or be removed, unless the Trustee is
qualified to act as Delaware Trustee, a successor co-trustee shall promptly be
appointed in the manner specified in this Section 10.05 to act as Delaware
Trustee. No co-trustee or separate trustee under this Agreement shall be
required to meet the terms of eligibility as a successor trustee pursuant to
clauses (iv) and (v) of Section 10.01 and no notice of the appointment of any
co-trustee or separate trustee shall be required pursuant to Section 10.03.

         Each separate trustee and co-trustee shall, to the extent permitted
by law, be appointed and act subject to the following provisions and
conditions:

          (i) all rights, powers, duties, and obligations conferred or imposed
     upon the Eligible Lender Trustee shall be conferred upon and exercised or
     performed by the Eligible Lender Trustee and such separate trustee or
     co-trustee jointly (it being understood that such separate trustee or
     co-trustee is not authorized to act separately without the Eligible
     Lender Trustee joining in such act), except to the extent that under any
     law of any jurisdiction in which any particular act or acts are to be
     performed, the Eligible Lender Trustee shall be incompetent or
     unqualified to perform such act or acts, in which event such rights,
     powers, duties, and obligations (including the holding of title to the
     Trust Estate or any portion thereof in any such jurisdiction) shall be
     exercised and performed singly by such separate trustee or co-trustee,
     solely at the direction of the Eligible Lender Trustee;

                                      19
<PAGE>

          (ii) no trustee under this Agreement shall be personally liable by
     reason of any act or omission of any other trustee under this Agreement;
     and

          (iii) the Administrator and the Eligible Lender Trustee acting
     jointly may at any time accept the resignation of or remove any separate
     trustee or co-trustee.

         Any notice, request or other writing given to the Eligible Lender
Trustee shall be deemed to have been given to each of the then separate
trustees and co-trustees, as effectively as if given to each of them. Every
instrument appointing any separate trustee or co-trustee shall refer to this
Agreement and the conditions of this Article. Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be vested with
the estates or property specified in its instrument of appointment, either
jointly with the Eligible Lender Trustee or separately, as may be provided
therein, subject to all the provisions of this Agreement, specifically
including every provision of this Agreement relating to the conduct of,
affecting the liability of, or affording protection to, the Eligible Lender
Trustee. Each such instrument shall be filed with the Eligible Lender Trustee
and a copy thereof given to the Administrator.

         Any separate trustee or co-trustee may at any time appoint the
Eligible Lender Trustee as its agent or attorney-in-fact with full power and
authority, to the extent not prohibited by law, to do any lawful act under or
in respect of this Agreement on its behalf and in its name. If any separate
trustee or co-trustee shall die, become incapable of acting, resign or be
removed, all its estates, properties, rights, remedies and trusts shall vest
in and be exercised by the Eligible Lender Trustee, to the extent permitted by
law, without the appointment of a new or successor trustee, except as
otherwise provided in this Section 10.05 in regard to the Delaware Trustee.

                                  ARTICLE XI

                                 Miscellaneous

         SECTION 11.01. Supplements and Amendments. This Agreement may be
amended by the Depositor and the Eligible Lender Trustee, with the prior
written consent of the Swap Counterparty and with prior written notice to the
Rating Agencies, without the consent of any of the Noteholders, to cure any
ambiguity, to correct or supplement any provisions in this Agreement or for
the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions in this Agreement or of modifying in any
manner the rights of the Noteholders; provided, however, that such action
shall not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the interests of any Noteholder.

         This Agreement may also be amended from time to time by the Depositor
and the Eligible Lender Trustee, with prior written consent of the Swap
Counterparty and with prior written notice to the Rating Agencies, with the
consent of the Noteholders of Notes evidencing not less than 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
Agreement 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 timing of, collections of
payments on Financed Student Loans or distributions that shall be

                                      20
<PAGE>

required to be made for the benefit of the Noteholders or (b) reduce the
aforesaid percentage of the Outstanding Amount of the Notes and required to
consent to any such amendment, without the consent of all the outstanding
Noteholders.

         The Eligible Lender Trustee shall furnish ten (10) Business Days'
prior written notification of the substance of any such amendment or consent
to the Indenture Trustee, each of the Rating Agencies and the Swap
Counterparty.

         It shall not be necessary for the consent of the Noteholders or the
Indenture Trustee pursuant to this Section to approve the particular form of
any proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof. The manner of obtaining such consents
shall be subject to such reasonable requirements as the Eligible Lender
Trustee may prescribe.

         Promptly after the execution of any amendment to the Certificate of
Trust, the Eligible Lender Trustee shall cause the filing of such amendment
with the Secretary of State of the State of Delaware. The Eligible Lender
Trustee shall furnish the Rating Agencies with ten Business Days' prior
written notice of any amendment to the Certificate of Trust unless such
amendment is required under the Business Trust Statute.

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

         SECTION 11.02. No Legal Title to Trust Estate in Depositor. The
Depositor shall not have legal title to any part of the Trust Estate. The
Depositor shall be entitled to receive distributions with respect to its
ownership interest therein only in accordance with the Indenture, the
Administration Agreement and the Servicing Agreement. No transfer, by
operation of law or otherwise, of any right, title, or interest of the
Depositor to and in its beneficial ownership interest in the Trust Estate
shall operate to terminate this Agreement or the trusts hereunder or entitle
any transferee to an accounting or to the transfer to it of legal title to any
part of the Trust Estate. If, contrary to this Section, the Depositor is
deemed to have legal title to any part of the Trust Estate, the Depositor
shall be deemed to have granted, and in such event does hereby grant to the
Issuer, a first priority security interest in all of the Depositor's right,
title and interest in the Trust Estate, other than in the distributions
referred to in the second sentence of this Section 11.02, and this Agreement
shall be deemed to constitute a security agreement under applicable law with
respect to the Trust Estate.

         SECTION 11.03. Limitations on Rights of Others. Except for Section
2.07, the provisions of this Agreement are solely for the benefit of the
Eligible Lender Trustee, the Delaware Trustee, the Depositor, the
Administrator, the Swap Counterparty and, to the extent expressly provided
herein, the Indenture Trustee and the Noteholders, and nothing in this
Agreement (other than Section 2.07), whether express or implied, shall be
construed to give to

                                      21
<PAGE>

any other Person any legal or equitable right, remedy or claim in the Trust
Estate or under or in respect of this Agreement or any covenants, conditions
or provisions contained herein.

         SECTION 11.04. Notices. Unless otherwise expressly specified or
permitted by the terms hereof, all notices shall be in writing (or in the form
of facsimile notice, followed by written notice) and shall be deemed given
upon receipt by the intended recipient, if to the Eligible Lender Trustee,
addressed to its Corporate Trust Office; if to the Depositor, addressed to
Wells Fargo Student Loans Receivables I, LLC, Sixth and Marquette,
Minneapolis, MN 55479 Attention: Mary Schaffner (telephone: (612) 667-2367;
facsimile: (612) 667-6082), and if to the Swap Counterparty, addressed to the
Swap Counterparty at the address indicated in the Swap Agreement or, as to
each party, at such other address as shall be designated by such party in a
written notice to each other party.

         SECTION 11.05. Severability. Any provision of this Agreement that as
prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate
or render unenforceable such provision in any other jurisdiction.

         SECTION 11.06. Separate Counterparts. This Agreement may be executed
by the parties hereto in separate counterparts, each of which when so executed
and delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

         SECTION 11.07. Successors and Assigns. All covenants and agreements
contained herein shall be binding upon, and inure to the benefit of, the
Seller, the Depositor, the Eligible Lender Trustee and their respective
successors and permitted assigns, all as herein provided.

         SECTION 11.08. No Petition.

         (a) The Depositor will not at any time institute against the Trust or
the Depositor any bankruptcy proceedings under any United States federal or
state bankruptcy or similar law in connection with any obligations relating to
the Notes, this Agreement or any of the other Basic Documents.

         (b) The Eligible Lender Trustee, by entering into this Agreement, and
the Indenture Trustee and each Noteholder by accepting the benefits of this
Agreement, hereby covenant and agree that they will not at any time institute
against the Depositor or the Trust, or join in any institution against the
Depositor or the Trust of, any bankruptcy, reorganization, arrangement,
insolvency, receivership or liquidation proceedings, or other proceedings
under any United States federal or state bankruptcy or similar law in
connection with any obligations relating to the Notes, this Agreement or any
of the other Basic Documents.

         (c) The Noteholders will not at any time institute against the Trust
or the Depositor or approve of the institution by the Eligible Lender Trustee
of any bankruptcy

                                      22
<PAGE>

proceedings under any United States Federal or state bankruptcy or similar law
in connection with any obligations relating to the Notes, the Agreement or any
of the other Basic Documents.

         SECTION 11.09. No Recourse. The Depositor acknowledges that its
ownership interest in the Trust represents a beneficial interest in the Trust
only and does not represent an interest in or obligation of the Depositor, the
Servicer, the Administrator, the Eligible Lender Trustee, the Indenture
Trustee or any Affiliate thereof or any officer, director or employee of any
thereof and no recourse may be had against such parties or their assets,
except as may be expressly set forth or contemplated in this Agreement or the
other Basic Documents.

         SECTION 11.10. Headings. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION 11.11. GOVERNING LAW. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION 11.12. Reserved.

         SECTION 11.13. Third-Party Beneficiary. The parties hereto
acknowledge that the Swap Counterparty is an express third-party beneficiary
hereof entitled to enforce the provisions hereof as if it were an actual party
hereto; provided, however, that such right to enforcement and the right to
provide consents or waivers pursuant to the provisions hereof or to take other
actions as provided herein are conditioned upon its not being in default under
the Swap Agreement.

         SECTION 11.14. Consents. With respect to any action to be taken
hereunder that requires the consent of a party hereto or of the Indenture
Trustee or the Swap Counterparty. such consent shall not be unreasonably
withheld, delayed or conditioned.

                       [Signatures Follow on Next Page]

                                      23
<PAGE>

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

                            BANK ONE, NATIONAL ASSOCIATION, not in
                              its individual capacity but solely as
                              Eligible Lender Trustee

                            By:   /s/ Sharon McGrath
                                  ---------------------------------------------
                                  Name:   Sharon McGrath
                                  Title:  Vice President

                            WELLS FARGO STUDENT LOANS RECEIVABLES I, LLC,
                              as Depositor

                            By: /s/ John A. Veenis
                                -----------------------------------------------
                                  Name:   John A. Veenis
                                  Title:  President and Chief Executive
                                          Officer

                                      24
<PAGE>

                            CERTIFICATE OF TRUST OF
                     WELLS FARGO STUDENT LOAN TRUST 2001-1

         THIS Certificate of Trust of Wells Fargo Student Loan Trust 2001-1
(the "Trust"), dated as of November [o], 2001 is being duly executed and filed
by Bank One, National Association, a national banking association, and Bank
One Delaware, Inc., a Delaware business corporation, as trustees, to form a
business trust under the Delaware Business Trust Act (12 Del. Code, ss. 3801
et seq.).

         1. Name. The name of the business trust formed hereby is Wells Fargo
Student Loan Trust 2001-1.

         2. Delaware Trustee. The name and business address of the trustee of
the Trust resident in the State of Delaware is Bank One Delaware, Inc., [o]

         3. This Certificate of Trust will be effective [o].

                                      1
<PAGE>

         IN WITNESS WHEREOF, the undersigned, being the sole trustees of the
Trust, have executed this Certificate of Trust as of the date first above
written.

                           BANK ONE, NATIONAL ASSOCIATION,
                              not in its individual capacity but solely as
                              trustee of the Trust

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

                           BANK ONE DELAWARE, INC.
                              not in its individual capacity  but solely
                              as trustee of the Trust

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

                                      2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00032-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00032-of-00352.parquet"}]]