Document:

EXHIBIT 4.1

                             FIXED RATE SENIOR NOTE

REGISTERED                                                  REGISTERED
No. FXR                                                     U.S. $
                                                            CUSIP:

     Unless this certificate is presented by an authorized representative of
The Depository Trust Company (55 Water Street, New York, New York) to the
issuer or its agent for registration of transfer, exchange or payment, and any
certificate issued is registered in the name of Cede & Co. or such other name
as requested by an authorized representative of The Depository Trust Company
and any payment is made to Cede & Co., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF
FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL since the registered
owner hereof, Cede & Co., has an interest herein.

                                      A-1
<PAGE>

                                 MORGAN STANLEY
                   SENIOR GLOBAL MEDIUM-TERM NOTES, SERIES C
                                  (Fixed Rate)

                         STOCK PARTICIPATION ACCRETING
                 REDEMPTION QUARTERLY-PAY SECURITIES ("SPARQS")

                         8% SPARQS DUE OCTOBER 30, 2004
                            MANDATORILY EXCHANGEABLE
                         FOR SHARES OF COMMON STOCK OF
                                  YAHOO! INC.

<TABLE>
<S>                         <C>                                <C>                                <C>
------------------------------------------------------------------------------------------------------------------------------
ORIGINAL ISSUE DATE:        INITIAL REDEMPTION                 INTEREST RATE:   % per             MATURITY DATE:
                                DATE: See "Morgan                  annum (equivalent                  See "Maturity Date"
                                Stanley Call Right"                to $      per annum per            below.
                                below.                             SPARQS)
------------------------------------------------------------------------------------------------------------------------------
INTEREST ACCRUAL            INITIAL REDEMPTION                 INTEREST PAYMENT                   OPTIONAL
    DATE:                       PERCENTAGE: See                    DATE(S):                           REPAYMENT
                                "Morgan Stanley Call                                                  DATE(S):  N/A
                                Right" and "Call Price"
                                below.
------------------------------------------------------------------------------------------------------------------------------
SPECIFIED CURRENCY:         ANNUAL REDEMPTION                  INTEREST PAYMENT                   APPLICABILITY OF
    U.S. dollars                PERCENTAGE                         PERIOD: Quarterly                  MODIFIED
                                REDUCTION: N/A                                                        PAYMENT UPON
                                                                                                      ACCELERATION OR
                                                                                                      REDEMPTION: See
                                                                                                      "Alternate Exchange
                                                                                                      Calculation in Case of
                                                                                                      an Event of Default"
                                                                                                      below.
------------------------------------------------------------------------------------------------------------------------------
IF SPECIFIED                REDEMPTION NOTICE                  APPLICABILITY OF                   If yes, state Issue Price:
    CURRENCY OTHER              PERIOD: At least 10                ANNUAL INTEREST                    N/A
    THAN U.S. DOLLARS,          days but no more than              PAYMENTS: N/A
    OPTION TO ELECT             30 days.  See "Morgan
    PAYMENT IN U.S.             Stanley Call Right" and
    DOLLARS: N/A                "Morgan Stanley Notice
                                Date" below.
------------------------------------------------------------------------------------------------------------------------------
EXCHANGE RATE               TAX REDEMPTION                     PRICE APPLICABLE                   ORIGINAL YIELD TO
    AGENT: N/A                  AND PAYMENT OF                 UPON OPTIONAL                          MATURITY: N/A
                                ADDITIONAL                     REPAYMENT: N/A
                                AMOUNTS: N/A
------------------------------------------------------------------------------------------------------------------------------
OTHER PROVISIONS:           IF YES, STATE INITIAL
    See below               OFFERING DATE: N/A
------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Issue Price...........................  $         per each $         principal
                                        amount of this SPARQS

Maturity Date.........................  October 30, 2004, subject to
                                        acceleration as described below in
                                        "Price Event Acceleration" and
                                        "Alternate Exchange Calculation in Case
                                        of an Event of Default"

                                      A-2
<PAGE>

                                        and subject to extension if the Final
                                        Call Notice Date is postponed in
                                        accordance with the following
                                        paragraph.

                                        If the Final Call Notice Date is
                                        postponed because it is not a Trading
                                        Day or due to a Market Disruption Event
                                        or otherwise and the Issuer exercises
                                        the Morgan Stanley Call Right, the
                                        Maturity Date shall be postponed so
                                        that the Maturity Date will be the
                                        tenth calendar day following the Final
                                        Call Notice Date. See "Final Call
                                        Notice Date" below.

                                        In the event that the Final Call Notice
                                        Date is postponed because it is not a
                                        Trading Day or due to a Market
                                        Disruption Event or otherwise, the
                                        Issuer shall give notice of such
                                        postponement as promptly as possible,
                                        and in no case later than two Business
                                        Days following the scheduled Final Call
                                        Notice Date, (i) to the holder of this
                                        SPARQS by mailing notice of such
                                        postponement by first class mail,
                                        postage prepaid, to the holder's last
                                        address as it shall appear upon the
                                        registry books, (ii) to the Trustee by
                                        telephone or facsimile confirmed by
                                        mailing such notice to the Trustee by
                                        first class mail, postage prepaid, at
                                        its New York office and (iii) to The
                                        Depository Trust Company (the
                                        "Depositary") by telephone or facsimile
                                        confirmed by mailing such notice to the
                                        Depositary by first class mail, postage
                                        prepaid. Any notice that is mailed in
                                        the manner herein provided shall be
                                        conclusively presumed to have been duly
                                        given, whether or not the holder of
                                        this SPARQS receives the notice. Notice
                                        of the date to which the Maturity Date
                                        has been rescheduled as a result of
                                        postponement of the Final Call Notice
                                        Date, if applicable, shall be included
                                        in the Issuer's notice of exercise of
                                        the Morgan Stanley Call Right.

Record Date...........................  Notwithstanding the definition of
                                        "Record Date" on page 21 hereof, the
                                        Record Date for each Interest Payment
                                        Date, including the Interest Payment
                                        Date scheduled to occur on the Maturity
                                        Date, shall be the date 5 calendar days
                                        prior to such scheduled Interest
                                        Payment Date, whether or not that date
                                        is a Business Day; provided, however,
                                        that in the event that the Issuer
                                        exercises the Morgan Stanley Call
                                        Right, no Interest Payment Date shall
                                        occur after the Morgan Stanley Notice
                                        Date, except for any Interest Payment
                                        Date for which the Morgan Stanley
                                        Notice Date falls on or after the
                                        "ex-interest" date for the related
                                        interest payment, in which case the
                                        related

                                      A-3
<PAGE>

                                        interest payment shall be made on such
                                        Interest Payment Date; and provided,
                                        further, that accrued but unpaid
                                        interest payable on the Call Date, if
                                        any, shall be payable to the person to
                                        whom the Call Price is payable. The
                                        "ex- interest" date for any interest
                                        payment is the date on which purchase
                                        transactions in the SPARQS no longer
                                        carry the right to receive such
                                        interest payment.

                                        In the event that the Issuer exercises
                                        the Morgan Stanley Call Right and the
                                        Morgan Stanley Notice Date falls before
                                        the "ex-interest" date for an interest
                                        payment, so that as a result a
                                        scheduled Interest Payment Date will
                                        not occur, the Issuer shall cause the
                                        Calculation Agent to give notice to the
                                        Trustee and to the Depositary, in each
                                        case in the manner and at the time
                                        described in the second and third
                                        paragraphs under "Morgan Stanley Call
                                        Right" below, that no Interest Payment
                                        Date will occur after such Morgan
                                        Stanley Notice Date.

Denominations.........................  $         and integral multiples thereof

Morgan Stanley Call Right.............  On any scheduled Trading Day on or
                                        after April    , 2004 or on the
                                        Maturity Date (including the Maturity
                                        Date as it may be extended and
                                        regardless of whether the Maturity Date
                                        is a Trading Day), the Issuer may call
                                        the SPARQS, in whole but not in part,
                                        for mandatory exchange for the Call
                                        Price paid in cash (together with
                                        accrued but unpaid interest) on the
                                        Call Date.

                                        On the Morgan Stanley Notice Date, the
                                        Issuer shall give notice of the
                                        Issuer's exercise of the Morgan Stanley
                                        Call Right (i) to the holder of this
                                        SPARQS by mailing notice of such
                                        exercise, specifying the Call Date on
                                        which the Issuer shall effect such
                                        exchange, by first class mail, postage
                                        prepaid, to the holder's last address
                                        as it shall appear upon the registry
                                        books, (ii) to the Trustee by telephone
                                        or facsimile confirmed by mailing such
                                        notice to the Trustee by first class
                                        mail, postage prepaid, at its New York
                                        office and (iii) to the Depositary in
                                        accordance with the applicable
                                        procedures set forth in the Letter of
                                        Representations related to this SPARQS.
                                        Any notice which is mailed in the
                                        manner herein provided shall be
                                        conclusively presumed to have been duly
                                        given, whether or not the holder of
                                        this SPARQS receives the notice.
                                        Failure to give notice by mail or any
                                        defect in the notice to the holder of
                                        any SPARQS shall not affect the
                                        validity

                                      A-4
<PAGE>

                                        of the proceedings for the exercise of
                                        the Morgan Stanley Call Right with
                                        respect to any other SPARQS.

                                        The notice of the Issuer's exercise of
                                        the Morgan Stanley Call Right shall
                                        specify (i) the Call Date, (ii) the
                                        Call Price payable per SPARQS, (iii)
                                        the amount of accrued but unpaid
                                        interest payable per SPARQS on the Call
                                        Date, (iv) whether any subsequently
                                        scheduled Interest Payment Date shall
                                        no longer be an Interest Payment Date
                                        as a result of the exercise of the
                                        Morgan Stanley Call Right, (v) the
                                        place or places of payment of such Call
                                        Price, (vi) that such delivery will be
                                        made upon presentation and surrender of
                                        this SPARQS, (vii) that such exchange
                                        is pursuant to the Morgan Stanley Call
                                        Right and (viii) if applicable, the
                                        date to which the Maturity Date has
                                        been extended due to a Market
                                        Disruption Event as described under
                                        "Maturity Date" above.

                                        The notice of the Issuer's exercise of
                                        the Morgan Stanley Call Right shall be
                                        given by the Issuer or, at the Issuer's
                                        request, by the Trustee in the name and
                                        at the expense of the Issuer.

                                        If this SPARQS is so called for
                                        mandatory exchange by the Issuer, then
                                        the cash Call Price and any accrued but
                                        unpaid interest on this SPARQS to be
                                        delivered to the holder of this SPARQS
                                        shall be delivered on the Call Date
                                        fixed by the Issuer and set forth in
                                        its notice of its exercise of the
                                        Morgan Stanley Call Right, upon
                                        delivery of this SPARQS to the Trustee.
                                        The Issuer shall, or shall cause the
                                        Calculation Agent to, deliver such cash
                                        to the Trustee for delivery to the
                                        holder of this SPARQS.

                                        If this SPARQS is not surrendered for
                                        exchange on the Call Date, it shall be
                                        deemed to be no longer Outstanding
                                        under, and as defined in, the Senior
                                        Indenture after the Call Date, except
                                        with respect to the holder's right to
                                        receive cash due in connection with the
                                        Morgan Stanley Call Right.

Morgan Stanley Notice Date............  The scheduled Trading Day on which the
                                        Issuer issues its notice of mandatory
                                        exchange, which must be at least 10 but
                                        not more than 30 days prior to the Call
                                        Date.

Final Call Notice Date................  October 20, 2004; provided that if
                                        October 20, 2004 is not a Trading Day
                                        or if a Market Disruption Event occurs

                                      A-5
<PAGE>

                                        on such day, the Final Call Notice Date
                                        will be the immediately succeeding
                                        Trading Day on which no Market
                                        Disruption Event occurs.

Call Date.............................  The day specified in the Issuer's
                                        notice of mandatory exchange, on which
                                        the Issuer shall deliver cash to the
                                        holder of this SPARQS, for mandatory
                                        exchange, which day may be any
                                        scheduled Trading Day on or after April
                                            , 2004 or the Maturity Date
                                        (including the Maturity Date as it may
                                        be extended and regardless of whether
                                        the Maturity Date is a scheduled
                                        Trading Day). See "Maturity Date"
                                        above.

Call Price............................  The Call Price with respect to any Call
                                        Date is an amount of cash per each
                                        $         principal amount of this
                                        SPARQS, as calculated by the
                                        Calculation Agent, such that the sum of
                                        the present values of all cash flows on
                                        each $         principal amount of this
                                        SPARQS to and including the Call Date
                                        (i.e., the Call Price and all of the
                                        interest payments, including accrued
                                        and unpaid interest payable on the Call
                                        Date), discounted to the Original Issue
                                        Date from the applicable payment date
                                        at the Yield to Call rate of % per
                                        annum computed on the basis of a
                                        360-day year of twelve 30-day months,
                                        equals the Issue Price, as determined
                                        by the Calculation Agent.

Exchange at Maturity..................  At maturity, subject to a prior call of
                                        this SPARQS for cash in an amount equal
                                        to the Call Price by the Issuer as
                                        described under "Morgan Stanley Call
                                        Right" above or any acceleration of the
                                        SPARQS, upon delivery of this SPARQS to
                                        the Trustee, each $         principal
                                        amount of this SPARQS shall be applied
                                        by the Issuer as payment for a number
                                        of shares of the common stock of Yahoo!
                                        Inc. ("Yahoo! Stock") at the Exchange
                                        Ratio, and the Issuer shall deliver
                                        with respect to each $
                                        principal amount of this SPARQS an
                                        amount of Yahoo! Stock equal to the
                                        Exchange Ratio.

                                        The amount of Yahoo! Stock to be
                                        delivered at maturity shall be subject
                                        to any applicable adjustments (i) to
                                        the Exchange Ratio (including, as
                                        applicable, any New Stock Exchange
                                        Ratio or any Basket Stock Exchange
                                        Ratio, each as defined in paragraph 5
                                        under "Antidilution Adjustments" below)
                                        and (ii) in the Exchange Property, as
                                        defined in paragraph 5 under
                                        "Antidilution Adjustments" below, to be
                                        delivered instead of, or in addition
                                        to, such Yahoo! Stock as a result of
                                        any

                                      A-6
<PAGE>

                                        corporate event described under
                                        "Antidilution Adjustments" below, in
                                        each case, required to be made through
                                        the close of business on the third
                                        Trading Day prior to maturity.

                                        The Issuer shall, or shall cause the
                                        Calculation Agent to, provide written
                                        notice to the Trustee at its New York
                                        Office and to the Depositary, on which
                                        notice the Trustee and Depositary may
                                        conclusively rely, on or prior to 10:30
                                        a.m. on the Trading Day immediately
                                        prior to maturity of this SPARQS (but
                                        if such Trading Day is not a Business
                                        Day, prior to the close of business on
                                        the Business Day preceding maturity of
                                        this SPARQS), of the amount of Yahoo!
                                        Stock (or the amount of Exchange
                                        Property) or cash to be delivered with
                                        respect to each $         principal
                                        amount of this SPARQS and of the amount
                                        of any cash to be paid in lieu of any
                                        fractional share of Yahoo! Stock (or of
                                        any other securities included in
                                        Exchange Property, if applicable);
                                        provided that if the maturity date of
                                        this SPARQS is accelerated (x) because
                                        of a Price Event Acceleration (as
                                        described under "Price Event
                                        Acceleration" below) or (y) because of
                                        an Event of Default Acceleration (as
                                        defined under "Alternate Exchange
                                        Calculation in Case of an Event of
                                        Default" below), the Issuer shall give
                                        notice of such acceleration as promptly
                                        as possible, and in no case later than
                                        (A) in the case of an Event of Default
                                        Acceleration, two Trading Days
                                        following such deemed maturity date or
                                        (B) in the case of a Price Event
                                        Acceleration, 10:30 a.m. on the Trading
                                        Day immediately prior to the date of
                                        acceleration (as defined under "Price
                                        Event Acceleration" below), (i) to the
                                        holder of this SPARQS by mailing notice
                                        of such acceleration by first class
                                        mail, postage prepaid, to the holder's
                                        last address as it shall appear upon
                                        the registry books, (ii) to the Trustee
                                        by telephone or facsimile confirmed by
                                        mailing such notice to the Trustee by
                                        first class mail, postage prepaid, at
                                        its New York office and (iii) to the
                                        Depositary by telephone or facsimile
                                        confirmed by mailing such notice to the
                                        Depositary by first class mail, postage
                                        prepaid. Any notice that is mailed in
                                        the manner herein provided shall be
                                        conclusively presumed to have been duly
                                        given, whether or not the holder of
                                        this SPARQS receives the notice. If the
                                        maturity of this SPARQS is accelerated,
                                        no interest on the amounts payable with
                                        respect to this SPARQS shall accrue for
                                        the period from and after such
                                        accelerated maturity date; provided
                                        that the Issuer has deposited with the
                                        Trustee the

                                      A-7
<PAGE>

                                        Yahoo! Stock, the Exchange Property or
                                        any cash due with respect to such
                                        acceleration by such accelerated
                                        maturity date.

                                        The Issuer shall, or shall cause the
                                        Calculation Agent to, deliver any such
                                        shares of Yahoo! Stock (or any Exchange
                                        Property) and cash in respect of
                                        interest and any fractional share of
                                        Yahoo! Stock (or any Exchange Property)
                                        and cash otherwise due upon any
                                        acceleration described above to the
                                        Trustee for delivery to the holder of
                                        this Note. References to payment "per
                                        SPARQS" refer to each $
                                        principal amount of this SPARQS.

                                        If this SPARQS is not surrendered for
                                        exchange at maturity, it shall be
                                        deemed to be no longer Outstanding
                                        under, and as defined in, the Senior
                                        Indenture, except with respect to the
                                        holder's right to receive the Yahoo!
                                        Stock (and, if applicable, any Exchange
                                        Property) and any cash in respect of
                                        interest and any fractional share of
                                        Yahoo! Stock (or any Exchange Property)
                                        and any other cash due at maturity as
                                        described in the preceding paragraph
                                        under this heading.

Price Event Acceleration..............  If on any two consecutive Trading Days
                                        during the period prior to and ending
                                        on the third Business Day immediately
                                        preceding the Maturity Date, the
                                        product of the Market Price per share
                                        of Yahoo! Stock and the Exchange Ratio
                                        is less than $1.00, the Maturity Date
                                        of this SPARQS shall be deemed to be
                                        accelerated to the third Business Day
                                        immediately following such second
                                        Trading Day (the "date of
                                        acceleration"). Upon such acceleration,
                                        the holder of each $         principal
                                        amount of this SPARQS shall receive per
                                        SPARQS on the date of acceleration:

                                            (i) a number of shares of Yahoo!
                                            Stock at the then current Exchange
                                            Ratio;

                                            (ii) accrued but unpaid interest on
                                            each $         principal amount of
                                            this SPARQS to but excluding the
                                            date of acceleration; and

                                            (iii) an amount of cash as
                                            determined by the Calculation Agent
                                            equal to the sum of the present
                                            values of the remaining scheduled
                                            payments of interest on each
                                            $         principal amount of this
                                            SPARQS (excluding the amounts
                                            included in clause

                                      A-8
<PAGE>

                                        (ii) above) discounted to the date of
                                        acceleration. The present value of each
                                        remaining scheduled payment will be
                                        based on the comparable yield that the
                                        Issuer would pay on a non-interest
                                        bearing, senior unsecured debt
                                        obligation of the Issuer having a
                                        maturity equal to the term of each such
                                        remaining scheduled payment, as
                                        determined by the Calculation Agent.

No Fractional Shares..................  Upon delivery of this SPARQS to the
                                        Trustee at maturity, the Issuer shall
                                        deliver the aggregate number of shares
                                        of Yahoo! Stock due with respect to
                                        this SPARQS, as described above, but
                                        the Issuer shall pay cash in lieu of
                                        delivering any fractional share of
                                        Yahoo! Stock in an amount equal to the
                                        corresponding fractional Market Price
                                        of such fraction of a share of Yahoo!
                                        Stock as determined by the Calculation
                                        Agent as of the second scheduled
                                        Trading Day prior to maturity of this
                                        SPARQS.

Exchange Ratio........................  .5, subject to adjustment for corporate
                                        events relating to Yahoo! Inc.
                                        ("Yahoo!") described under
                                        "Antidilution Adjustments" below.

Market Price..........................  If Yahoo! Stock (or any other security
                                        for which a Market Price must be
                                        determined) is listed on a national
                                        securities exchange, is a security of
                                        the Nasdaq National Market or is
                                        included in the OTC Bulletin Board
                                        Service ("OTC Bulletin Board") operated
                                        by the National Association of
                                        Securities Dealers, Inc. (the "NASD"),
                                        the Market Price for one share of
                                        Yahoo! Stock (or one unit of any such
                                        other security) on any Trading Day
                                        means (i) the last reported sale price,
                                        regular way, of the principal trading
                                        session on such day on the principal
                                        United States securities exchange
                                        registered under the Securities
                                        Exchange Act of 1934, as amended (the
                                        "Exchange Act"), on which Yahoo! Stock
                                        is listed or admitted to trading (which
                                        may be the Nasdaq National Market if it
                                        is then a national securities exchange)
                                        or (ii) if not listed or admitted to
                                        trading on any such securities exchange
                                        or if such last reported sale price is
                                        not obtainable (even if Yahoo! Stock is
                                        listed or admitted to trading on such
                                        securities exchange), the last reported
                                        sale price of the principal trading
                                        session on the over-the-counter market
                                        as reported on the Nasdaq National
                                        Market (if it is not then a national
                                        securities exchange) or OTC Bulletin
                                        Board on such day. If the last reported
                                        sale price of the principal trading
                                        session is not available pursuant to
                                        clause (i) or (ii) of the preceding
                                        sentence because of a

                                      A-9
<PAGE>

                                        Market Disruption Event or otherwise,
                                        the Market Price for any Trading Day
                                        shall be the mean, as determined by the
                                        Calculation Agent, of the bid prices
                                        for Yahoo! Stock obtained from as many
                                        dealers in such security, but not
                                        exceeding three, as will make such bid
                                        prices available to the Calculation
                                        Agent. Bids of Morgan Stanley & Co.
                                        Incorporated ("MS & Co.") or any of its
                                        affiliates may be included in the
                                        calculation of such mean, but only to
                                        the extent that any such bid is the
                                        highest of the bids obtained. A
                                        "security of the Nasdaq National
                                        Market" shall include a security
                                        included in any successor to such
                                        system, and the term "OTC Bulletin
                                        Board Service" shall include any
                                        successor service thereto.

Trading Day...........................  A day, as determined by the Calculation
                                        Agent, on which trading is generally
                                        conducted on the New York Stock
                                        Exchange, Inc. ("NYSE"), the American
                                        Stock Exchange LLC, the Nasdaq National
                                        Market, the Chicago Mercantile Exchange
                                        and the Chicago Board of Options
                                        Exchange and in the over-the-counter
                                        market for equity securities in the
                                        United States.

Calculation Agent.....................  MS & Co. and its successors.

                                        All calculations with respect to the
                                        Exchange Ratio and Call Price for the
                                        SPARQS shall be rounded to the nearest
                                        one hundred-thousandth, with five
                                        one-millionths rounded upward (e.g.,
                                        .876545 would be rounded to .87655);
                                        all dollar amounts related to the Call
                                        Price resulting from such calculations
                                        shall be rounded to the nearest ten-
                                        thousandth, with five one
                                        hundred-thousandths rounded upward
                                        (e.g., .76545 would be rounded to
                                        .7655); and all dollar amounts paid
                                        with respect to the Call Price on the
                                        aggregate number of SPARQS shall be
                                        rounded to the nearest cent, with
                                        one-half cent rounded upward.

                                        All determinations made by the
                                        Calculation Agent shall be at the sole
                                        discretion of the Calculation Agent and
                                        shall, in the absence of manifest
                                        error, be conclusive for all purposes
                                        and binding on the holder of this
                                        SPARQS and the Issuer.

Antidilution Adjustments..............  The Exchange Ratio shall be adjusted as
                                        follows:

                                           1. If Yahoo! Stock is subject to a
                                        stock split or reverse stock split,
                                        then once such split has become
                                        effective, the Exchange Ratio shall be
                                        adjusted to equal

                                      A-10
<PAGE>

                                        the product of the prior Exchange Ratio
                                        and the number of shares issued in such
                                        stock split or reverse stock split with
                                        respect to one share of Yahoo! Stock.

                                           2. If Yahoo! Stock is subject (i) to
                                        a stock dividend (issuance of
                                        additional shares of Yahoo! Stock) that
                                        is given ratably to all holders of
                                        shares of Yahoo! Stock or (ii) to a
                                        distribution of Yahoo! Stock as a
                                        result of the triggering of any
                                        provision of the corporate charter of
                                        Yahoo!, then once the dividend has
                                        become effective and Yahoo! Stock is
                                        trading ex-dividend, the Exchange Ratio
                                        shall be adjusted so that the new
                                        Exchange Ratio shall equal the prior
                                        Exchange Ratio plus the product of (i)
                                        the number of shares issued with
                                        respect to one share of Yahoo! Stock
                                        and (ii) the prior Exchange Ratio.

                                           3. If Yahoo! issues rights or
                                        warrants to all holders of Yahoo! Stock
                                        to subscribe for or purchase Yahoo!
                                        Stock at an exercise price per share
                                        less than the Market Price of Yahoo!
                                        Stock on both (i) the date the exercise
                                        price of such rights or warrants is
                                        determined and (ii) the expiration date
                                        of such rights or warrants, and if the
                                        expiration date of such rights or
                                        warrants precedes the maturity of this
                                        SPARQS, then the Exchange Ratio shall
                                        be adjusted to equal the product of the
                                        prior Exchange Ratio and a fraction,
                                        the numerator of which shall be the
                                        number of shares of Yahoo! Stock
                                        outstanding immediately prior to the
                                        issuance of such rights or warrants
                                        plus the number of additional shares of
                                        Yahoo! Stock offered for subscription
                                        or purchase pursuant to such rights or
                                        warrants and the denominator of which
                                        shall be the number of shares of Yahoo!
                                        Stock outstanding immediately prior to
                                        the issuance of such rights or warrants
                                        plus the number of additional shares of
                                        Yahoo! Stock which the aggregate
                                        offering price of the total number of
                                        shares of Yahoo! Stock so offered for
                                        subscription or purchase pursuant to
                                        such rights or warrants would purchase
                                        at the Market Price on the expiration
                                        date of such rights or warrants, which
                                        shall be determined by multiplying such
                                        total number of shares offered by the
                                        exercise price of such rights or
                                        warrants and dividing the product so
                                        obtained by such Market Price.

                                           4. There shall be no adjustments to
                                        the Exchange Ratio to reflect cash
                                        dividends or other distributions

                                      A-11
<PAGE>

                                        paid with respect to Yahoo! Stock other
                                        than distributions described in
                                        paragraph 2, paragraph 3 and clauses
                                        (i), (iv) and (v) of the first sentence
                                        of paragraph 5 and Extraordinary
                                        Dividends. "Extraordinary Dividend"
                                        means each of (a) the full amount per
                                        share of Yahoo! Stock of any cash
                                        dividend or special dividend or
                                        distribution that is identified by
                                        Yahoo! as an extraordinary or special
                                        dividend or distribution, (b) the
                                        excess of any cash dividend or other
                                        cash distribution (that is not
                                        otherwise identified by Yahoo! as an
                                        extraordinary or special dividend or
                                        distribution) distributed per share of
                                        Yahoo! Stock over the immediately
                                        preceding cash dividend or other cash
                                        distribution, if any, per share of
                                        Yahoo! Stock that did not include an
                                        Extraordinary Dividend (as adjusted for
                                        any subsequent corporate event
                                        requiring an adjustment hereunder, such
                                        as a stock split or reverse stock
                                        split) if such excess portion of the
                                        dividend or distribution is more than
                                        5% of the Market Price of Yahoo! Stock
                                        on the Trading Day preceding the
                                        "ex-dividend date" (that is, the day on
                                        and after which transactions in Yahoo!
                                        Stock on an organized securities
                                        exchange or trading system no longer
                                        carry the right to receive that cash
                                        dividend or other cash distribution)
                                        for the payment of such cash dividend
                                        or other cash distribution (such Market
                                        Price, the "Base Market Price") and (c)
                                        the full cash value of any non-cash
                                        dividend or distribution per share of
                                        Yahoo! Stock (excluding Marketable
                                        Securities, as defined in paragraph 5
                                        below). Subject to the following
                                        sentence, if any cash dividend or
                                        distribution of such other property
                                        with respect to Yahoo! Stock includes
                                        an Extraordinary Dividend, the Exchange
                                        Ratio with respect to Yahoo! Stock
                                        shall be adjusted on the ex-dividend
                                        date so that the new Exchange Ratio
                                        shall equal the product of (i) the
                                        prior Exchange Ratio and (ii) a
                                        fraction, the numerator of which is the
                                        Base Market Price, and the denominator
                                        of which is the amount by which the
                                        Base Market Price exceeds the
                                        Extraordinary Dividend. If any
                                        Extraordinary Dividend is at least 35%
                                        of the Base Market Price, then, instead
                                        of adjusting the Exchange Ratio, the
                                        amount payable upon exchange at
                                        maturity shall be determined as
                                        described in paragraph 5 below, and the
                                        Extraordinary Dividend shall be
                                        allocated to Reference Basket Stocks in
                                        accordance with the procedures for a
                                        Reference Basket Event as described in
                                        clause 3(b) of paragraph 5 below. The
                                        value of the non-cash component of an
                                        Extraordinary Dividend shall be
                                        determined on the ex-dividend date for
                                        such distribution by the Calculation
                                        Agent, whose

                                      A-12
<PAGE>

                                        determination shall be conclusive in
                                        the absence of manifest error. A
                                        distribution on Yahoo! Stock described
                                        in clause (i), (iv) or (v) of the first
                                        sentence of paragraph 5 below shall
                                        cause an adjustment to the Exchange
                                        Ratio pursuant only to clause (i), (iv)
                                        or (v) of the first sentence of
                                        paragraph 5, as applicable.

                                           5. Any of the following shall
                                        constitute a Reorganization Event: (i)
                                        Yahoo! Stock is reclassified or
                                        changed, including, without limitation,
                                        as a result of the issuance of any
                                        tracking stock by Yahoo!, (ii) Yahoo!
                                        has been subject to any merger,
                                        combination or consolidation and is not
                                        the surviving entity, (iii) Yahoo!
                                        completes a statutory exchange of
                                        securities with another corporation
                                        (other than pursuant to clause (ii)
                                        above), (iv) Yahoo! is liquidated, (v)
                                        Yahoo! issues to all of its
                                        shareholders equity securities of an
                                        issuer other than Yahoo! (other than in
                                        a transaction described in clause (ii),
                                        (iii) or (iv) above) (a "spinoff
                                        stock") or (vi) Yahoo! Stock is the
                                        subject of a tender or exchange offer
                                        or going private transaction on all of
                                        the outstanding shares. If any
                                        Reorganization Event occurs, in each
                                        case as a result of which the holders
                                        of Yahoo! Stock receive any equity
                                        security listed on a national
                                        securities exchange or traded on The
                                        Nasdaq National Market (a "Marketable
                                        Security"), other securities or other
                                        property, assets or cash (collectively
                                        "Exchange Property"), the amount
                                        payable upon exchange at maturity with
                                        respect to each $         principal
                                        amount of this SPARQS following the
                                        effective date for such Reorganization
                                        Event (or, if applicable, in the case
                                        of spinoff stock, the ex-dividend date
                                        for the distribution of such spinoff
                                        stock) shall be determined in
                                        accordance with the following:

                                        (1) if Yahoo! Stock continues to be
                                        outstanding, Yahoo! Stock (if
                                        applicable, as reclassified upon the
                                        issuance of any tracking stock) at the
                                        Exchange Ratio in effect on the third
                                        Trading Day prior to the scheduled
                                        Maturity Date (taking into account any
                                        adjustments for any distributions
                                        described under clause (3)(a) below);
                                        and

                                        (2) for each Marketable Security
                                        received in such Reorganization Event
                                        (each a "New Stock"), including the
                                        issuance of any tracking stock or
                                        spinoff stock or the receipt of any
                                        stock received in exchange for Yahoo!
                                        Stock where Yahoo! is not the surviving
                                        entity, the number of shares of the New
                                        Stock received with respect to one
                                        share of Yahoo! Stock multiplied by the
                                        Exchange

                                      A-13
<PAGE>

                                        Ratio for Yahoo! Stock on the Trading
                                        Day immediately prior to the effective
                                        date of the Reorganization Event (the
                                        "New Stock Exchange Ratio"), as
                                        adjusted to the third Trading Day prior
                                        to the scheduled Maturity Date (taking
                                        into account any adjustments for
                                        distributions described under clause
                                        (3)(a) below); and

                                        (3) for any cash and any other property
                                        or securities other than Marketable
                                        Securities received in such
                                        Reorganization Event (the "Non-Stock
                                        Exchange Property"),

                                            (a) if the combined value of the
                                            amount of Non-Stock Exchange
                                            Property received per share of
                                            Yahoo! Stock, as determined by the
                                            Calculation Agent in its sole
                                            discretion on the effective date of
                                            such Reorganization Event (the
                                            "Non-Stock Exchange Property
                                            Value"), by holders of Yahoo! Stock
                                            is less than 25% of the Market
                                            Price of Yahoo! Stock on the
                                            Trading Day immediately prior to
                                            the effective date of such
                                            Reorganization Event, a number of
                                            shares of Yahoo! Stock, if
                                            applicable, and of any New Stock
                                            received in connection with such
                                            Reorganization Event, if
                                            applicable, in proportion to the
                                            relative Market Prices of Yahoo!
                                            Stock and any such New Stock, and
                                            with an aggregate value equal to
                                            the Non- Stock Exchange Property
                                            Value based on such Market Prices,
                                            in each case as determined by the
                                            Calculation Agent in its sole
                                            discretion on the effective date of
                                            such Reorganization Event; and the
                                            number of such shares of Yahoo!
                                            Stock or any New Stock determined
                                            in accordance with this clause
                                            (3)(a) shall be added at the time
                                            of such adjustment to the Exchange
                                            Ratio in subparagraph (1) above
                                            and/or the New Stock Exchange Ratio
                                            in subparagraph (2) above, as
                                            applicable, or

                                            (b) if the Non-Stock Exchange
                                            Property Value is equal to or
                                            exceeds 25% of the Market Price of
                                            Yahoo! Stock on the Trading Day
                                            immediately prior to the effective
                                            date relating to such
                                            Reorganization Event or, if Yahoo!
                                            Stock is surrendered exclusively
                                            for Non-Stock Exchange Property (in
                                            each case, a "Reference Basket
                                            Event"), an initially equal-dollar
                                            weighted basket of three Reference
                                            Basket Stocks (as defined below)
                                            with an aggregate value on the
                                            effective date of such
                                            Reorganization Event equal to

                                      A-14
<PAGE>

                                            the Non-Stock Exchange Property
                                            Value. The "Reference Basket
                                            Stocks" shall be the three stocks
                                            with the largest market
                                            capitalization among the stocks
                                            that then comprise the S&P 500
                                            Index (or, if publication of such
                                            index is discontinued, any
                                            successor or substitute index
                                            selected by the Calculation Agent
                                            in its sole discretion) with the
                                            same primary Standard Industrial
                                            Classification Code ("SIC Code") as
                                            Yahoo!; provided, however, that a
                                            Reference Basket Stock shall not
                                            include any stock that is subject
                                            to a trading restriction under the
                                            trading restriction policies of
                                            Morgan Stanley or any of its
                                            affiliates that would materially
                                            limit the ability of Morgan Stanley
                                            or any of its affiliates to hedge
                                            the SPARQS with respect to such
                                            stock (a "Hedging Restriction");
                                            provided further that if three
                                            Reference Basket Stocks cannot be
                                            identified from the S&P 500 Index
                                            by primary SIC Code for which a
                                            Hedging Restriction does not exist,
                                            the remaining Reference Basket
                                            Stock(s) shall be selected by the
                                            Calculation Agent from the largest
                                            market capitalization stock(s)
                                            within the same Division and Major
                                            Group classification (as defined by
                                            the Office of Management and
                                            Budget) as the primary SIC Code for
                                            Yahoo!. Each Reference Basket Stock
                                            shall be assigned a Basket Stock
                                            Exchange Ratio equal to the number
                                            of shares of such Reference Basket
                                            Stock with a Market Price on the
                                            effective date of such
                                            Reorganization Event equal to the
                                            product of (a) the Non-Stock
                                            Exchange Property Value, (b) the
                                            Exchange Ratio in effect for Yahoo!
                                            Stock on the Trading Day
                                            immediately prior to the effective
                                            date of such Reorganization Event
                                            and (c) 0.3333333.

                                        Following the allocation of any
                                        Extraordinary Dividend to Reference
                                        Basket Stocks pursuant to paragraph 4
                                        above or any Reorganization Event
                                        described in this paragraph 5, the
                                        amount payable upon exchange at
                                        maturity with respect to each $
                                        principal amount of this SPARQS shall
                                        be the sum of:

                                            (i)   if applicable, Yahoo! Stock
                                                  at the Exchange Ratio then in
                                                  effect; and

                                            (ii)  if applicable, for each New
                                                  Stock, such New Stock at the
                                                  New Stock Exchange Ratio then
                                                  in effect for such New Stock;
                                                  and

                                      A-15
<PAGE>

                                            (iii) if applicable, for each
                                                  Reference Basket Stock, such
                                                  Reference Basket Stock at the
                                                  Basket Stock Exchange Ratio
                                                  then in effect for such
                                                  Reference Basket Stock.

                                        In each case, the applicable Exchange
                                        Ratio (including for this purpose, any
                                        New Stock Exchange Ratio or Basket
                                        Stock Exchange Ratio) shall be
                                        determined by the Calculation Agent on
                                        the third Trading Day prior to the
                                        scheduled Maturity Date.

                                        For purposes of paragraph 5 above, in
                                        the case of a consummated tender or
                                        exchange offer or going-private
                                        transaction involving Exchange Property
                                        of a particular type, Exchange Property
                                        shall be deemed to include the amount
                                        of cash or other property paid by the
                                        offeror in the tender or exchange offer
                                        with respect to such Exchange Property
                                        (in an amount determined on the basis
                                        of the rate of exchange in such tender
                                        or exchange offer or going- private
                                        transaction). In the event of a tender
                                        or exchange offer or a going-private
                                        transaction with respect to Exchange
                                        Property in which an offeree may elect
                                        to receive cash or other property,
                                        Exchange Property shall be deemed to
                                        include the kind and amount of cash and
                                        other property received by offerees who
                                        elect to receive cash.

                                        Following the occurrence of any
                                        Reorganization Event referred to in
                                        paragraphs 4 or 5 above, (i) references
                                        to "Yahoo! Stock" under "No Fractional
                                        Shares," "Market Price" and "Market
                                        Disruption Event" shall be deemed to
                                        also refer to any New Stock or
                                        Reference Basket Stock, and (ii) all
                                        other references in this SPARQS to
                                        "Yahoo! Stock" shall be deemed to refer
                                        to the Exchange Property into which
                                        this SPARQS is thereafter exchangeable
                                        and references to a "share" or "shares"
                                        of Yahoo! Stock shall be deemed to
                                        refer to the applicable unit or units
                                        of such Exchange Property, including
                                        any New Stock or Reference Basket
                                        Stock, unless the context otherwise
                                        requires. The New Stock Exchange
                                        Ratio(s) or Basket Stock Exchange
                                        Ratios resulting from any
                                        Reorganization Event described in
                                        paragraph 5 above or similar adjustment
                                        under paragraph 4 above shall be
                                        subject to the adjustments set forth in
                                        paragraphs 1 through 5 hereof.

                                        If a Reference Basket Event occurs, the
                                        Issuer shall, or shall cause the
                                        Calculation Agent to, provide written

                                      A-16
<PAGE>

                                        notice to the Trustee at its New York
                                        office, on which notice the Trustee may
                                        conclusively rely, and to DTC of the
                                        occurrence of such Reference Basket
                                        Event and of the three Reference Basket
                                        Stocks selected as promptly as possible
                                        and in no event later than five
                                        Business Days after the date of the
                                        Reference Basket Event.

                                        No adjustment to any Exchange Ratio
                                        (including for this purpose, any New
                                        Stock Exchange Ratio or Basket Stock
                                        Exchange Ratio) shall be required
                                        unless such adjustment would require a
                                        change of at least 0.1% in the Exchange
                                        Ratio then in effect. The Exchange
                                        Ratio resulting from any of the
                                        adjustments specified above will be
                                        rounded to the nearest one
                                        hundred-thousandth, with five one-
                                        millionths rounded upward. Adjustments
                                        to the Exchange Ratios will be made up
                                        to the close of business on the third
                                        Trading Day prior to the Maturity Date.

                                        No adjustments to the Exchange Ratio or
                                        method of calculating the Exchange
                                        Ratio shall be made other than those
                                        specified above.

                                        The Calculation Agent shall be solely
                                        responsible for the determination and
                                        calculation of any adjustments to the
                                        Exchange Ratio, any New Stock Exchange
                                        Ratio or Basket Stock Exchange Ratio or
                                        method of calculating the Exchange
                                        Property Value and of any related
                                        determinations and calculations with
                                        respect to any distributions of stock,
                                        other securities or other property or
                                        assets (including cash) in connection
                                        with any corporate event described in
                                        paragraphs 1 through 5 above, and its
                                        determinations and calculations with
                                        respect thereto shall be conclusive in
                                        the absence of manifest error.

                                        The Calculation Agent shall provide
                                        information as to any adjustments to
                                        the Exchange Ratio or to the method of
                                        calculating the amount payable upon
                                        exchange at maturity of the SPARQS made
                                        pursuant to paragraphs 1 through 5
                                        above upon written request by any
                                        holder of this SPARQS.

Market Disruption Event...............  "Market Disruption Event" means, with
                                        respect to Yahoo! Stock:

                                            (i) a suspension, absence or
                                            material limitation of trading of
                                            Yahoo! Stock on the primary market
                                            for Yahoo! Stock for more than two
                                            hours of trading or

                                      A-17
<PAGE>

                                            during the one-half hour period
                                            preceding the close of the
                                            principal trading session in such
                                            market; or a breakdown or failure
                                            in the price and trade reporting
                                            systems of the primary market for
                                            Yahoo! Stock as a result of which
                                            the reported trading prices for
                                            Yahoo! Stock during the last
                                            one-half hour preceding the close
                                            of the principal trading session in
                                            such market are materially
                                            inaccurate; or the suspension,
                                            absence or material limitation of
                                            trading on the primary market for
                                            trading in options contracts
                                            related to Yahoo! Stock, if
                                            available, during the one-half hour
                                            period preceding the close of the
                                            principal trading session in the
                                            applicable market, in each case as
                                            determined by the Calculation Agent
                                            in its sole discretion; and

                                            (ii) a determination by the
                                            Calculation Agent in its sole
                                            discretion that any event described
                                            in clause (i) above materially
                                            interfered with the ability of the
                                            Issuer or any of its affiliates to
                                            unwind or adjust all or a material
                                            portion of the hedge with respect
                                            to the SPARQS due October 30, 2004,
                                            Mandatorily Exchangeable for Shares
                                            of Common Stock of Yahoo! Inc.

                                        For purposes of determining whether a
                                        Market Disruption Event has occurred:
                                        (i) a limitation on the hours or number
                                        of days of trading shall not constitute
                                        a Market Disruption Event if it results
                                        from an announced change in the regular
                                        business hours of the relevant
                                        exchange, (ii) a decision to
                                        permanently discontinue trading in the
                                        relevant options contract shall not
                                        constitute a Market Disruption Event,
                                        (iii) limitations pursuant to NYSE Rule
                                        80A (or any applicable rule or
                                        regulation enacted or promulgated by
                                        the NYSE, any other self-regulatory
                                        organization or the Securities and
                                        Exchange Commission of scope similar to
                                        NYSE Rule 80A as determined by the
                                        Calculation Agent) on trading during
                                        significant market fluctuations shall
                                        constitute a suspension, absence or
                                        material limitation of trading, (iv) a
                                        suspension of trading in options
                                        contracts on Yahoo! Stock by the
                                        primary securities market trading in
                                        such options, if available, by reason
                                        of (a) a price change exceeding limits
                                        set by such securities exchange or
                                        market, (b) an imbalance of orders
                                        relating to such contracts or (c) a
                                        disparity in bid and ask quotes
                                        relating to such contracts shall
                                        constitute a suspension, absence or
                                        material limitation of trading in

                                      A-18
<PAGE>

                                        options contracts related to Yahoo!
                                        Stock and (v) a suspension, absence or
                                        material limitation of trading on the
                                        primary securities market on which
                                        options contracts related to Yahoo!
                                        Stock are traded shall not include any
                                        time when such securities market is
                                        itself closed for trading under
                                        ordinary circumstances.

Alternate Exchange Calculation
in Case of an Event of Default........  In case an event of default with
                                        respect to the SPARQS shall have
                                        occurred and be continuing, the amount
                                        declared due and payable per each
                                        $         principal amount of this
                                        SPARQS upon any acceleration of this
                                        SPARQS (an "Event of Default
                                        Acceleration") shall be determined by
                                        the Calculation Agent and shall be an
                                        amount in cash equal to the lesser of
                                        (i) the product of (x) the Market Price
                                        of Yahoo! Stock (and/or the value of
                                        any Exchange Property) as of the date
                                        of such acceleration and (y) the then
                                        current Exchange Ratio and (ii) the
                                        Call Price calculated as though the
                                        date of acceleration were the Call Date
                                        (but in no event less than the Call
                                        Price for the first Call Date), in each
                                        case plus accrued but unpaid interest
                                        to but excluding the date of
                                        acceleration; provided that if the
                                        Issuer has called the SPARQS in
                                        accordance with the Morgan Stanley Call
                                        Right, the amount declared due and
                                        payable upon any such acceleration
                                        shall be an amount in cash for each
                                        $         principal amount of this
                                        SPARQS equal to the Call Price for the
                                        Call Date specified in the Issuer's
                                        notice of mandatory exchange, plus
                                        accrued but unpaid interest to but
                                        excluding the date of acceleration.

Treatment of SPARQS for
United States Federal
Income Tax Purposes...................  The Issuer, by its sale of this SPARQS,
                                        and the holder of this SPARQS (and any
                                        successor holder of, or holder of a
                                        beneficial interest in, this SPARQS),
                                        by its respective purchase hereof,
                                        agree (in the absence of an
                                        administrative determination or
                                        judicial ruling to the contrary) to
                                        characterize each $         principal
                                        amount of this SPARQS for all tax
                                        purposes as an investment unit
                                        consisting of (A) a terminable contract
                                        (the "Terminable Forward Contract")
                                        that (i) requires the holder of this
                                        SPARQS (subject to the Morgan Stanley
                                        Call Right) to purchase, and the Issuer
                                        to sell, for an amount equal to
                                        $         (the "Forward Price"), Yahoo!
                                        Stock at maturity and (ii) allows the
                                        Issuer, upon exercise of the Morgan
                                        Stanley Call Right, to terminate the
                                        Terminable Forward Contract by
                                        returning to such holder the Deposit
                                        (as

                                      A-19
<PAGE>

                                        defined below) and paying to such
                                        holder an amount of cash equal to the
                                        difference between the Deposit and the
                                        Call Price and (B) a deposit with the
                                        Issuer of a fixed amount of cash, equal
                                        to the Issue Price per each $
                                        principal amount of this SPARQS, to
                                        secure the holder's obligation to
                                        purchase Yahoo! Stock pursuant to the
                                        Terminable Forward Contract (the
                                        "Deposit"), which Deposit bears an
                                        annual yield of     % per annum.

                                      A-20
<PAGE>

     Morgan Stanley (formerly known as Morgan Stanley Dean Witter & Co.), a
Delaware corporation (together with its successors and assigns, the "Issuer"),
for value received, hereby promises to pay to CEDE & CO., or registered
assignees, the amount of Yahoo! Stock (or other Exchange Property), as
determined in accordance with the provisions set forth under "Exchange at
Maturity" above, due with respect to the principal sum of U.S. $
(UNITED STATES DOLLARS                                     ) on the Maturity
Date specified above (except to the extent redeemed or repaid prior to
maturity) and to pay interest thereon at the Interest Rate per annum specified
above, from and including the Interest Accrual Date specified above until the
principal hereof is paid or duly made available for payment weekly, monthly,
quarterly, semiannually or annually in arrears as specified above as the
Interest Payment Period on each Interest Payment Date (as specified above),
commencing on the Interest Payment Date next succeeding the Interest Accrual
Date specified above, and at maturity (or on any redemption or repayment date);
provided, however, that if the Interest Accrual Date occurs between a Record
Date, as defined below, and the next succeeding Interest Payment Date, interest
payments will commence on the second Interest Payment Date succeeding the
Interest Accrual Date to the registered holder of this Note on the Record Date
with respect to such second Interest Payment Date; and provided, further, that
if this Note is subject to "Annual Interest Payments," interest payments shall
be made annually in arrears and the term "Interest Payment Date" shall be
deemed to mean the first day of March in each year.

     Interest on this Note will accrue from and including the most recent date
to which interest has been paid or duly provided for, or, if no interest has
been paid or duly provided for, from and including the Interest Accrual Date,
until but excluding the date the principal hereof has been paid or duly made
available for payment. The interest so payable, and punctually paid or duly
provided for, on any Interest Payment Date will, subject to certain exceptions
described herein, be paid to the person in whose name this Note (or one or more
predecessor Notes) is registered at the close of business on the date 15
calendar days prior to such Interest Payment Date (whether or not a Business
Day (as defined below)) (each such date, a "Record Date"); provided, however,
that interest payable at maturity (or any redemption or repayment date) will be
payable to the person to whom the principal hereof shall be payable. As used
herein, "Business Day" means any day, other than a Saturday or Sunday, (a) that
is neither a legal holiday nor a day on which banking institutions are
authorized or required by law or regulation to close (x) in The City of New
York or (y) if this Note is denominated in a Specified Currency other than U.S.
dollars, euro or Australian dollars, in the principal financial center of the
country of the Specified Currency, or (z) if this Note is denominated in
Australian dollars, in Sydney and (b) if this Note is denominated in euro, that
is also a day on which the Trans-European Automated Real-time Gross Settlement
Express Transfer System ("TARGET") is operating (a "TARGET Settlement Day").

     Payment of the principal of this Note, any premium and the interest due at
maturity (or any redemption or repayment date), unless this Note is denominated
in a Specified Currency other than U.S. dollars and is to be paid in whole or
in part in such Specified Currency, will be made in immediately available funds
upon surrender of this Note at the office or agency of the Paying Agent, as
defined on the reverse hereof, maintained for that purpose in the Borough of
Manhattan, The City of New York, or at such other paying agency as the Issuer
may determine, in U.S. dollars. U.S. dollar payments of interest, other than
interest due at maturity or on any date of redemption or repayment, will be
made by U.S. dollar check mailed to the address of the person entitled thereto
as such address shall appear in the Note register. A holder of U.S. $10,000,000
(or the equivalent in a Specified Currency) or more in aggregate principal
amount of Notes having the same Interest Payment Date, the interest on which is
payable in U.S. dollars, shall be entitled to receive payments

                                      A-21
<PAGE>

of interest, other than interest due at maturity or on any date of redemption
or repayment, by wire transfer of immediately available funds if appropriate
wire transfer instructions have been received by the Paying Agent in writing
not less than 15 calendar days prior to the applicable Interest Payment Date.

     If this Note is denominated in a Specified Currency other than U.S.
dollars, and the holder does not elect (in whole or in part) to receive payment
in U.S. dollars pursuant to the next succeeding paragraph, payments of
interest, principal or any premium with regard to this Note will be made by
wire transfer of immediately available funds to an account maintained by the
holder hereof with a bank located outside the United States if appropriate wire
transfer instructions have been received by the Paying Agent in writing, with
respect to payments of interest, on or prior to the fifth Business Day after
the applicable Record Date and, with respect to payments of principal or any
premium, at least ten Business Days prior to the Maturity Date or any
redemption or repayment date, as the case may be; provided that, if payment of
interest, principal or any premium with regard to this Note is payable in euro,
the account must be a euro account in a country for which the euro is the
lawful currency, provided, further, that if such wire transfer instructions are
not received, such payments will be made by check payable in such Specified
Currency mailed to the address of the person entitled thereto as such address
shall appear in the Note register; and provided, further, that payment of the
principal of this Note, any premium and the interest due at maturity (or on any
redemption or repayment date) will be made upon surrender of this Note at the
office or agency referred to in the preceding paragraph.

     If so indicated on the face hereof, the holder of this Note, if
denominated in a Specified Currency other than U.S. dollars, may elect to
receive all or a portion of payments on this Note in U.S. dollars by
transmitting a written request to the Paying Agent, on or prior to the fifth
Business Day after such Record Date or at least ten Business Days prior to the
Maturity Date or any redemption or repayment date, as the case may be. Such
election shall remain in effect unless such request is revoked by written
notice to the Paying Agent as to all or a portion of payments on this Note at
least five Business Days prior to such Record Date, for payments of interest,
or at least ten calendar days prior to the Maturity Date or any redemption or
repayment date, for payments of principal, as the case may be.

     If the holder elects to receive all or a portion of payments of principal
of, premium, if any, and interest on this Note, if denominated in a Specified
Currency other than U.S. dollars, in U.S. dollars, the Exchange Rate Agent (as
defined on the reverse hereof) will convert such payments into U.S. dollars. In
the event of such an election, payment in respect of this Note will be based
upon the exchange rate as determined by the Exchange Rate Agent based on the
highest bid quotation in The City of New York received by such Exchange Rate
Agent at approximately 11:00 a.m., New York City time, on the second Business
Day preceding the applicable payment date from three recognized foreign
exchange dealers (one of which may be the Exchange Rate Agent unless such
Exchange Rate Agent is an affiliate of the Issuer) for the purchase by the
quoting dealer of the Specified Currency for U.S. dollars for settlement on
such payment date in the amount of the Specified Currency payable in the
absence of such an election to such holder and at which the applicable dealer
commits to execute a contract. If such bid quotations are not available, such
payment will be made in the Specified Currency. All currency exchange costs
will be borne by the holder of this Note by deductions from such payments.

                                      A-22
<PAGE>

     Reference is hereby made to the further provisions of this Note set forth
on the reverse hereof, which further provisions shall for all purposes have the
same effect as if set forth at this place.

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

                                      A-23
<PAGE>

     IN WITNESS WHEREOF, the Issuer has caused this Note to be duly executed.

DATED:
                                          MORGAN STANLEY

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

TRUSTEE'S CERTIFICATE
   OF AUTHENTICATION

This is one of the Notes referred
   to in the within-mentioned
   Senior Indenture.

JPMORGAN CHASE BANK,
   as Trustee

By:
   ---------------------------------
   Authorized Officer

                                      A-24
<PAGE>

                              REVERSE OF SECURITY

     This Note is one of a duly authorized issue of Senior Global Medium-Term
Notes, Series C, having maturities more than nine months from the date of issue
(the "Notes") of the Issuer. The Notes are issuable under an Amended and
Restated Senior Indenture, dated as of May 1, 1999, between the Issuer and
JPMorgan Chase Bank (formerly known as The Chase Manhattan Bank), as Trustee
(the "Trustee," which term includes any successor trustee under the Senior
Indenture) (as may be amended or supplemented from time to time, the "Senior
Indenture"), to which Senior Indenture and all indentures supplemental thereto
reference is hereby made for a statement of the respective rights, limitations
of rights, duties and immunities of the Issuer, the Trustee and holders of the
Notes and the terms upon which the Notes are, and are to be, authenticated and
delivered. The Issuer has appointed JPMorgan Chase Bank at its corporate trust
office in The City of New York as the paying agent (the "Paying Agent," which
term includes any additional or successor Paying Agent appointed by the Issuer)
with respect to the Notes. The terms of individual Notes may vary with respect
to interest rates, interest rate formulas, issue dates, maturity dates, or
otherwise, all as provided in the Senior Indenture. To the extent not
inconsistent herewith, the terms of the Senior Indenture are hereby
incorporated by reference herein.

     Unless otherwise indicated on the face hereof, this Note will not be
subject to any sinking fund and, unless otherwise provided on the face hereof
in accordance with the provisions of the following two paragraphs, will not be
redeemable or subject to repayment at the option of the holder prior to
maturity.

     If so indicated on the face hereof, this Note may be redeemed in whole or
in part at the option of the Issuer on or after the Initial Redemption Date
specified on the face hereof on the terms set forth on the face hereof,
together with interest accrued and unpaid hereon to the date of redemption. If
this Note is subject to "Annual Redemption Percentage Reduction," the Initial
Redemption Percentage indicated on the face hereof will be reduced on each
anniversary of the Initial Redemption Date by the Annual Redemption Percentage
Reduction specified on the face hereof until the redemption price of this Note
is 100% of the principal amount hereof, together with interest accrued and
unpaid hereon to the date of redemption. Notice of redemption shall be mailed
to the registered holders of the Notes designated for redemption at their
addresses as the same shall appear on the Note register not less than 30 nor
more than 60 calendar days prior to the date fixed for redemption or within the
Redemption Notice Period specified on the face hereof, subject to all the
conditions and provisions of the Senior Indenture. In the event of redemption
of this Note in part only, a new Note or Notes for the amount of the unredeemed
portion hereof shall be issued in the name of the holder hereof upon the
cancellation hereof.

     If so indicated on the face of this Note, this Note will be subject to
repayment at the option of the holder on the Optional Repayment Date or Dates
specified on the face hereof on the terms set forth herein. On any Optional
Repayment Date, this Note will be repayable in whole or in part in increments
of $1,000 or, if this Note is denominated in a Specified Currency other than
U.S. dollars, in increments of 1,000 units of such Specified Currency (provided
that any remaining principal amount hereof shall not be less than the minimum
authorized denomination hereof) at the option of the holder hereof at a price
equal to 100% of the principal amount to be repaid, together with interest
accrued and unpaid hereon to the date of repayment, provided that if this Note
is issued with original issue discount, this Note will be repayable on the
applicable Optional Repayment Date or Dates at the price(s) specified on the
face hereof. For this Note to be repaid at the option of the holder

                                      A-25
<PAGE>

hereof, the Paying Agent must receive at its corporate trust office in the
Borough of Manhattan, The City of New York, at least 15 but not more than 30
calendar days prior to the date of repayment, (i) this Note with the form
entitled "Option to Elect Repayment" below duly completed or (ii) a telegram,
telex, facsimile transmission or a letter from a member of a national
securities exchange or the National Association of Securities Dealers, Inc. or
a commercial bank or a trust company in the United States setting forth the
name of the holder of this Note, the principal amount hereof, the certificate
number of this Note or a description of this Note's tenor and terms, the
principal amount hereof to be repaid, a statement that the option to elect
repayment is being exercised thereby and a guarantee that this Note, together
with the form entitled "Option to Elect Repayment" duly completed, will be
received by the Paying Agent not later than the fifth Business Day after the
date of such telegram, telex, facsimile transmission or letter; provided, that
such telegram, telex, facsimile transmission or letter shall only be effective
if this Note and form duly completed are received by the Paying Agent by such
fifth Business Day. Exercise of such repayment option by the holder hereof
shall be irrevocable. In the event of repayment of this Note in part only, a
new Note or Notes for the amount of the unpaid portion hereof shall be issued
in the name of the holder hereof upon the cancellation hereof.

     Interest payments on this Note will include interest accrued to but
excluding the Interest Payment Dates or the Maturity Date (or any earlier
redemption or repayment date), as the case may be. Unless otherwise provided on
the face hereof, interest payments for this Note will be computed and paid on
the basis of a 360-day year of twelve 30-day months.

     In the case where the Interest Payment Date or the Maturity Date (or any
redemption or repayment date) does not fall on a Business Day, payment of
interest, premium, if any, or principal otherwise payable on such date need not
be made on such date, but may be made on the next succeeding Business Day with
the same force and effect as if made on the Interest Payment Date or on the
Maturity Date (or any redemption or repayment date), and no interest on such
payment shall accrue for the period from and after the Interest Payment Date or
the Maturity Date (or any redemption or repayment date) to such next succeeding
Business Day.

     This Note and all the obligations of the Issuer hereunder are direct,
unsecured obligations of the Issuer and rank without preference or priority
among themselves and pari passu with all other existing and future unsecured
and unsubordinated indebtedness of the Issuer, subject to certain statutory
exceptions in the event of liquidation upon insolvency.

     This Note, and any Note or Notes issued upon transfer or exchange hereof,
is issuable only in fully registered form, without coupons, and, if denominated
in U.S. dollars, unless otherwise stated above, is issuable only in
denominations of U.S. $1,000 and any integral multiple of U.S. $1,000 in excess
thereof. If this Note is denominated in a Specified Currency other than U.S.
dollars, then, unless a higher minimum denomination is required by applicable
law, it is issuable only in denominations of the equivalent of U.S. $1,000
(rounded to an integral multiple of 1,000 units of such Specified Currency), or
any amount in excess thereof which is an integral multiple of 1,000 units of
such Specified Currency, as determined by reference to the noon dollar buying
rate in The City of New York for cable transfers of such Specified Currency
published by the Federal Reserve Bank of New York (the "Market Exchange Rate")
on the Business Day immediately preceding the date of issuance.

                                      A-26
<PAGE>

     The Trustee has been appointed registrar for the Notes, and the Trustee
will maintain at its office in The City of New York a register for the
registration and transfer of Notes. This Note may be transferred at the
aforesaid office of the Trustee by surrendering this Note for cancellation,
accompanied by a written instrument of transfer in form satisfactory to the
Issuer and the Trustee and duly executed by the registered holder hereof in
person or by the holder's attorney duly authorized in writing, and thereupon
the Trustee shall issue in the name of the transferee or transferees, in
exchange herefor, a new Note or Notes having identical terms and provisions and
having a like aggregate principal amount in authorized denominations, subject
to the terms and conditions set forth herein; provided, however, that the
Trustee will not be required (i) to register the transfer of or exchange any
Note that has been called for redemption in whole or in part, except the
unredeemed portion of Notes being redeemed in part, (ii) to register the
transfer of or exchange any Note if the holder thereof has exercised his right,
if any, to require the Issuer to repurchase such Note in whole or in part,
except the portion of such Note not required to be repurchased, or (iii) to
register the transfer of or exchange Notes to the extent and during the period
so provided in the Senior Indenture with respect to the redemption of Notes.
Notes are exchangeable at said office for other Notes of other authorized
denominations of equal aggregate principal amount having identical terms and
provisions. All such exchanges and transfers of Notes will be free of charge,
but the Issuer may require payment of a sum sufficient to cover any tax or
other governmental charge in connection therewith. All Notes surrendered for
exchange shall be accompanied by a written instrument of transfer in form
satisfactory to the Issuer and the Trustee and executed by the registered
holder in person or by the holder's attorney duly authorized in writing. The
date of registration of any Note delivered upon any exchange or transfer of
Notes shall be such that no gain or loss of interest results from such exchange
or transfer.

     In case this Note shall at any time become mutilated, defaced or be
destroyed, lost or stolen and this Note or evidence of the loss, theft or
destruction thereof (together with the indemnity hereinafter referred to and
such other documents or proof as may be required in the premises) shall be
delivered to the Trustee, the Issuer in its discretion may execute a new Note
of like tenor in exchange for this Note, but, if this Note is destroyed, lost
or stolen, only upon receipt of evidence satisfactory to the Trustee and the
Issuer that this Note was destroyed or lost or stolen and, if required, upon
receipt also of indemnity satisfactory to each of them. All expenses and
reasonable charges associated with procuring such indemnity and with the
preparation, authentication and delivery of a new Note shall be borne by the
owner of the Note mutilated, defaced, destroyed, lost or stolen.

     The Senior Indenture provides that (a) if an Event of Default (as defined
in the Senior Indenture) due to the default in payment of principal of,
premium, if any, or interest on, any series of debt securities issued under the
Senior Indenture, including the series of Senior Medium-Term Notes of which
this Note forms a part, or due to the default in the performance or breach of
any other covenant or warranty of the Issuer applicable to the debt securities
of such series but not applicable to all outstanding debt securities issued
under the Senior Indenture shall have occurred and be continuing, either the
Trustee or the holders of not less than 25% in aggregate principal amount of
the outstanding debt securities of each affected series, voting as one class,
by notice in writing to the Issuer and to the Trustee, if given by the
securityholders, may then declare the principal of all debt securities of all
such series and interest accrued thereon to be due and payable immediately and
(b) if an Event of Default due to a default in the performance of any other of
the covenants or agreements in the Senior Indenture applicable to all
outstanding debt securities issued thereunder, including this Note, or due to
certain events of bankruptcy, insolvency or reorganization

                                      A-27
<PAGE>

of the Issuer, shall have occurred and be continuing, either the Trustee or the
holders of not less than 25% in aggregate principal amount of all outstanding
debt securities issued under the Senior Indenture, voting as one class, by
notice in writing to the Issuer and to the Trustee, if given by the
securityholders, may declare the principal of all such debt securities and
interest accrued thereon to be due and payable immediately, but upon certain
conditions such declarations may be annulled and past defaults may be waived
(except a continuing default in payment of principal or premium, if any, or
interest on such debt securities) by the holders of a majority in aggregate
principal amount of the debt securities of all affected series then
outstanding.

     If the face hereof indicates that this Note is subject to "Modified
Payment upon Acceleration or Redemption," then (i) if the principal hereof is
declared to be due and payable as described in the preceding paragraph, the
amount of principal due and payable with respect to this Note shall be limited
to the aggregate principal amount hereof multiplied by the sum of the Issue
Price specified on the face hereof (expressed as a percentage of the aggregate
principal amount) plus the original issue discount amortized from the Interest
Accrual Date to the date of declaration, which amortization shall be calculated
using the "interest method" (computed in accordance with generally accepted
accounting principles in effect on the date of declaration), (ii) for the
purpose of any vote of securityholders taken pursuant to the Senior Indenture
prior to the acceleration of payment of this Note, the principal amount hereof
shall equal the amount that would be due and payable hereon, calculated as set
forth in clause (i) above, if this Note were declared to be due and payable on
the date of any such vote and (iii) for the purpose of any vote of
securityholders taken pursuant to the Senior Indenture following the
acceleration of payment of this Note, the principal amount hereof shall equal
the amount of principal due and payable with respect to this Note, calculated
as set forth in clause (i) above.

     If the face hereof indicates that this Note is subject to "Tax Redemption
and Payment of Additional Amounts," this Note may be redeemed, as a whole, at
the option of the Issuer at any time prior to maturity, upon the giving of a
notice of redemption as described below, at a redemption price equal to 100% of
the principal amount hereof, together with accrued interest to the date fixed
for redemption (except that if this Note is subject to "Modified Payment upon
Acceleration or Redemption," such redemption price would be limited to the
aggregate principal amount hereof multiplied by the sum of the Issue Price
specified on the face hereof (expressed as a percentage of the aggregate
principal amount) plus the original issue discount amortized from the Interest
Accrual Date to the date of redemption, which amortization shall be calculated
using the "interest method" (computed in accordance with generally accepted
accounting principles in effect on the date of redemption) (the "Amortized
Amount")), if the Issuer determines that, as a result of any change in or
amendment to the laws, or any regulations or rulings promulgated thereunder, of
the United States or of any political subdivision or taxing authority thereof
or therein affecting taxation, or any change in official position regarding the
application or interpretation of such laws, regulations or rulings, which
change or amendment becomes effective on or after the Initial Offering Date
hereof, the Issuer has or will become obligated to pay Additional Amounts, as
defined below, with respect to this Note as described below. Prior to the
giving of any notice of redemption pursuant to this paragraph, the Issuer shall
deliver to the Trustee (i) a certificate stating that the Issuer is entitled to
effect such redemption and setting forth a statement of facts showing that the
conditions precedent to the right of the Issuer to so redeem have occurred, and
(ii) an opinion of independent legal counsel satisfactory to the Trustee to
such effect based on such statement of facts; provided that no such notice of
redemption shall be given earlier than 60 calendar days prior to the earliest
date on which

                                      A-28
<PAGE>

the Issuer would be obligated to pay such Additional Amounts if a payment in
respect of this Note were then due.

     Notice of redemption will be given not less than 30 nor more than 60
calendar days prior to the date fixed for redemption or within the Redemption
Notice Period specified on the face hereof, which date and the applicable
redemption price will be specified in the notice.

     If the face hereof indicates that this Note is subject to "Tax Redemption
and Payment of Additional Amounts," the Issuer will, subject to certain
exceptions and limitations set forth below, pay such additional amounts (the
"Additional Amounts") to the holder of this Note who is a United States Alien
as may be necessary in order that every net payment of the principal of and
interest on this Note and any other amounts payable on this Note, after
withholding or deduction for or on account of any present or future tax,
assessment or governmental charge imposed upon or as a result of such payment
by the United States, or any political subdivision or taxing authority thereof
or therein, will not be less than the amount provided for in this Note to be
then due and payable. The Issuer will not, however, make any payment of
Additional Amounts to any such holder who is a United States Alien for or on
account of:

          (a) any present or future tax, assessment or other governmental
     charge that would not have been so imposed but for (i) the existence of
     any present or former connection between such holder, or between a
     fiduciary, settlor, beneficiary, member or shareholder of such holder, if
     such holder is an estate, a trust, a partnership or a corporation for
     United States federal income tax purposes, and the United States,
     including, without limitation, such holder, or such fiduciary, settlor,
     beneficiary, member or shareholder, being or having been a citizen or
     resident thereof or being or having been engaged in a trade or business or
     present therein or having, or having had, a permanent establishment
     therein or (ii) the presentation by or on behalf of the holder of this
     Note for payment on a date more than 15 calendar days after the date on
     which such payment became due and payable or the date on which payment
     thereof is duly provided for, whichever occurs later;

          (b) any estate, inheritance, gift, sales, transfer, excise or
     personal property tax or any similar tax, assessment or governmental
     charge;

          (c) any tax, assessment or other governmental charge imposed by
     reason of such holder's past or present status as a personal holding
     company or foreign personal holding company or controlled foreign
     corporation or passive foreign investment company with respect to the
     United States or as a corporation which accumulates earnings to avoid
     United States federal income tax or as a private foundation or other
     tax-exempt organization or a bank receiving interest under Section
     881(c)(3)(A) of the Internal Revenue Code of 1986, as amended;

          (d) any tax, assessment or other governmental charge that is payable
     otherwise than by withholding or deduction from payments on or in respect
     of this Note;

          (e) any tax, assessment or other governmental charge required to be
     withheld by any Paying Agent from any payment of principal of, or interest
     on, this Note, if such payment can be made without such withholding by any
     other Paying Agent in a city in Western Europe;

                                      A-29
<PAGE>

          (f) any tax, assessment or other governmental charge that would not
     have been imposed but for the failure to comply with certification,
     information or other reporting requirements concerning the nationality,
     residence or identity of the holder or beneficial owner of this Note, if
     such compliance is required by statute or by regulation of the United
     States or of any political subdivision or taxing authority thereof or
     therein as a precondition to relief or exemption from such tax, assessment
     or other governmental charge;

          (g) any tax, assessment or other governmental charge imposed by
     reason of such holder's past or present status as the actual or
     constructive owner of 10% or more of the total combined voting power of
     all classes of stock entitled to vote of the Issuer or as a direct or
     indirect subsidiary of the Issuer; or

          (h) any combination of items (a), (b), (c), (d), (e), (f) or (g).

In addition, the Issuer shall not be required to make any payment of Additional
Amounts (i) to any such holder where such withholding or deduction is imposed
on a payment to an individual and is required to be made pursuant to any law
implementing or complying with, or introduced in order to conform to, any
European Union Directive on the taxation of savings; or (ii) by or on behalf of
a holder who would have been able to avoid such withholding or deduction by
presenting this Note or the relevant coupon to another Paying Agent in a member
state of the European Union. Nor shall the Issuer pay Additional Amounts with
respect to any payment on this Note to a United States Alien who is a fiduciary
or partnership or other than the sole beneficial owner of such payment to the
extent such payment would be required by the laws of the United States (or any
political subdivision thereof) to be included in the income, for tax purposes,
of a beneficiary or settlor with respect to such fiduciary or a member of such
partnership or a beneficial owner who would not have been entitled to the
Additional Amounts had such beneficiary, settlor, member or beneficial owner
been the holder of this Note.

     The Senior Indenture permits the Issuer and the Trustee, with the consent
of the holders of not less than a majority in aggregate principal amount of the
debt securities of all series issued under the Senior Indenture then
outstanding and affected (voting as one class), to execute supplemental
indentures adding any provisions to or changing in any manner the rights of the
holders of each series so affected; provided that the Issuer and the Trustee
may not, without the consent of the holder of each outstanding debt security
affected thereby, (a) extend the final maturity of any such debt security, or
reduce the principal amount thereof, or reduce the rate or extend the time of
payment of interest thereon, or reduce any amount payable on redemption
thereof, or change the currency of payment thereof, or modify or amend the
provisions for conversion of any currency into any other currency, or modify or
amend the provisions for conversion or exchange of the debt security for
securities of the Issuer or other entities or for other property or the cash
value of the property (other than as provided in the antidilution provisions or
other similar adjustment provisions of the debt securities or otherwise in
accordance with the terms thereof), or impair or affect the rights of any
holder to institute suit for the payment thereof or (b) reduce the aforesaid
percentage in principal amount of debt securities the consent of the holders of
which is required for any such supplemental indenture.

     Except as set forth below, if the principal of, premium, if any, or
interest on this Note is payable in a Specified Currency other than U.S.
dollars and such Specified Currency is not available to the Issuer for making
payments hereon due to the imposition of exchange controls or other

                                      A-30
<PAGE>

circumstances beyond the control of the Issuer or is no longer used by the
government of the country issuing such currency or for the settlement of
transactions by public institutions within the international banking community,
then the Issuer will be entitled to satisfy its obligations to the holder of
this Note by making such payments in U.S. dollars on the basis of the Market
Exchange Rate on the date of such payment or, if the Market Exchange Rate is
not available on such date, as of the most recent practicable date; provided,
however, that if the euro has been substituted for such Specified Currency, the
Issuer may at its option (or shall, if so required by applicable law) without
the consent of the holder of this Note effect the payment of principal of,
premium, if any, or interest on, any Note denominated in such Specified
Currency in euro in lieu of such Specified Currency in conformity with legally
applicable measures taken pursuant to, or by virtue of, the Treaty establishing
the European Community, as amended. Any payment made under such circumstances
in U.S. dollars or euro where the required payment is in an unavailable
Specified Currency will not constitute an Event of Default. If such Market
Exchange Rate is not then available to the Issuer or is not published for a
particular Specified Currency, the Market Exchange Rate will be based on the
highest bid quotation in The City of New York received by the Exchange Rate
Agent at approximately 11:00 a.m., New York City time, on the second Business
Day preceding the date of such payment from three recognized foreign exchange
dealers (the "Exchange Dealers") for the purchase by the quoting Exchange
Dealer of the Specified Currency for U.S. dollars for settlement on the payment
date, in the aggregate amount of the Specified Currency payable to those
holders or beneficial owners of Notes and at which the applicable Exchange
Dealer commits to execute a contract. One of the Exchange Dealers providing
quotations may be the Exchange Rate Agent unless the Exchange Rate Agent is an
affiliate of the Issuer. If those bid quotations are not available, the
Exchange Rate Agent shall determine the market exchange rate at its sole
discretion.

     The "Exchange Rate Agent" shall be Morgan Stanley & Co. Incorporated,
unless otherwise indicated on the face hereof.

     All determinations referred to above made by, or on behalf of, the Issuer
or by, or on behalf of, the Exchange Rate Agent shall be at such entity's sole
discretion and shall, in the absence of manifest error, be conclusive for all
purposes and binding on holders of Notes and coupons.

     So long as this Note shall be outstanding, the Issuer will cause to be
maintained an office or agency for the payment of the principal of and premium,
if any, and interest on this Note as herein provided in the Borough of
Manhattan, The City of New York, and an office or agency in said Borough of
Manhattan for the registration, transfer and exchange as aforesaid of the
Notes. The Issuer may designate other agencies for the payment of said
principal, premium and interest at such place or places (subject to applicable
laws and regulations) as the Issuer may decide. So long as there shall be such
an agency, the Issuer shall keep the Trustee advised of the names and locations
of such agencies, if any are so designated. If any European Union Directive on
the taxation of savings comes into force, the Issuer will, to the extent
possible as a matter of law, maintain a Paying Agent in a member state of the
European Union that will not be obligated to withhold or deduct tax pursuant to
any such Directive or any law implementing or complying with, or introduced in
order to conform to, such Directive.

     With respect to moneys paid by the Issuer and held by the Trustee or any
Paying Agent for payment of the principal of or interest or premium, if any, on
any Notes that remain unclaimed at the end of two years after such principal,
interest or premium shall have become due and payable (whether at maturity or
upon call for redemption or otherwise), (i) the Trustee or such Paying Agent

                                      A-31
<PAGE>

shall notify the holders of such Notes that such moneys shall be repaid to the
Issuer and any person claiming such moneys shall thereafter look only to the
Issuer for payment thereof and (ii) such moneys shall be so repaid to the
Issuer. Upon such repayment all liability of the Trustee or such Paying Agent
with respect to such moneys shall thereupon cease, without, however, limiting
in any way any obligation that the Issuer may have to pay the principal of or
interest or premium, if any, on this Note as the same shall become due.

     No provision of this Note or of the Senior Indenture shall alter or impair
the obligation of the Issuer, which is absolute and unconditional, to pay the
principal of, premium, if any, and interest on this Note at the time, place,
and rate, and in the coin or currency, herein prescribed unless otherwise
agreed between the Issuer and the registered holder of this Note.

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

     No recourse shall be had for the payment of the principal of, premium, if
any, or the interest on this Note, for any claim based hereon, or otherwise in
respect hereof, or based on or in respect of the Senior Indenture or any
indenture supplemental thereto, against any incorporator, shareholder, officer
or director, as such, past, present or future, of the Issuer or of any
successor corporation, either directly or through the Issuer or any successor
corporation, whether by virtue of any constitution, statute or rule of law or
by the enforcement of any assessment or penalty or otherwise, all such
liability being, by the acceptance hereof and as part of the consideration for
the issue hereof, expressly waived and released.

     This Note shall for all purposes be governed by, and construed in
accordance with, the laws of the State of New York.

     As used herein, the term "United States Alien" means any person who is,
for United States federal income tax purposes, (i) a nonresident alien
individual, (ii) a foreign corporation, (iii) a nonresident alien fiduciary of
a foreign estate or trust or (iv) a foreign partnership one or more of the
members of which is, for United States federal income tax purposes, a
nonresident alien individual, a foreign corporation or a nonresident alien
fiduciary of a foreign estate or trust.

     All terms used in this Note which are defined in the Senior Indenture and
not otherwise defined herein shall have the meanings assigned to them in the
Senior Indenture.

                                      A-32
<PAGE>

                                 ABBREVIATIONS

     The following abbreviations, when used in the inscription on the face of
this instrument, shall be construed as though they were written out in full
according to applicable laws or regulations:

          TEN COM  -  as tenants in common
          TEN ENT  -  as tenants by the entireties
          JT TEN   -  as joint tenants with right of survivorship and not as
                      tenants in common

     UNIF GIFT MIN ACT - _____________________ Custodian _____________________
                                (Minor)                         (Cust)

     Under Uniform Gifts to Minors Act _____________________________
                                                 (State)

     Additional abbreviations may also be used though not in the above list.

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

                                      A-33
<PAGE>

     FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and
transfer(s) unto

--------------------------------------------
[PLEASE INSERT SOCIAL SECURITY OR OTHER
   IDENTIFYING NUMBER OF ASSIGNEE]

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

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

-------------------------------------------------------------------------------
[PLEASE PRINT OR TYPE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE]

the within Note and all rights thereunder, hereby irrevocably constituting and
appointing such person attorney to transfer such note on the books of the
Issuer, with full power of substitution in the premises.

Dated: _______________________

NOTICE:  The signature to this assignment must correspond with the name as
         written upon the face of the within Note in every particular without
         alteration or enlargement or any change whatsoever.

                                      A-34
<PAGE>

                           OPTION TO ELECT REPAYMENT

     The undersigned hereby irrevocably requests and instructs the Issuer to
repay the within Note (or portion thereof specified below) pursuant to its
terms at a price equal to the principal amount thereof, together with interest
to the Optional Repayment Date, to the undersigned at

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

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

-------------------------------------------------------------------------------
        (Please print or typewrite name and address of the undersigned)

     If less than the entire principal amount of the within Note is to be
repaid, specify the portion thereof which the holder elects to have repaid:
____________; and specify the denomination or denominations (which shall not be
less than the minimum authorized denomination) of the Notes to be issued to the
holder for the portion of the within Note not being repaid (in the absence of
any such specification, one such Note will be issued for the portion not being
repaid): ____________.

Dated:______________________________   ________________________________________
                                       NOTICE: The signature on this Option to
                                       Elect Repayment must correspond with the
                                       name as written upon the face of the
                                       within instrument in every particular
                                       without alteration or enlargement.

                                      A-35<PAGE>

                                                                   EXHIBIT 10.85

                                CREDIT AGREEMENT

                                      among

                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.

                                       and

                           M&I MARSHALL & ILSLEY BANK,
                                 SUNTRUST BANK,
                        FIRST NATIONAL BANK OF OMAHA AND
                            FIFTH THIRD BANK, INDIANA

                                      dated
                                      as of
                               September 25, 2003

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                         Page
                                                                                                         ----
<S>                                                                                                      <C>
ARTICLE I REVOLVING LOAN FACILITY.....................................................................    15
         Section 1.1.      Revolving Loans............................................................    15

ARTICLE II COMMERCIAL PAPER FACILITY..................................................................    16
         Section 2.1.      Issuance...................................................................    16
         Section 2.2.      Participations.............................................................    16
         Section 2.3.      Reimbursement..............................................................    17
         Section 2.4.      Repayment with Loans.......................................................    17

ARTICLE III GENERAL...................................................................................    18
         Section 3.1.      Application of Payments....................................................    18
         Section 3.2.      Repayment of Loans.........................................................    18
         Section 3.3.      Interest...................................................................    18
         Section 3.4.      Borrowing Procedure........................................................    19
         Section 3.5.      Prepayments................................................................    20
         Section 3.6.      Minimum Amounts............................................................    20
         Section 3.7.      Certain Notices............................................................    20
         Section 3.8.      Use of Proceeds............................................................    20
         Section 3.9.      Agent's Fees...............................................................    21
         Section 3.10.     Facility Fee...............................................................    21
         Section 3.11.     Computations...............................................................    21
         Section 3.12.     Termination or Reduction of Commitment.....................................    21
         Section 3.13.     Obligations................................................................    21
         Section 3.14.     Method of Payment..........................................................    22
         Section 3.15.     Application of Proceeds of Collateral......................................    22
         Section 3.16.     Pro Rata Treatment.........................................................    23
         Section 3.17.     Borrowers' Acknowledgment of Benefit and Liability.........................    23
         Section 3.18.     Joint and Several Obligations Absolute.....................................    23

ARTICLE IV YIELD PROTECTION AND ILLEGALITY............................................................    24
         Section 4.1.      Increased Cost and Reduced Return..........................................    24
         Section 4.2.      Limitation on Loans........................................................    25
         Section 4.3.      Illegality.................................................................    26
         Section 4.4.      Treatment of Affected Loans................................................    26
         Section 4.5.      Compensation...............................................................    26
         Section 4.6.      Taxes......................................................................    26

ARTICLE V CONDITIONS PRECEDENT........................................................................    28
         Section 5.1.      Initial Loan...............................................................    28
         Section 5.2.      All Loans..................................................................    29

ARTICLE VI REPRESENTATIONS AND WARRANTIES.............................................................    30
         Section 6.1.      Corporate Existence........................................................    30
         Section 6.2.      Financial Statements.......................................................    31
         Section 6.3.      Corporate Action; No Breach................................................    31
</TABLE>

                                       1
<PAGE>

<TABLE>
<S>                                                                                                       <C>
         Section 6.4.      Operation of Business......................................................    31
         Section 6.5.      Litigation and Judgments...................................................    32
         Section 6.6.      Rights in Properties; Liens................................................    32
         Section 6.7.      Enforceability.............................................................    32
         Section 6.8.      Approvals..................................................................    32
         Section 6.9.      Debt.......................................................................    32
         Section 6.10.     Taxes......................................................................    33
         Section 6.11.     Margin Securities..........................................................    33
         Section 6.12.     ERISA......................................................................    33
         Section 6.13.     Disclosure.................................................................    33
         Section 6.14.     Subsidiaries...............................................................    33
         Section 6.15.     Agreements.................................................................    34
         Section 6.16.     Compliance with Laws.......................................................    34
         Section 6.17.     Investment Company Act.....................................................    34
         Section 6.18.     Public Utility Holding Company Act.........................................    34
         Section 6.19.     Environmental Matters......................................................    34
         Section 6.20.     Labor Disputes and Acts of God.............................................    35
         Section 6.21.     Solvency...................................................................    35
         Section 6.22.     Loan Loss Reserve..........................................................    35
         Section 6.23.     Financial Covenants........................................................    35

ARTICLE VII POSITIVE COVENANTS........................................................................    35
         Section 7.1.      Reporting Requirements.....................................................    36
         Section 7.2.      Maintenance of Existence; Conduct of Business..............................    38
         Section 7.3.      Maintenance of Properties..................................................    38
         Section 7.4.      Taxes and Claims...........................................................    38
         Section 7.5.      Insurance..................................................................    39
         Section 7.6.      Inspection Rights..........................................................    39
         Section 7.7.      Keeping Books and Records..................................................    39
         Section 7.8.      Compliance with Laws.......................................................    39
         Section 7.9.      Compliance with Agreements.................................................    39
         Section 7.10.     Further Assurances; Subsidiary Joinder; New Securitization Residual........    40
         Section 7.11.     ERISA......................................................................    40
         Section 7.12.     Servicing Performance......................................................    40
         Section 7.13.     Management.................................................................    40

ARTICLE VIII NEGATIVE COVENANTS.......................................................................    40
         Section 8.1.      Debt.......................................................................    40
         Section 8.2.      Limitation on Liens........................................................    42
         Section 8.3.      Mergers, etc...............................................................    44
         Section 8.4.      Restricted Payments........................................................    45
         Section 8.5.      Investments................................................................    45
         Section 8.6.      Transactions With Affiliates...............................................    48
         Section 8.7.      Disposition of Property....................................................    48
         Section 8.8.      Lines of Business..........................................................    48
         Section 8.9.      Environmental Protection...................................................    48
         Section 8.10.     Prepayment or Payment of Debt..............................................    49
         Section 8.11.     Portfolio Default Rates....................................................    49
</TABLE>

                                       2
<PAGE>

<TABLE>
<S>                                                                                                       <C>
ARTICLE IX FINANCIAL COVENANTS........................................................................    49
         Section 9.1.      Consolidated Tangible Net Worth............................................    49
         Section 9.2.      Maximum Leverage Ratio.....................................................    49
         Section 9.3.      Issuance of SLIMS or Securities Evidencing a Securitization Residual.......    50
         Section 9.4.      Minimum Loan Loss Reserve to Total Student Loans...........................    50

ARTICLE X DEFAULT.....................................................................................    50
         Section 10.1.     Events of Default..........................................................    50
         Section 10.2.     Remedies...................................................................    53
         Section 10.3.     Performance by the Banks...................................................    54
         Section 10.4.     Continuance of Default.....................................................    54
         Section 10.5.     Setoff.....................................................................    54
         Section 10.6.     Amendments, Etc............................................................    55

ARTICLE XI MISCELLANEOUS..............................................................................    56
         Section 11.1.     Expenses; Indemnity........................................................    56
         Section 11.2.     Limitation of Liability....................................................    57
         Section 11.3.     No Duty....................................................................    57
         Section 11.4.     No Fiduciary Relationship..................................................    57
         Section 11.5.     Equitable Relief...........................................................    58
         Section 11.6.     No Waiver; Cumulative Remedies.............................................    58
         Section 11.7.     Successors and Assigns.....................................................    58
         Section 11.8.     Survival...................................................................    59
         Section 11.9.     ENTIRE AGREEMENT...........................................................    59
         Section 11.10.    Amendments.................................................................    59
         Section 11.11.    Maximum Interest Rate......................................................    59
         Section 11.12.    Notices....................................................................    61
         Section 11.13.    Governing Law; Submission to Jurisdiction..................................    61
         Section 11.14.    Counterparts...............................................................    62
         Section 11.15.    Severability...............................................................    62
         Section 11.16.    Headings...................................................................    62
         Section 11.17.    Construction...............................................................    62
         Section 11.18.    Independence of Covenants..................................................    62
         Section 11.19.    WAIVER OF JURY TRIAL.......................................................    62
         Section 11.20.    Securities Act of 1933.....................................................    63
         Section 11.21.    No Agency..................................................................    63

ARTICLE XII THE AGENT.................................................................................    63
         Section 12.1.     Appointment and Powers.....................................................    63
         Section 12.2.     Responsibility.............................................................    63
         Section 12.3.     Agent's Indemnification....................................................    64
         Section 12.4.     Rights as a Bank...........................................................    64
         Section 12.5.     Credit Investigation.......................................................    64
         Section 12.6.     Resignation................................................................    65
         Section 12.7.     Withholding Tax............................................................    65
</TABLE>

                                       3
<PAGE>

                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
Exhibit                 Description of Exhibit                       Section
-------                 ----------------------                       -------
<S>            <C>                                                   <C>
"A"            Form of Note (Revolving and CP)                       1.1, 2.4
"B"            Matters to be Addressed by Opinion of Counsel         5.1(l)
"C"            Borrowing Request                                     2.5
"D"            Compliance Certificate                                7.1(c)
"E"            Guaranty                                              5.1(g)
"F"            Subsidiary Joinder Agreement                          1.1
"G-1"          NELNET Security Agreement                             5.1(h)
"G-2"          NETWORK Security Agreement                            5.1(h)
"H"            Schedule of Banks                                     2.1
"I"            Intercreditor Agreement                               5.1(m)
</TABLE>

                               INDEX TO SCHEDULES

<TABLE>
<CAPTION>
Schedule                    Description of Schedule
--------                    -----------------------
<S>               <C>
6.14              Subsidiaries
6.22              Loan Loss Reserve as of 3/31/03
6.23              Funded Debt to Leverage Denominator as of 3/31/03
8.1               Existing Debt
8.2               Existing Liens; Restrictions on Subsidiaries
</TABLE>

                                       4
<PAGE>

                                CREDIT AGREEMENT

                  THIS CREDIT AGREEMENT (the "AGREEMENT"), dated as of September
25, 2003, is among NELNET, INC. ("NELNET"), a corporation duly organized and
validly existing under the laws of the State of Nebraska and formerly known as
Nelnet Loan Services, Inc., NATIONAL EDUCATION LOAN NETWORK, INC. ("NETWORK"), a
corporation duly organized and validly existing under the laws of the State of
Nevada and formerly known as Nelnet, Inc. (NETWORK and NELNET, herein
individually a "BORROWER" and collectively "BORROWERS"), and M&I MARSHALL &
ILSLEY BANK ("M&I"), SUNTRUST BANK, FIRST NATIONAL BANK OF OMAHA and FIFTH THIRD
BANK, INDIANA (individually "BANK" and collectively the "BANKS") and M&I, in its
capacity as agent for the Banks (the "AGENT").

                                R E C I T A L S :

                  Borrowers have requested that the Banks consider making loans
to Borrowers from time to time under a revolving credit facility as described in
ARTICLE I of this Agreement and that M&I arrange for the issuance of commercial
paper, backed by a credit facility as described in ARTICLE II of this Agreement.
The Banks are willing to make such loans to Borrowers under the revolving credit
facility and provide the commercial paper facility, all upon the terms and
conditions hereinafter set forth.

                  NOW THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties hereto agree as follows:

                                   DEFINITIONS

                  Section A. Definitions.

                  As used in this Agreement, the following terms have the
following meanings:

                  "2003 PUBLIC OFFERING" means the public offering of NELNET's
common stock pursuant to the Form S-1 filed by NELNET in August, 2003 with the
United States Securities and Exchange Commission.

                  "ADJUSTED EBTDA" means, for any period (the "SUBJECT PERIOD"),
the total of the following calculated on a consolidated basis without
duplication for such period: (a) EBTDA; plus (b) only to the extent approved by
the Agent and on a pro forma basis, the pro forma EBTDA for each Prior Target
or, as applicable, the EBTDA attributable to the assets acquired from each such
Prior Target, which in either case is approved for inclusion in the definition
of Adjusted EBTDA by the Agent, for any portion of such Subject Period occurring
prior to the date of the acquisition of such Prior Target or the related assets;
minus (c) the EBTDA of each Prior Company and, as applicable the EBTDA
attributable to all Prior Assets, in each case for any portion of the Subject
Period occurring prior to the date of the disposal of such Prior

                                       1
<PAGE>

Companies or Prior Assets; minus (d) the amount paid during the Subject Period
under the terms of all the participation agreements either Borrower or any of
the Subsidiaries have entered into pursuant to which such party has sold to a
third Person participation interests in Student Loans it owns; plus or minus (e)
other non-material adjustments approved by the Agent.

                  "ADJUSTED LIBOR RATE" means, for any Libor Loan for any
Interest Period therefor, the rate per annum (rounded upwards, if necessary, to
the nearest 1/100 of 1%) determined by the Agent to be equal to the quotient
obtained by dividing (a) the Libor Rate for such Loan for such Interest Period
by (b) 1 minus the Reserve Requirement for such Loan for such Interest Period.

                  "AFFILIATE" means, as to any Person, any other Person (a) that
directly or indirectly, through one or more intermediaries, controls or is
controlled by, or is under common control with, such Person; (b) that directly
or indirectly beneficially owns or holds ten percent (10%) or more of the voting
stock of such Person; or (c) ten percent (10%) or more of the voting stock of
which is directly or indirectly beneficially owned or held by the Person in
question. The term "CONTROL" means the possession, directly or indirectly, of
the power to direct or cause direction of the management and policies of a
Person, whether through the ownership of voting securities, by contract, or
otherwise; provided, however, in no event shall the Banks be deemed an Affiliate
of either Borrower or any of their respective Subsidiaries.

                  "AGENT" has the meaning assigned to it in the preamble of this
Agreement.

                  "AGGREGATE PERMISSIBLE WITHDRAWAL AMOUNT" means, as of any
date of determination, the amount equal to the sum of the Permissible Withdrawal
Amounts for all Asset Securitizations of the Borrowers and their respective
Subsidiaries.

                  "AGGREGATE SLIMS COMMITMENT AMOUNT" means, as of any date of
determination, the amount equal to the sum of the SLIMS Commitment Amounts
relating to the Permissible Withdrawal Amounts for all Asset Securitizations of
the Borrowers and their respective Subsidiaries.

                  "APPLICABLE LENDING OFFICE" means the lending office of the
Bank (or of an Affiliate of the Bank) designated below its name on the signature
pages hereof or such other office of the Bank (or of an Affiliate of the Bank)
as such Bank may from time to time specify to Borrowers as the office by which
its Loans are to be made and maintained.

                  "APPLICABLE RATE" has the meaning specified in SECTION 3.3.

                  "ASSET DISPOSITION" means the disposition of any of the assets
of either Borrower or any of their respective Subsidiaries, including without
limitation, the disposition of the Equity Interests of any Subsidiary.

                  "ASSET SECURITIZATION" means the process of monetizing assets
through debt securities or ownership interests issued by a special purpose
vehicle and backed by the assets in a transaction designed to separate the
credit quality of the assets from the credit risk of any entity (other than a
credit enhancer) involved in the transaction.

                                       2
<PAGE>

                  "BANK" and "BANKS" have the respective meanings assigned to
them in the preamble of this Agreement, and shall include M&I in its capacity
assisting Borrowers with the issuance of Commercial Paper under ARTICLE II.

                  "BANK OF AMERICA FACILITY" shall mean that credit agreement
between the Borrowers and Bank of America, N.A., dated January 11, 2002.

                  "BANKRUPTCY CODE" has the meaning specified in SECTION
10.1(e).

                  "BORROWER" and "BORROWERS" have the respective meanings
assigned to them in the preamble of this Agreement.

                  "BORROWING REQUEST" means a request for the Loan in
substantially the form of EXHIBIT "C" properly completed and duly executed by a
financial officer of each Borrower authorized to deliver such request.

                  "BUSINESS DAY" means (a) any day on which commercial banks are
not authorized or required to close in Milwaukee, Wisconsin; (b) with respect to
all borrowings, payments, Interest Periods, and notices in connection with
Loans, any day which is a Business Day described in clause (a) above and which
is also a day on which dealings in Dollar deposits are carried out in the London
interbank market; and (c) with respect to the determination of the Federal Funds
Rate, any day which is a Business Day described in clause (a) above and which is
also a day on which such rate is published by the Federal Reserve Bank of New
York.

                  "CAPITAL LEASE OBLIGATIONS" means, as to any Person, the
obligations of such Person to pay rent or other amounts under a lease of (or
other agreement conveying the right to use) real and/or personal property, which
obligations are required to be classified and accounted for as a capital lease
on a balance sheet of such Person under GAAP. For purposes of this Agreement,
the amount of such Capital Lease Obligations shall be the capitalized amount
thereof, determined in accordance with GAAP.

                  "CLOSING DATE" means September 25, 2003.

                  "CODE" means the Internal Revenue Code of 1986, as amended,
and the regulations promulgated and rulings issued thereunder.

                  "COLLATERAL" means the property in which Liens have been
granted pursuant to the Security Agreement, whether such Liens are now existing
or hereafter arise.

                  "COMMERCIAL PAPER" has the meaning assigned to it in SECTION
2.1

                  "COMMITMENT" means the obligation of each Bank to make Loans
hereunder in an aggregate principal amount up to but not exceeding the amounts
set forth for such Bank on EXHIBIT "H", as the same may be reduced or terminated
pursuant to SECTIONS 3.12 or 10.2.

                  "COMPLIANCE CERTIFICATE" means a certificate in substantially
the form of EXHIBIT "D" properly completed and duly executed by a financial
officer of each Borrower authorized to deliver such certificate.

                                       3
<PAGE>

                  "CONSOLIDATED NET INCOME" means, for any period and any Person
(a "SUBJECT PERSON"), such Subject Person's consolidated net income (or loss)
determined in accordance with GAAP, but excluding any extraordinary,
nonrecurring, non-operating or non-cash gains, including without limitation or
in addition, the following:

                           (i) the income of any Person (other than a
         subsidiary) in which the Subject Person or a subsidiary has an
         ownership interest; provided, however, that (A) Consolidated Net Income
         shall include amounts in respect of the income of such Person when
         actually received in cash by the Subject Person or such subsidiary in
         the form of dividends or similar distributions and (B) Consolidated Net
         Income shall be reduced by the aggregate amount of all investments,
         regardless of the form thereof, made by the Subject Person or any of
         its subsidiaries in such Person for the purpose of funding any deficit
         or loss of such Person;

                           (ii) the income of any subsidiary or any other income
         to the extent the payment of such income in the form of a distribution
         or repayment of any Indebtedness to the Subject Person or a subsidiary
         is not permitted, whether on account of any restriction in by-laws,
         articles of incorporation or similar governing document, any agreement
         (including any Securitization Documents) or any law, statute, judgment,
         decree or governmental order, rule or regulation applicable to such
         subsidiary or such income;

                           (iii) the income of any Person acquired by the
         Subject Person or a subsidiary for any period prior to the date of such
         acquisition; and

                           (iv) any gains realized upon the sale or refinancing
         of any asset, including, without limitation the income from any sale of
         assets in which the accounting basis of such assets had been the book
         value of any Person acquired by the Subject Person or a subsidiary
         prior to the date such Person became a subsidiary or was merged into or
         consolidated with the Subject Person or a subsidiary.

                  "CONSOLIDATED TANGIBLE NET WORTH" means, at any date, the
total of: (a) stockholders' equity of Borrowers and their respective
Subsidiaries, including Special Purpose Vehicles, at such date determined in
accordance with GAAP on a consolidated basis; minus (b) the amount by which
stockholders' equity has been increased by the write-up of any asset of
Borrowers and their respective Subsidiaries after December 31, 2002; minus (c)
the amount of intangible assets carried on the balance sheet of Borrowers and
their respective Subsidiaries at such date determined in accordance with GAAP on
a consolidated basis, including goodwill, patents, trademarks, trade names,
computer software development costs, or any other deferred charges; minus (d)
the amount of deferred income tax assets (less adjustments included in
Consolidated Net Income after September 30, 2002); minus (e) any capital stock
or debt security which is not readily marketable; minus (f) any cash held in a
sinking fund or other analogous fund established for the purpose of redemption,
retirement or prepayment of Equity Interests or Debt; minus (g) the amount at
which shares of capital stock of either Borrowers is contained among the assets
on the balance sheet of Borrowers and their respective Subsidiaries; minus (h)
to the extent included in clause (a) the amount properly attributable to the
minority interests, if

                                       4
<PAGE>

any, of other Persons in the stock, additional paid-in capital, and retained
earnings of Subsidiaries.

                  "CONTRACT RATE" has the meaning specified in SECTION 11.12.

                  "CP COMMITMENT" means, for each Bank, the aggregate amount set
forth opposite its name on the Schedule of Banks attached hereto as Exhibit H,
as such amount may be modified from time to time pursuant to the terms thereof.

                  "CP LOAN" shall mean a loan under ARTICLE II.

                  "CP NOTE" shall have the meaning specified in SECTION 2.4.

                  "CP OBLIGATIONS" shall mean, at any time, the principal amount
of outstanding Commercial Paper plus accrued interest thereon.

                  "DEBT" means as to any Person at any time (without
duplication): (a) all obligations of such Person for borrowed money; (b) all
obligations of such Person evidenced by bonds, notes, debentures, or other
similar instruments; (c) all obligations of such Person to pay the deferred
purchase price of property or services, except trade accounts payable of such
Person arising in the ordinary course of business that are not past due by more
than ninety (90) days; (d) all Capital Lease Obligations of such Person; (e) all
Debt or other obligations of others Guaranteed by such Person; (f) all
obligations secured by a Lien existing on property owned by such Person, whether
or not the obligations secured thereby have been assumed by such Person or are
non-recourse to the credit of such Person; (g) all reimbursement obligations of
such Person (whether contingent or otherwise) in respect of letters of credit,
bankers' acceptances, surety or other bonds and similar instruments; (h) all
obligations of such Person in respect of mandatory redemption or mandatory
dividend rights on Equity Interests but excluding dividends payable solely in
additional Equity Interests; (i) all obligations and liabilities of such Person
under Hedging Agreements; (j) all liabilities of such Person in respect of
unfunded vested benefits under any Plan; (k) all obligations of such Person,
contingent or otherwise, for the payment of money under any non-compete,
consulting or similar agreement or any other similar arrangements providing for
the deferred payment of the purchase price for an acquisition; (l) all
obligations of such Person to pay rent or other amounts under any lease of (or
other arrangement conveying the right to use) real or personal property, or a
combination thereof, which lease is required or is permitted to be classified
and accounted for as an operating lease under GAAP but which is intended by the
parties thereto for tax, bankruptcy, regulatory, commercial law, real estate law
and all other purposes as a financing arrangement; (m) all other amounts
required to be reflected as a liability on a consolidated balance sheet of such
Person in accordance with GAAP other than accruals, taxes, time deposits, and
unfunded commitment to make Student Loans. The Debt of any Person shall include
the Debt of any other entity (including any partnership in which such Person is
a general partner) to the extent such Person is liable therefor as a result of
such Person's ownership interest in or other relationship with such entity,
except to the extent the terms of such Debt provide that such Person is not
liable therefor. The amount of the obligations of either Borrower or any
Subsidiary in respect of any Hedging Agreement shall, at any time of
determination and for all purposes under this Agreement, be the maximum
aggregate amount (giving effect to any netting agreements) that such Borrower or
such

                                       5
<PAGE>

Subsidiary would be required to pay if such Hedging Agreement were terminated at
such time giving effect to current market conditions notwithstanding any
contrary treatment in accordance with GAAP.

                  "DEFAULT RATE" means a rate per annum during the period
commencing on the due date until such amount is paid in full equal to the sum of
two percent (2.00%) plus the Applicable Rate, calculated for an Interest Period
of 1 month as such rate changes from time to time.

                  "DEFAULT" means an Event of Default or the occurrence of an
event or condition which with notice or lapse of time or both would become an
Event of Default.

                  "DEPOSIT OBLIGATIONS" means all obligations, indebtedness, and
liabilities of either Borrower or any of their respective Subsidiaries, or any
one of them, to the Agent or any Affiliate of the Agent arising pursuant to any
deposit, lock box or cash management arrangements entered into by the Agent or
any Affiliate of the Agent with either Borrower or any of their respective
Subsidiaries, whether now existing or hereafter arising, whether direct,
indirect, related, unrelated, fixed, contingent, liquidated, unliquidated,
joint, several, or joint and several, including, without limitation, the
obligation, indebtedness, and liabilities of either Borrower or any of their
respective Subsidiaries, or any one of them, to repay any credit extended in
connection with such arrangements, interest thereon, and all fees, costs, and
expenses (including attorneys' fees and expenses) provided for in the
documentation executed in connection therewith.

                  "DOE" means the United States Department of Education and any
successor thereto.

                  "DOLLARS" and "$" mean lawful money of the United States of
America.

                  "EBTDA" means, for any period and any Person, the total of the
following, each calculated without duplication for such Person on a consolidated
basis for such period: (a) Consolidated Net Income; plus (b) any provision for
(or less any benefit from) income or franchise taxes included in determining
Consolidated Net Income; plus (c) amortization and depreciation expense deducted
in determining Consolidated Net Income; minus (d) any other after-tax
extraordinary, non-cash, non-recurring or non-operating income or gains not
already deducted in determining Consolidated Net Income.

                  "ENVIRONMENTAL LAWS" means any and all federal, state, and
local laws, regulations, and requirements pertaining to health, safety, or the
environment, as such laws, regulations, and requirements maybe amended or
otherwise modified from time to time.

                  "EQUITY INTERESTS" means any capital stock, partnership
interests, membership interests, beneficial interests in trust or other
ownership or equity interests of any Person and any interests therein or
relating thereto, including without limitation, any options, warrants or other
rights to acquire any interest therein or thereto.

                  "ERISA AFFILIATE" means any corporation or trade or business
which is a member of the same controlled group of corporations (within the
meaning of Section 414(b) of the Code)

                                       6
<PAGE>

as either Borrower or is under common control (within the meaning of Section
414(c) of the Code) with either Borrower.

                  "ERISA" means the Employee Retirement Income Security Act of
1974, as amended from time to time, and the regulations and published
interpretations thereunder.

                  "EVENT OF DEFAULT" has the meaning specified in SECTION 10.1.

                  "F&M FACILITY" means the revolving line of credit evidenced by
that certain Line of Credit Agreement dated as of November 15, 2001, by and
between Farmers & Merchants Investment Inc. and NETWORK.

                  "F&M REPLACEMENT FACILITY" means a revolving line of credit in
favor of NELNET and/or NETWORK that is issued in replacement or refinancing of
the F&M Facility (or another F&M Replacement Facility) and is issued on
substantially the same terms as the F&M Facility.

                  "FEDERAL FUNDS RATE" means, for any day, the rate per annum
(rounded upwards, if necessary, to the nearest 1/100 of 1%) equal to the
weighted average of the rates on overnight Federal funds transactions with
members of the Federal Reserve System arranged by Federal funds brokers on such
day, as published by the Federal Reserve Bank of New York on the Business Day
next succeeding such day; provided that (a) if such day is not a Business Day,
the Federal Funds Rate for such day shall be such rate on such transactions on
the next preceding Business Day as so published on the next succeeding Business
Day, and (b) if no such rate is so published on such next succeeding Business
Day, the Federal Funds Rate for such day shall be the average rate charged to
the Agent on such day on such transactions as determined by the Agent.

                  "FUNDED DEBT" means, at the time of determination, all the
Debt of Borrowers and the Regular Subsidiaries under this Agreement, including
the Revolving Credit Facility under ARTICLE I, outstanding Commercial Paper and
CP Loans under ARTICLE II, and under the Bank of America Facility.

                  "GAAP" means generally accepted accounting principles, applied
on a consistent basis, as set forth in Opinions of the Accounting Principles
Board of the American Institute of Certified Public Accountants and/or in
statements of the Financial Accounting Standards Board and/or their respective
successors and which are applicable in the circumstances as of the date in
question. Accounting principles are applied on a "consistent basis" when the
accounting principles applied in a current period are comparable in all material
respects to those accounting principles applied in a preceding period.

                  "GOVERNMENTAL AUTHORITY" means any nation or government, any
state or political subdivision thereof and any entity exercising executive,
legislative, judicial, regulatory, or administrative functions of or pertaining
to government, including without limitation, the DOE and any guaranty agency
under the Higher Education Act.

                  "GUARANTEE" by any Person means any obligation, contingent or
otherwise, of such Person directly or indirectly guaranteeing the payment or
performance of any Debt or other

                                       7
<PAGE>

obligation of any other Person and, without limiting the generality of the
foregoing, any obligation, direct or indirect, contingent or otherwise, of such
Person (a) to purchase or pay (or advance or supply funds for the purchase or
payment of) such Debt or other obligation (whether arising by virtue of
partnership arrangements, by agreement to keep-well, to purchase assets, goods,
securities or services, to take-or-pay, or to maintain financial statement
conditions or otherwise); and (b) entered into for the purpose of assuring in
any other manner the obligee of such Debt or other obligation of the payment
thereof or to protect the obligee against loss in respect thereof (in whole or
in part and including without limitation, any agreement binding on a Person to
make Investments in or otherwise transfer funds to or for the benefit of another
Person for purposes of assuring such other Person's financial liquidity,
assuring such other Person's compliance with the capital adequacy requirements
imposed by agreement or applicable law or otherwise assuring such other Person's
compliance with financial covenants or other financial statement conditions);
provided that the term Guarantee shall not include endorsements for collection
or deposit in the ordinary course of business. The term "GUARANTEE" used as a
verb has a corresponding meaning.

                  "GUARANTY" means the Guarantee of the Obligations by the
Regular Subsidiaries in favor of M&I Marshall & Ilsley Bank, as agent for the
Secured Parties, in substantially the form of EXHIBIT "E" hereto, as the same
maybe modified pursuant to one or more Subsidiary Joinder Agreements and as the
same may be otherwise amended or otherwise modified from time to time.

                  "HAZARDOUS MATERIAL" means any material which is or becomes
listed, regulated, or addressed under any Environmental Law.

                  "HEDGING AGREEMENT" means any interest rate protection
agreement, foreign currency exchange agreement, commodity price protection
agreement or other interest, security, currency exchange rate or commodity price
hedging arrangement.

                  "HEDGING OBLIGATIONS" means all obligations, indebtedness, and
liabilities of either Borrower or any of their respective Subsidiaries, to the
Banks or any Affiliate of the Banks, arising pursuant to any Hedging Agreements
entered into by the Banks or Affiliate with either Borrower or any of their
respective Subsidiaries, whether now existing or hereafter arising, whether
direct, indirect, related, unrelated, fixed, contingent, liquidated,
unliquidated, joint, several, or joint and several, including, without
limitation, all fees, costs, and expenses (including attorneys' fees and
expenses) provided for in such Hedging Agreements.

                  "HIGHER EDUCATION ACT" means the Higher Education Act of 1965,
as amended, together with any rules, regulations and interpretations thereunder
of DOE or the applicable guaranty agency.

                  "INTERCREDITOR AGREEMENT" has the meaning specified in SECTION
5.1(m).

                  "INTEREST PERIOD" means, with respect to a Loan, each period
commencing on the date such Loan is made, and ending on the numerically
corresponding day in the first calendar month thereafter, except that each such
Interest Period which commences on the last Business Day of a calendar month (or
on any day for which there is no numerically corresponding day in

                                       8
<PAGE>

the appropriate subsequent calendar month) shall end on the last Business Day of
the appropriate subsequent calendar month. Notwithstanding the foregoing: (a)
each Interest Period which would otherwise end on a day which is not a Business
Day shall end on the next succeeding Business Day (or if such succeeding
Business Day falls in the next succeeding calendar month, on the next preceding
Business Day); (b) any Interest Period which would otherwise extend beyond the
Maturity Date shall end on the Maturity Date; (c) no more than three (3)
Interest Periods shall be in effect at the same time; (d) no Interest Period
shall have a duration of less than one (1) month and, if the Interest Period
would otherwise be a shorter period, such Loans shall not be available
hereunder; and (e) no Interest Period may extend beyond a principal repayment
date unless, after giving effect thereto, the aggregate principal amount of the
Loans having Interest Periods that end after such principal payment date shall
be equal to or less than the aggregate principal amount of the Loans to be
outstanding hereunder after such principal payment date.

                  "INVESTMENTS" has the meaning specified in SECTION 8.5.

                  "LEVERAGE DENOMINATOR" shall mean the sum of (i) Adjusted
EBTDA for the Borrowers and their Regular Subsidiaries without the Special
Purpose Vehicles and all Asset Securitizations of the Borrowers and their
Regular Subsidiaries, plus (ii) the SLIMS Difference as of the last day of the
last fiscal quarter for which Adjusted EBTDA had been calculated.

                  "LIBOR RATE" means, for any Loan for any Interest Period
therefor, (a) the rate per annum equal to the rate determined by the Agent to be
the offered rate that appears on the page of the Telerate screen that displays
an average British Bankers Association Interest Settlement Rate for deposits in
Dollars (for delivery on the first day of such Interest Period) with a term
equivalent to such Interest Period, determined as of approximately 11:00 a.m.
(London time) two Business Days prior to the first day of such Interest Period,
or (b) if the rate referenced in the preceding clause does not appear on such
page or service or such page or service shall cease to be available, the rate
per annum equal to the rate determined by the Agent to be the offered rate on
such other page or other service that displays an average British Bankers
Association Interest Settlement Rate for deposits in Dollars (for delivery on
the first day of such Interest Period) with a term equivalent to such Interest
Period, determined as of approximately 11:00 a.m. (London time) two Business
Days prior to the first day of such Interest Period, or (c) if the rates
referenced in the preceding clauses are not available, the rate per annum
determined by the Agent as the rate of interest (rounded upward to the next
1/100th of 1%) at which deposits in Dollars for delivery on the first day of
such Interest Period in same day funds in the approximate amount of the Loan
being made by the Agent and with a term equivalent to such Interest Period would
be offered by the Agent's London affiliate or designee to major banks in the
offshore Dollar market at their request at approximately 11:00 a.m. (London
time) two Business Days prior to the first day of such Interest Period.

                  "LIEN" means any lien, mortgage, security interest, tax lien,
financing statement, pledge, charge, hypothecation, assignment, preference,
priority, or other encumbrance of any kind or nature whatsoever (including,
without limitation, any conditional sale or title retention agreement), whether
arising by contract, operation of law, or otherwise.

                                       9
<PAGE>

                  "LOAN DOCUMENTS" means this Agreement, any Note, the Guaranty,
the Security Agreement and all assignments, other guaranties, and other
agreements executed and delivered pursuant to or in connection with this
Agreement, as such agreements may be amended or otherwise modified from time to
time.

                  "LOAN LOSS RESERVE" shall mean reserves for bad loans
determined in accordance with GAAP.

                  "LOAN OBLIGATIONS" means all obligations, indebtedness, and
liabilities of Borrowers to the Agent or the Banks, arising pursuant to any of
the Loan Documents, now existing or hereafter arising, whether direct, indirect,
related, unrelated, fixed, contingent, liquidated, unliquidated, joint, several,
or joint and several, including, without limitation, the obligation of Borrowers
to repay the Loans, interest on the Loans, and all fees, costs, and expenses
(including reasonable attorney's fees) provided for in the Loan Documents,
including, specifically, liability under ARTICLE I (Revolving Credit Facility)
and outstanding Commercial Paper and/or CP Loans under ARTICLE II (Commercial
Paper Facility).

                  "LOANS" means the advances made pursuant ARTICLE I (Revolving
Credit Facility) and/or ARTICLE II (Commercial Paper Facility).

                  "MATERIAL ADVERSE EFFECT" means the occurrence of any event or
the existence of any condition, including a decision, rule, interpretation, or
order by any Governmental Authority, that reasonably could be expected to have a
material adverse effect on (a) the business, assets, liabilities (actual or
contingent), operations, or condition (financial or otherwise) of Borrowers and
their respective Subsidiaries, taken as a whole, (b) the ability of Borrowers to
pay and perform the Obligations when due, or (c) the validity or enforceability
of any of the Loan Documents or the rights and remedies of the Agent or the
Banks thereunder. In determining whether any individual event could reasonably
be expected to result in a Material Adverse Effect, notwithstanding that such
event does not itself have such effect, a Material Adverse Effect shall be
deemed to have occurred if the cumulative effect of such event and all other
then existing events could reasonably be expected to result in a Material
Adverse Effect.

                  "MATURITY DATE" means September 24, 2004 (364 DAYS FROM THE
DATE HEREOF).

                  "MAXIMUM RATE" means the maximum non-usurious interest rate,
if any, that any time or from time to time may be contracted for, taken,
reserved, charged, or received with respect to the Note or on other amounts, if
any, payable to the Banks pursuant to this Agreement or any other Loan Document,
under laws applicable to the Banks which are presently in effect, or, to the
extent allowed by law, under such applicable laws which may hereafter be in
effect and which allow a higher maximum non-usurious interest rate than
applicable laws now allow. The Maximum Rate shall be calculated in a manner that
takes into account any and all fees, payments, and other charges in respect of
the Loan Documents that constitute interest under applicable law. Each change in
any interest rate provided for herein based upon the Maximum Rate resulting from
a change in the Maximum Rate shall take effect without notice to either Borrower
at the time of such change in the Maximum Rate.

                                       10
<PAGE>

                  "MULTIEMPLOYER PLAN" means a multiemployer plan defined as
such in Section 3(37) of ERISA to which contributions have been made by either
Borrower or any ERISA Affiliate and which is covered by Title IV of ERISA.

                  "NET PROCEEDS" means with respect to any disposition of
assets, the cash proceeds received by either Borrower or any of their respective
Subsidiaries from such disposition (including payments under notes or other debt
securities received in connection with any such disposition) net of (a) the
costs of such disposition (including professional fees and expenses,
underwriting discounts, commissions and taxes (to the extent actually paid), in
each case attributable to such disposition) and (b) amounts applied to repayment
of Debt (other than the Obligations) secured by a lien, security interest, claim
or encumbrance on the asset or property sold.

                  "NOTES" means the promissory notes provided for by SECTIONS
1.1 AND ARTICLE II hereof, and all extensions, renewals, and modifications
thereof and all substitutions therefor, and "Note" means one of the Notes.

                  "OBLIGATED PARTY" means the Regular Subsidiaries and any other
Person (exclusive of Borrowers) who is or hereafter becomes party to any
agreement that guarantees or secures payment and performance of the Obligations
or any part thereof.

                  "OBLIGATIONS" means all Loan Obligations, Deposit Obligations,
and Hedging Obligations.

                  "OTHER OBLIGATIONS" shall have the meaning specified in
SECTION 3.18.

                  "OTHER TAXES" has the meaning specified in SECTION 4.6.

                  "PARENT" shall have the meaning specified in SECTION 8.4.

                  "PARTICIPANT" shall have the meaning specified in SECTION
11.8.

                  "PBGC" means the Pension Benefit Guaranty Corporation or any
entity succeeding to all or any of its functions under ERISA.

                  "PERMISSIBLE WITHDRAWAL AMOUNT" means, with respect to any
Asset Securitization as of a date of determination, the amount of assets
permitted to be withdrawn under the terms of the Securitization Documents
relating to that Asset Securitization as of such date from the funds securing
the securities backed by such assets and held by or on behalf of the trustee or
other collateral agent for such securities; provided, however, that the
Permissible Withdrawal Amount shall not include any amounts permitted to be
withdrawn under the terms of such Securitization Documents only for limited
purposes relating to such Asset Securitization, including the payment of debt
service, administrative expenses, servicing fees and expenses, and other fees
and expenses directly related to that Asset Securitization and the securities
backed by such assets.

                  "PERMITTED ACQUISITION" means an acquisition of a Person or
its assets in a transaction complying with the conditions set out in SECTION
8.5(i).

                                       11
<PAGE>

                  "PERMITTED DEBT" means Debt described in SECTION 8.1(a), (b),
(i), (j) AND (k) and the SLIMS.

                  "PERMITTED PRINCIPAL PAYMENT" means for any period any payment
of principal made or scheduled to be made on Permitted Debt during such period.

                  "PERSON" means any individual, corporation, business trust,
association, company, partnership, joint venture, Governmental Authority, or
other entity.

                  "PLAN" means any employee benefit or other plan established or
maintained by either Borrower or any ERISA Affiliate and which is covered by
TITLE IV of ERISA.

                  "PRINCIPAL OFFICE" means the office of the Agent, presently
located at 770 North Water Street, Milwaukee, Wisconsin 53202.

                  "PRIOR ASSETS" means assets that have been disposed of by a
division or branch of either Borrower or any of their respective Subsidiaries in
a transaction with an unaffiliated third party approved in accordance with this
Agreement which would not make the seller a "PRIOR COMPANY" but constitute all
or substantially all of the assets of such division or branch.

                  "PRIOR COMPANY" means any Subsidiary whose Equity Interests
has been disposed of, or all or substantially all of whose assets have been
disposed of, in each case, in a transaction with an unaffiliated third party
approved in accordance with this Agreement.

                  "PRIOR TARGET" means a Target who has been acquired or whose
assets have been acquired in a transaction permitted by SECTION 8.5.

                  "PROHIBITED TRANSACTION" means any transaction set forth in
Section 406 of ERISA or Section 4975 of the Code.

                  "PUBLICLY HELD" means that NELNET's shares of common stock are
listed and tradable on the New York Stock Exchange or The NASDAQ National
Market.

                  "QUARTERLY PAYMENT DATE" means September 30, 2003, then the
last Business Day of each December, March, June or September thereafter.

                  "REGULAR SUBSIDIARY" means each Subsidiary listed as a Regular
Subsidiary in Schedule 6.14, and any other entity that becomes a Subsidiary
after the date hereof that has not been established as a Special Purpose
Vehicle.

                  "REGULATION D" means Regulation D of the Board of Governors of
the Federal Reserve System as the same may be amended or supplemented from time
to time.

                  "REPORTABLE EVENT" means any of the events set forth in
Section 4043 of ERISA.

                  "REQUIRED BANKS" means Banks representing at least two-thirds
of the aggregate Commitment or, if the Commitment has been terminated, Banks
representing at least two-thirds of the Loans outstanding to Borrowers.

                                       12
<PAGE>

                  "RESERVE REQUIREMENT" means, at any time, the maximum rate at
which reserves (including, without limitation, any marginal, special,
supplemental, or emergency reserves) are required to be maintained under
regulations issued from time to time by the Board of Governors of the Federal
Reserve System (or any successor) by member banks of the Federal Reserve System
against "Eurocurrency liabilities" (as such term is used in Regulation D).
Without limiting the effect of the foregoing, the Reserve Requirement shall
reflect any other reserves required to be maintained by such member banks with
respect to (i) any category of liabilities which includes deposits by reference
to which the Adjusted Libor Rate is to be determined, or (ii) any category of
extensions of credit or other assets which include Libor Loans. The Adjusted
Libor Rate shall be adjusted automatically on and as of the effective date of
any change in the Reserve Requirement.

                  "REVOLVING COMMITMENT" means, for each Bank, the obligation of
such Bank to make Revolving Loans to the Borrowers in an aggregate amount not
exceeding the amount set forth opposite its name on the Schedule of Banks
attached hereto as Schedule H, as such amount may be modified from time to time
pursuant to the terms hereof.

                  "REVOLVING LOANS" shall have the meaning specified in SECTION
1.1.

                  "REVOLVING NOTE" shall have the meaning specified in SECTION
1.1.

                  "SECURED PARTIES" means the Agent and each Affiliate of the
Agent who is owed any portion of the Obligations.

                  "SECURITIZATION DOCUMENTS" means, with respect to any Asset
Securitization, all documentation entered into to evidenced or govern the Asset
Securitization, as the same may be amended or otherwise modified from time to
time.

                  "SECURITIZATION RESIDUAL" means, with respect to any Asset
Securitization, (i) the interest in the securitized assets remaining after all
securities (whether debt or equity interests) backed by such assets have been
paid or (ii) if applicable, with respect to any Person, the interest in all
subordinate securities (whether debt or equity interests) which are backed by
the securitized assets and held by such Person that remain outstanding after all
securities which are backed by such assets and are senior to such subordinate
securities have been paid.

                  "SECURITY AGREEMENTS" means that certain Security Agreement in
substantially the form of EXHIBIT "G-1" hereto between NELNET and the Agent, as
agent for the Secured Parties, and that certain Security Agreement in
substantially the form of EXHIBIT "G-2" hereto between NETWORK and the Agent, as
agent for the secured parties, in each case as the same may be amended or
otherwise modified from time to time.

                  "SLIMS" means Student Loan interest margin securities or any
similar instrument heretofore or hereafter issued by or on behalf of the
Borrowers or any of their Subsidiaries.

                  "SLIMS COMMITMENT AMOUNT" means, with respect to the
Permissible Withdrawal Amount relating to an Asset Securitization as of a date
of determination, the portion of such Permissible Withdrawal Amount equal to the
sum of the amounts (a) required to make any payment (including, without
limitation, principal, interest, or administrative expenses) in

                                       13
<PAGE>
connection with SLIMS or securities evidencing a Securitization Residual (unless
such SLIMS or securities are owned by a Borrower), (b) required to be
transferred to any secured party holding assets on behalf of the owners of SLIMS
or securities evidencing a Securitization Residual (unless such SLIMS or
securities are owned by a Borrower), plus (c) pledged to or otherwise securing
in any way a Debt of a Borrower or any Subsidiary.

                  "SLIMS DIFFERENCE" means the amount equal to the difference
between (i) the Aggregate Permissible Withdrawal Amount as of the last day of a
fiscal quarter and (ii) the Aggregate SLIMS Commitment Amount as of the last day
of such fiscal quarter.

                  "SPECIAL PURPOSE VEHICLE" means any Person established by or
on behalf of a Borrower or any Subsidiary to facilitate the financing of Student
Loans pursuant to an Asset Securitization or similar financing arrangement and
who requires ownership of the assets to be securitized and/or issues the
asset-backed securities relating thereto.

                  "STUDENT LOAN GUARANTY AGREEMENT" means an agreement pursuant
to which a third party guarantees Student Loans under the Higher Education Act
or otherwise.

                  "STUDENT LOAN" means loans or other financial accommodations
to Persons who have, or anticipate having, expenses directly or indirectly
related to obtaining an education for themselves or other Persons.

                  "SUBORDINATE DEBT" means the debt under the F&M Replacement
Facility subordinated pursuant to a subordination agreement reasonably
acceptable to the Banks.

                  "SUBSIDIARY JOINDER AGREEMENT" means an agreement which has
been or will be executed by a Regular Subsidiary adding it as a party to the
Guaranty and the Security Agreement in substantially the form of EXHIBIT "F"
hereto, as the same may be amended or otherwise modified.

                  "SUBSIDIARY" means any corporation or other entity of which at
least a majority of the outstanding shares of stock or other ownership interests
having by the terms thereof ordinary voting power to elect a majority of the
board of directors (or Persons performing similar functions) of such corporation
or entity (irrespective of whether or not at the time, in the case of a
corporation, stock of any other class or classes of such corporation shall have
or might have voting power by reason of the happening of any contingency) is at
the time directly or indirectly owned or controlled by either Borrower or one or
more of the Subsidiaries or by either Borrower and one or more of the
Subsidiaries.

                  "TARGET" means the Person to be acquired or whose assets are
to be acquired with the proceeds of the Loan requested in a transaction
permitted by SECTION 8.5.

                  "TAXES" has the meaning specified in SECTION 4.6.

                  "TAX-EXEMPT ASSET SECURITIZATION" means an Asset
Securitization evidenced by obligations the interest on which is excluded from
gross income of the owners thereof under the Code.

                                       14

<PAGE>

                  "TERMINATION DATE" has the meaning set forth in SECTION 2.1.

                  "TOTAL COMMITMENT" has the meaning set forth in SECTION 2.1.

                  "TOTAL STUDENT LOANS" shall mean the principal amount of all
outstanding Student Loans owned by or on behalf of the Borrowers or their
Subsidiaries.

                  "UCC" has the meaning specified in the Security Agreement.

                  Section B. Other Definitional Provisions.

                  All definitions contained in this Agreement are equally
applicable to the singular and plural forms of the terms defined. The words
"HEREOF', "HEREIN", and "HEREUNDER" and words of similar import referring to
this Agreement refer to this Agreement as a whole and not to any particular
provision of this Agreement. Unless otherwise specified, all Article and Section
references pertain to this Agreement. Terms used herein that are defined in the
UCC, unless otherwise defined herein, shall have the meanings specified in the
UCC.

                  Section C. Accounting Terms and Determinations.

                  All accounting terms used herein shall be interpreted, and all
financial statements and certificates and reports as to financial matters
required to be delivered to the Banks hereunder shall be prepared, in accordance
with GAAP, on a basis consistent with those used in the preparation of the
financial statements referred to in SECTION 6.2 hereof. All calculations made
for the purposes of determining compliance with the provisions of this Agreement
shall be made by application of GAAP, on a basis consistent with those used in
the preparation of the financial statements referred to in SECTION 6.2 hereof;
provided that compliance with the covenants set forth in ARTICLE IX shall be
calculated with reference to GAAP as in effect in the date hereof. To enable the
ready and consistent determination of compliance by Borrowers with their
obligations under this Agreement, Borrowers will not change the last day of its
fiscal year from December 31, or the last days of the first three fiscal
quarters of Borrowers in each of its fiscal years from March 31, June 30, and
September 30, respectively.

                                   ARTICLE I

                             REVOLVING LOAN FACILITY

                  Section 1.1. Revolving Loans.

                  From time to time prior to the Maturity Date or the earlier
termination in full of the obligations of the Banks hereunder (in either case,
the "Termination Date") and subject to all of the terms and conditions of this
Agreement, the Borrowers may obtain loans ("Revolving Loans") from each of the
Banks, pro rata up to the amount of such Bank's outstanding Revolving
Commitment, repay such loans and reborrow hereunder. Each loan shall be in a
multiple of $1,000,000 (considering for this purpose the loans from all Banks at
one time in the aggregate), and shall be evidenced by a single promissory note
of the Borrower (each a "Revolving Note"), in the form of the "Promissory Note -
Revolving Credit Loans" set forth on Exhibit A annexed

                                       15

<PAGE>

hereto, payable to the order of the lending Bank. The Revolving Notes shall be
executed by the Borrowers and delivered to the Banks prior to the initial loans.
Although the Revolving Notes shall be expressed to be payable in the full
amounts specified above, the Borrowers shall be obligated to pay only the
amounts actually disbursed to or for the account of the Borrowers, together with
interest on the unpaid balance of sums so disbursed which remains outstanding
from time to time, at the rates and on the dates specified herein or in the
Revolving Notes, together with the other amounts provided herein. The Borrowers
shall repay to the Banks on the Termination Date the aggregate principal amount
of Revolving Loans outstanding on such date.

                                   ARTICLE II

                           COMMERCIAL PAPER FACILITY.

                  Section 2.1. Issuance.

                  From time to time prior to the Termination Date and subject to
all the terms and conditions of this Agreement during the period from the
Closing Date to the Maturity Date, M&I will from time to time, upon each
Borrower complying with the requirements of M&I which may then be in effect,
including by way of illustration but not limitation, the execution of an
amendment to the Commercial Paper Placement Agreement acceptable to M&I and
compliance with the terms and conditions thereof, assist the Borrowers in the
issuance of Commercial Paper up to the amount of the total commercial paper
commitment amount as provided for in EXHIBIT "H"; provided, that at the time of
the issuance of the commercial paper (the "Commercial Paper") (and after giving
effect to the issuance of the Commercial Paper) by the Borrowers each of the
following conditions (without limitation to those conditions set forth in
SECTION 5.1 and SECTION 5.2) shall be satisfied: (i) no Default or Event of
Default shall have occurred, (ii) the Commercial Paper shall be in form and
substance acceptable to M&I in its sole discretion, (iii) the sum of the CP
Obligations and CP Loans at any time shall not exceed the total CP Commitment
amount as provided for in EXHIBIT "H", (iv) the sum of the aggregate amount of
the Revolving Loans, plus the aggregate amount of the CP Obligations and CP
Loans, shall not at any time exceed the total commitment as provided for in
EXHIBIT "H" (the "TOTAL COMMITMENT"); and (v) no Commercial Paper shall be
issued with a maturity date beyond five (5) days prior to the Maturity Date.

                  Section 2.2. Participations.

                  Each Bank, with respect to the Commercial Paper issued on or
after the Closing Date and upon issuance of Commercial Paper, shall be deemed to
have purchased without recourse a risk participation from M&I of the obligations
arising from the issuance of Commercial Paper hereunder and any collateral
relating thereto, in each case in an amount equal to its pro rata share of the
CP Obligation, and shall absolutely, unconditionally and irrevocably assume, as
primary obligor and not as surety, and be obligated to pay to M&I therefor and
discharge when due, its pro rata share of the CP Obligations, including without
limitation, any payment made by M&I for and on behalf of the Borrowers in
connection with such Commercial Paper. Without limiting the scope and nature of
each Bank's participation in connection with the Commercial Paper, to the extent
that M&I has not been reimbursed by the Borrowers as required hereunder, each
such Bank shall pay to M&I its pro rata share of such CP Obligations in same

                                       16

<PAGE>

day funds on the day of notification by M&I of an unreimbursed CP Obligations.
The obligation of each Bank to so reimburse M&I shall be absolute and
unconditional and shall not be affected by the occurrence of a Default, an Event
of Default or any other occurrence or event; provided, however, M&I shall not
voluntarily make any payment for or on behalf of the Borrowers during the
occurrence of an Event of Default for all or any portion of the CP Obligations
without the consent of the Required Banks. Any such reimbursement shall not
relieve or otherwise impair the joint and several obligations of the Borrowers
to M&I for the CP Obligations. Nothing in this SECTION 2.2 shall be deemed to
obligate M&I or any Bank to make any payment of all or any portion of the CP
Obligations for and on behalf of any Borrower.

                  Section 2.3. Reimbursement.

                  In the event M&I makes payment for and on behalf of the
Borrowers or otherwise becomes liable for all or any portion of the CP
Obligations under the Commercial Paper, M&I will promptly notify the other
Banks. The Borrowers shall reimburse M&I on the first Business Day following
notice of payment under any Commercial Paper (either with the proceeds of a Loan
obtained hereunder or otherwise) in same day funds together with interest.
Unless the Borrowers shall notify M&I on the date the Borrowers receive notice
of a payment of its intent to reimburse M&I, the Borrowers shall be deemed to
have requested a CP Loan in the amount of the payment, the proceeds of which
will be used to satisfy the reimbursement obligations. The Borrowers' joint and
several reimbursement obligations hereunder shall be absolute and unconditional
under all circumstances irrespective of any rights of setoff, counterclaim or
defense to payment a Borrower may claim or have against M&I, the Agent, the
Banks, the holder of the Commercial Paper or any other person, including,
without limitation, any defense based on any failure of any Borrower to receive
consideration or the legality, validity, regularity or unenforceability of the
Commercial Paper. M&I will promptly notify the other Banks of the amount of any
unreimbursed payment and each Bank shall promptly pay to M&I in immediately
available funds, the amount of such Bank's pro rata share of such unreimbursed
payment. Such payment shall be made on the day such notice is received by such
Bank from M&I if such notice is received at or before 12:00 noon (Milwaukee
time), otherwise which payment shall be made at or before 12:00 noon (Milwaukee
time) on the Business Day next succeeding the day such notice is received. If
such Bank does not pay such amount to M&I in full upon such request, such Bank
shall, on demand, pay to M&I interest on the unpaid amount during the period
from the date of such payment until such Bank pays such amount to M&I in full at
a rate per annum equal to the rate applicable to a Loan hereunder. Each Bank's
obligation to make such payment to M&I, and the right of M&I to receive the
same, shall be absolute and unconditional, shall not be affected by any
circumstance whatsoever and without regard to the termination of this Agreement,
the existence of a Default or Event of Default or the acceleration of the
Obligations hereunder and shall be made without any offset, abatement,
withholding or reduction whatsoever.

                  Section 2.4. Repayment with Loans.

                  On any day on which Borrowers shall be deemed to have
requested a CP Loan under SECTION 2.3 above, M&I shall give notice to the Banks
that a CP Loan has been requested or deemed requested in connection with
Commercial Paper, in which case a CP Loan shall be immediately made (without
giving effect to any termination of the Revolving Commitment) pro rata based on
each Bank's pro rata share (determined before giving effect to any termination
of

                                       17

<PAGE>

the Revolving Commitments) and the proceeds thereof shall be paid directly to
M&I. Each Bank hereby irrevocably agrees to make such CP Loans immediately upon
any such request or deemed request in the amount and in the manner specified in
the preceding sentence and on the same such date notwithstanding the amount may
not comply with the minimum amount for borrowings of Loans otherwise required
hereunder, whether a Default or an Event of Default then exists or any reduction
in the Total Commitment after the issuance of Commercial Paper. Each CP Loan
shall be evidenced by a single promissory note of the Borrower (each a "CP
Note"), in the form of the "Promissory Note - Commercial Paper Loans" set forth
on Exhibit A annexed hereto, payable to the order of the lending Bank. The CP
Notes shall be executed by the Borrowers and delivered to the Banks prior to the
initial loans. Although each CP Note shall be expressed to be payable in the
full amount of the applicable Bank's CP Commitment, the Borrowers shall be
obligated to pay only the actual amounts of the CP Loans, together with interest
on the unpaid balance of such amounts which remains outstanding from time to
time, at the rates and on the dates specified herein or in the CP Notes,
together with the other amounts provided herein. In the event that any CP Loan
cannot for any reason be made on the date otherwise required above (including,
without limitation, as a result of the commencement of a proceeding under the
Bankruptcy Code with respect the Borrowers), then each such Bank hereby agrees
that it shall forthwith fund its pro rata share of unreimbursed payment or
obligations of M&I.

                                   ARTICLE III

                                     GENERAL

                  Section 3.1. Application of Payments.

                  Unless otherwise agreed to in writing, or otherwise required
by applicable law, payments will be applied first to accrued, unpaid interest,
then to any unpaid collection costs, late charges and other charges, and the
remaining amount to principal; provided, however, upon delinquency or other
default, the Banks reserve the right to apply payments among principal,
interest, late charges, collection costs and other charges at their discretion.

                  Section 3.2. Repayment of Loans.

                  Borrowers shall, jointly and severally, pay to the Banks the
aggregate principal amount of the Loans outstanding on the Termination Date.

                  Section 3.3. Interest.

                           (a)      Interest Rate. Borrowers shall, jointly and
severally, pay to each of the Banks interest on the unpaid principal amount
outstanding hereunder, both under ARTICLE I (Revolving Credit Facility) and
ARTICLE II (Commercial Paper Facility) at a fluctuating rate per annum equal to
the Applicable Rate. The term "APPLICABLE RATE" means the Adjusted Libor Rate
plus two and one quarter percent (2.25%) per annum; provided, however, that
solely in the case of Revolving Loans, the rate shall not be at any time less
than 3.35% per annum.

                                       18

<PAGE>

                           (b)      Payment Dates. Accrued interest on the Loans
shall be due and payable as follows:

                                    (i)      in the case of accrued interest on
         each Loan, on the last day of the Interest Period with respect thereto;

                                    (ii)     in the case of the accrued interest
         on the principal amount of any Loan being prepaid, upon such prepayment
         of principal; and

                                    (iii)    on the Termination Date.

                           (c)      Default Interest. Notwithstanding the
foregoing, Borrowers, jointly and severally, will pay to the Banks interest at
the applicable Default Rate on any principal of any Loan, and (to the fullest
extent permitted by law) on any other amount payable by Borrowers under this
Agreement or any other Loan Document to or for the account of the Bank which is
not paid in full when due (whether at stated maturity, by acceleration, or
otherwise), for the period from and including the due date thereof to but
excluding the date the same is paid in full. Interest payable at the Default
Rate shall be payable from time to time on demand.

                  Section 3.4. Borrowing Procedure.

                  Borrowers shall give the Agent notice of each requested
borrowing hereunder in accordance with SECTION 3.7 pursuant to the delivery of a
Borrowing Request. The amount requested to be borrowed shall, subject to the
terms and conditions of this Agreement, be made available to Borrowers not later
than 1:00 p.m. Milwaukee, Wisconsin, time on the date specified for such
borrowing, in immediately available funds, to the account as designated by
Borrowers from time to time.

                  Upon its receipt of such notice from the Borrower, the Agent
shall promptly give notice to the other Banks, each of which shall have its
respective portion of the loans available to the Agent in Milwaukee, Wisconsin,
in immediately available funds not later than noon, Milwaukee time, on the
borrowing date. Out of the funds received from each Bank for the making of the
loans hereunder, the Agent will make a loan to the Borrower in such amount on
behalf of such Bank. Notes and other required documents delivered to the Agent
for the account of each Bank shall be promptly delivered to such Bank, or in
accordance with instructions received from it, together with copies of such
other documents received in connection with the borrowing as such Bank shall
request.

Unless the Agent shall have been notified by telephone, confirmed promptly
thereafter in writing, by a Bank not later than noon, Milwaukee time, on a
borrowing date that such Bank will not make available to the Agent such Bank's
pro rata share of the requested loan, the Agent may assume that such Bank has
made such amount available to the Agent and, in reliance upon such assumption,
may, if it so chooses, make available to the Borrower on such Borrowing Date a
corresponding amount. If and to the extent that such Bank, without giving such
notice, shall not have so made such amount available to the Agent, such Bank and
the Borrower severally agree to repay the Agent forthwith on demand such
corresponding amount together with interest thereon, for each day from the date
the Agent made such amount available to the Borrower to the

                                       19

<PAGE>

date such amount is repaid to the Agent, at (i) in the case of the Borrower, the
rate for the loan in question, and (ii) in the case of such Bank, the Federal
Funds Rate for each of the first three days (or fraction thereof) after the date
of demand and its prime rate or comparable rate for each day (or fraction
thereof) thereafter.

                  Section 3.5. Prepayments.

                           (a)      Mandatory Prepayments from Asset
Dispositions. Within five (5) Business Days after receipt by either Borrower or
any of their respective Subsidiaries of the Net Proceeds from any single Asset
Disposition or series of related Asset Dispositions, which Net Proceeds equal or
exceed Three Million Dollars ($3,000,000), Borrowers shall, jointly and
severally, prepay the Loans in an amount which would cause compliance with
SECTIONS 9.1-9.4, calculated after giving effect to the Asset Disposition, and
Borrowers shall have delivered to Agent on or before the date of the scheduled
prepayment, a certificate duly completed and executed showing the calculations
demonstrating compliance with this section.

                           (b)      Optional Prepayments. Subject to this
SECTION 3.5, Borrowers shall have the right from time to time to optionally
prepay the Loans in full or in part, upon prior notice to the Bank in accordance
with SECTION 3.7.

                           (c)      Application of Prepayments. All prepayments
of the Loans shall be without premium or penalty and shall be accompanied with
accrued interest on the amount prepaid to the date of prepayment. Loans may be
repaid or prepaid only on the last day of the Interest Period applicable thereto
unless Borrowers pay to the Bank any amounts due under SECTION 4.5 hereof as a
result of such prepayment or repayment.

                  Section 3.6. Minimum Amounts.

                  Except for prepayments pursuant to ARTICLE IV, each optional
prepayment of principal of the Loans shall be in an amount at least equal to One
Million Dollars ($1,000,000). Anything in this Agreement to the contrary
notwithstanding, the aggregate principal amount of Loans having the same
Interest Period shall be at least equal to Five Million Dollars ($5,000,000).
The aggregate amount of Loans made by the Bank under SECTION 1.1 on any date
shall be in minimum amount equal to Five Million Dollars ($5,000,000).

                  Section 3.7. Certain Notices.

                  Notices by Borrowers to the Banks of the borrowing of Loans
and of prepayments of Loans shall be irrevocable and shall be effective only if
received by the Bank by 10:00 a.m., Milwaukee time, on the second preceding
Business Day prior to the date of the borrowing of or prepayment of a Loan. Each
such notice of borrowing or prepayment shall specify the Loans to be borrowed or
prepaid and the amount (subject to SECTION 3.5 hereof) of the Loans to be
borrowed or prepaid and the date of borrowing or prepayment (which shall be a
Business Day).

                  Section 3.8. Use of Proceeds.

                  The proceeds of Revolving Loans shall be used by Borrowers to
pay the purchase price for Permitted Acquisitions and for other lawful general
corporate purposes. The proceeds

                                       20

<PAGE>

of CP Loans shall be used by the Borrowers for lawful general corporate
purposes. No part of the proceeds of any loan made hereunder will be used to
"purchase" or "carry" any "margin stock" or to extend credit to others for the
purpose of "purchasing" or "carrying" any "margin stock" (as such terms are
defined in the Regulation U of the Board of Governors of the Federal Reserve
System), and the assets of the Borrowers and their Subsidiaries do not include,
and neither the Borrowers nor any Subsidiary has any present intention of
acquiring, any such security.

                  Section 3.9. Agent's Fees.

                  The Borrowers shall pay to the Agent, for the Agent's own
account, such fees as the Borrowers and the Agent have agreed upon a separate
fee letter and shall comply with such other terms regarding accounts and account
balances as contained therein.

                  Section 3.10. Facility Fee.

                  Borrowers agree, jointly and severally, to pay to the Agent
for the pro rata benefit of the Banks a facility fee calculated at a per annum
rate equal to one-quarter of one percent (0.25%): (i) for the period from and
including the Closing Date through the Termination Date, on the amount of the
Revolving Commitment, payable in arrears on the Quarterly Payment Dates
(prorated for the first quarter if less than a full quarter) and on the
Termination Date and (ii) for the period from and including the Closing Date
through the Termination Date, on the amount of the CP Commitment, payable in
advance on the Closing Date.

                  Section 3.11. Computations.

                  Interest payable by Borrowers hereunder and under the other
Loan Documents and the facility fee payable under SECTION 3.8 shall be computed
as follows: (i) with respect to Loans and the facility fee payable under SECTION
3.10, on the basis of a year of 360 days and the actual number of days elapsed
(including the first day but excluding the last day) occurring in the period for
which payable unless such calculation would result in a usurious rate, in which
case interest shall be calculated on the basis of a year of 365 or 366 days, as
the case may be.

                  Section 3.12. Termination or Reduction of Commitment.

                  Borrowers shall have the right to terminate fully or to reduce
in part on a pro rata basis among the Banks the unused portion of the Commitment
at any time and from time to time, provided that: (a) Borrowers shall give the
Banks at least three (3) Business Days notice of each such termination or
reduction; and (b) each partial reduction shall be in an aggregate amount at
least equal to Five Million Dollars ($5,000,000). The Commitment may not be
reinstated after it has been terminated or reduced.

                  Section 3.13. Obligations.

                  No Bank shall be liable in respect to the obligation of any
other Bank hereunder or be obligated in any event to lend in excess of its
Revolving Commitment or Commercial Paper Commitment, as the case may be.

                                       21

<PAGE>

                  Section 3.14. Method of Payment.

                  All payments of principal, interest, and other amounts to be
made by Borrowers under this Agreement and the other Loan Documents shall be
made to the Agent for the ratable account of the Banks and the holders of the
Notes then outstanding, as appropriate, at the Agent's Principal Office in
Dollars and in immediately available funds, without setoff, deduction, or
counterclaim, not later than 10:00 a.m., Milwaukee, Wisconsin, time on the date
on which such payment shall become due (each such payment made after such time
on such due date to be deemed to have been made on the next succeeding Business
Day). The applicable Borrower shall, at the time of making each such payment,
specify to the Agent the sums payable by Borrowers under this Agreement and the
other Loan Documents to which such payment is to be applied (and in the event
that a Borrower fails to so specify, or if an Event of Default exists, the Agent
may apply such payment to the Obligations in such order and manner as it may
elect in its sole discretion, subject to SECTION 3.15 hereof). Whenever any
payment under this Agreement or any other Loan Document shall be stated to be
due on a day that is not a Business Day, such payment may be made on the next
succeeding Business Day, and such extension of time shall in such case be
included in the computation of the payment of interest.

                  Section 3.15. Application of Proceeds of Collateral.

                  All proceeds received by the Banks from the sale or other
liquidation of the Collateral shall first be applied

                                    (i)      first, as payment of the accrued
         and unpaid fees and reasonable expenses of the Agent hereunder;

                                    (ii)     second, as payment of the accrued
         and unpaid fees and expenses of the Banks hereunder:

                                    (iii)    third, to the other Loan
         Obligations, until all the Loan Obligations have been paid and
         satisfied in full or cash collateralized;

                                    (iv)     fourth, to the Secured Parties, pro
         rata in accordance with the respective unpaid amounts of Hedging
         Obligations, until all Hedging Obligations have been paid and satisfied
         in full or cash collateralized;

                                    (v)      fifth, to the Secured Parties, pro
         rata in accordance with the respective unpaid amounts of the Deposit
         Obligations, until all Deposit Obligations have been paid and satisfied
         in full or cash collateralized; and

                                    (vi)     sixth, to the Secured Parties, pro
         rata in accordance with the respective unpaid amounts of the remaining
         Obligations.

After all the Obligations (including without limitation, all contingent
Obligations) have been paid and satisfied in full, the Commitment terminated and
all other obligations of either Borrower or any Obligated Party to any Secured
Party otherwise satisfied, any proceeds of Collateral shall be delivered to the
Person entitled thereto as directed by Borrowers or as otherwise determined by
applicable law or applicable court order.

                                       22

<PAGE>

                  Section 3.16. Pro Rata Treatment.

                  In the event that any Bank shall receive from any Borrower or
any other source any payment (other than a payment of Agent's fees) of, on
account of, or for any obligation of the Borrowers hereunder or under the Notes
(whether pursuant to the exercise of any right of set off, Bank's lien,
realization upon any security held for or appropriated to such obligation,
counterclaim or otherwise) other than as above provided, then such Bank shall
immediately purchase, without recourse and for cash, an interest in the
obligations of the same nature held by the other Banks so that each Bank shall
thereafter have a percentage interest in all of such obligations equal to the
percentage interest in such obligations which such Bank held immediately before
such payment; provided, that if any payment so received shall be recovered in
whole or in part from such purchasing Bank, the purchase shall be rescinded and
the purchase price restored to the extent of such recovery, but without
interest. The Borrowers specifically acknowledge and consent to the preceding
sentence.

                  Section 3.17. Borrowers' Acknowledgment of Benefit and
Liability

                  Each Borrower expressly acknowledges that it has benefited and
will benefit, directly and indirectly, from each and every Loan, whether or not
such Borrower is or was the actual borrower in respect of such Loan, and hereby
acknowledges and undertakes, together with the other Borrower, joint and several
liability for the punctual payment when due, whether at stated maturity, by
acceleration or otherwise, of all Obligations. Each Borrower hereby acknowledges
that this Agreement is the independent and several obligation of each Borrower
and may be enforced against each Borrower separately, whether or not enforcement
of any right or remedy hereunder has been sought against the other Borrower.
Each Borrower further agrees that its liability hereunder and under any other
Loan Document shall be absolute, unconditional, continuing and irrevocable. Each
Borrower expressly waives any requirement that the Agent or the Banks exhaust
any right, power or remedy and proceeds against the other Borrower under this
Agreement, or any other Loan Document, or against any other Person under any
guaranty of, or security for, any of the Obligations.

                  Section 3.18. Joint and Several Obligations Absolute

                  If acceleration of the time for payment of any amount payable
by a Borrower under the Obligations is stayed upon the insolvency, bankruptcy,
or reorganization of another Borrower, all such amounts otherwise subject to
acceleration under the terms of this Agreement shall nonetheless be payable by
the other Borrower hereunder forthwith on demand by the Bank. Each Borrower
hereby agrees that its joint and several liability for the Obligations of the
other Borrower (the "OTHER OBLIGATIONS") under this Agreement shall not be
released, discharged, diminished, impaired, reduced, or affected for any reason
or by the occurrence of any event, including, without limitation, one or more of
the following events, whether or not with notice to or the consent of either
Borrower: (a) the taking or accepting of collateral as security for any or all
of the Other Obligations or the release, surrender, exchange, or subordination
of any collateral now or hereafter securing any or all of the Other Obligations;
(b) any partial release of the liability of the other Borrower hereunder; (c)
any disability of the other Borrower, or the dissolution, insolvency, or
bankruptcy of the other Borrower or any other party at any time liable for the
payment of any or all of the Other Obligations; (d) any renewal, extension,
modification,

                                       23

<PAGE>

waiver, amendment, or rearrangement of any or all of the Other Obligations or
any instrument, document, or agreement evidencing, securing, or otherwise
relating to any or all of the Other Obligations; (e) any adjustment, indulgence,
forbearance, waiver, or compromise that may be granted or given by the Agent or
the Banks to the other Borrower or any other party ever liable for any or all of
the Other Obligations; (f) any neglect, delay, omission, failure, or refusal of
the Agent or the Banks to take or prosecute any action for the collection of any
of the Other Obligations or to foreclose or take or prosecute any action in
connection with any instrument, document, or agreement evidencing, securing, or
otherwise relating to any or all of the Other Obligations; (g) the
unenforceability or invalidity of any or all of the Other Obligations or of any
instrument, document, or agreement evidencing, securing, or otherwise relating
to any or all of the Other Obligations; (h) any payment by the other Borrower or
any other party to the Agent or the Banks is held to constitute a preference
under applicable bankruptcy or insolvency law or if for any other reason the
Agent or the Banks are required to refund any payment or pay the amount thereof
to someone else; (i) the settlement or compromise of any of the Other
Obligations; (j) the non-perfection of any security interest or lien securing
any or all of the Other Obligations; (k) any impairment of any collateral
securing any or all of the Other Obligations; (l) the failure of the Agent or
the Banks to sell any collateral securing any or all of the Other Obligations in
a commercially reasonable manner or as otherwise required by law; (m) any change
in the corporate existence, structure, or ownership of the other Borrower; or
(n) any other circumstance which might otherwise constitute a defense available
to, or discharge of, the other Borrower (other than payment of the Other
Obligations).

                                   ARTICLE IV

                         YIELD PROTECTION AND ILLEGALITY

                  Section 4.1. Increased Cost and Reduced Return.

                           (a)      If, after the date hereof, the adoption of
any applicable law, rule, or regulation, or any change in any applicable law,
rule, or regulation, or any change in the interpretation or administration
thereof by any Governmental Authority, central bank, or comparable agency
charged with the interpretation or administration thereof, or compliance by any
of the Banks (or its Applicable Lending Office) with any request or directive
(whether or not having the force of law) of any such Governmental Authority,
central bank, or comparable agency:

                                    (i)      shall subject any of the Banks (or
         the Applicable Lending Office) to any tax, duty, or other charge with
         respect to any Loans, its Note, or its obligation to make Loans, or
         change the basis of taxation of any amounts payable to the Banks (or
         their Applicable Lending Office) under this Agreement or its Note in
         respect of any Loans (other than taxes imposed on the overall net
         income of the Bank by the jurisdiction in which the Bank involved has
         its principal office or such Applicable Lending Office);

                                    (ii)     shall impose, modify, or deem
         applicable any reserve, special deposit, assessment, compulsory loan,
         or similar requirement (other than the Reserve Requirement utilized in
         the determination of the Adjusted Libor Rate) relating to

                                       24

<PAGE>

         any extensions of credit or other assets of, or any deposits with or
         other liabilities or commitments of, any of the Banks (or their
         Applicable Lending Office), including the Commitment of the Banks
         hereunder; or

                                    (iii)    shall impose on any of the Banks
         (or their Applicable Lending Office) or on the London interbank market
         any other condition affecting this Agreement or its Note or any of such
         extensions of credit or liabilities or commitments;

and the result of any of the foregoing is to increase the cost to any of the
Banks (or their Applicable Lending Office) of making or maintaining any Loans or
its commitment to make Loans or to reduce any sum received or receivable by the
Bank (or its Applicable Lending Office) under this Agreement or the Note with
respect to any Loans or its commitment to make Loans, then Borrowers shall
jointly and severally, pay to the Banks on demand such amount or amounts as will
compensate the Banks for such increased cost or reduction. If the Banks request
compensation by Borrowers under this SECTION 4.1(a), Borrowers may, by notice to
the Banks, suspend the obligation of the Banks to make Loans until the event or
condition giving rise to such request ceases to be in effect (in which case the
provisions of SECTION 4.4 shall be applicable); provided that such suspension
shall not affect the right of the Banks to receive the compensation so requested
as to any Loans that remain outstanding as of the date of such request.

                           (b)      If, after the date hereof, any Bank shall
have determined that the adoption of any applicable law, rule, or regulation
regarding capital adequacy or any change therein or in the interpretation or
administration thereof by any Governmental Authority, central bank, or
comparable agency charged with the interpretation or administration thereof, or
any request or directive regarding capital adequacy (whether or not having the
force of law) of any such Governmental Authority, central bank, or comparable
agency, has or would have the effect of reducing the rate of return on the
capital of such Bank or any corporation controlling such Bank as a consequence
of such Bank's obligations hereunder to a level below that which the Bank or
such corporation could have achieved but for such adoption, change, request, or
directive (taking into consideration its policies with respect to capital
adequacy), then from time to time upon demand Borrowers shall jointly and
severally, pay to the Banks such additional amount or amounts as will compensate
the Banks for such reduction.

                           (c)      The Banks shall promptly notify Borrowers of
any event of which they have knowledge, occurring after the date hereof, which
will entitle the Banks to compensation pursuant to this section and will
designate a different Applicable Lending Office if such designation will avoid
the need for, or reduce the amount of, such compensation and will not, in the
judgment of the Banks, be otherwise disadvantageous to it. The Banks shall
furnish to Borrowers a statement setting forth the additional amount or amounts
to be paid to it hereunder which shall be conclusive in the absence of manifest
error. In determining such amount, the Banks shall use reasonable averaging and
attribution methods.

                  Section 4.2. Limitation on Loans

                  If on or prior to the first day of any Interest Period for any
Loan:

                                       25

<PAGE>

                           (a)      the Agent determines (which determination
shall be conclusive) that by reason of circumstances affecting the relevant
market, adequate and reasonable means do not exist for ascertaining the Libor
Rate for such Interest Period; or

                           (b)      the Agent determines (which determination
shall be conclusive) that the Adjusted Libor Rate will not adequately and fairly
reflect the cost to the Banks of funding Loans for such Interest Period;

then the Agent shall give Borrowers prompt notice thereof and so long as such
condition remains in effect, the Banks shall be under no obligation to make
additional Loans or continue Loans and Borrowers shall, on the last day(s) of
the then current Interest Period(s) for the outstanding Libor Loans, prepay such
Loans in accordance with the terms of this Agreement.

                  Section 4.3. Illegality.

                  Notwithstanding any other provision of this Agreement, in the
event that it becomes unlawful for a Bank or its Applicable Lending Office to
make, maintain, or fund Loans hereunder, then the Agent shall promptly notify
Borrowers thereof and the Banks' obligation to make or continue Loans shall be
suspended until such time as the Banks may again make, maintain, and fund Loans
(in which case the provisions of SECTION 4.4 shall be applicable).

                  Section 4.4. Treatment of Affected Loans.

                  If the obligation of the Banks to make a Loan or to continue
Loans shall be suspended pursuant to SECTION 4.1 or 4.3 hereof, the parties
shall promptly negotiate in good faith to replace such Loans with another type
of Loan, such as a "base rate" loan giving, as nearly as possible, their
respective benefits hereunder.

                  Section 4.5. Compensation.

                  Upon the request of any Bank, Borrowers shall, jointly and
severally, pay to the Bank involved such amount or amounts as shall be
sufficient (in the reasonable opinion of the Bank involved) to compensate it for
any loss, cost, or expense (including loss of anticipated profits) incurred by
it as a result of:

                           (a)      any payment or prepayment for any reason
(including, without limitation, the acceleration of the Loans pursuant to
SECTION 10.2) on a date other than the last day of the Interest Period for such
Loan; or

                           (b)      any failure by either Borrower for any
reason (including, without limitation, the failure of any condition precedent
specified in ARTICLE V to be satisfied) to borrow, continue, or prepay a Loan on
the date for such borrowing, continuation, or prepayment specified in the
relevant notice of borrowing, prepayment or continuation under this Agreement.

                  Section 4.6. Taxes.

                           (a)      Any and all payments by Borrowers or the
Obligated Parties to or for the account of the Banks hereunder or under any
other Loan Document shall be made free

                                       26

<PAGE>

and clear of and without deduction for any and all present or future taxes,
duties, levies, imposts, deductions, charges or withholdings, and all
liabilities with respect thereto, excluding, taxes imposed on the Banks' overall
income, gross receipts, capital or gains and franchise or similar taxes, in each
case, imposed on it by the jurisdiction under the laws of which any Bank (or its
Applicable Lending Office) or the Agent (as the case may be) is organized or any
political subdivision thereof (all such non-excluded taxes, duties, levies,
imposts, deductions, charges, withholdings, and liabilities being hereinafter
referred to as "TAXES"). If either Borrower or any Obligated Party shall be
required by law to deduct any Taxes from or in respect of any sum payable under
this Agreement or any other Loan Document to any Bank, (i) the sum payable shall
be increased as necessary so that after making all required deductions
(including deductions applicable to additional sums payable under this SECTION
4.6) the Bank shall receive an amount equal to the sum they would have received
had no such deductions been made, (ii) the applicable Borrower or Obligated
Party shall make such deductions, (iii) Borrowers shall, jointly and severally,
pay the full amount deducted to the relevant taxation authority or other
authority in accordance with applicable law, and (iv) Borrowers shall furnish to
the Banks the original or a certified copy of a receipt evidencing payment
thereof.

                           (b)      In addition, Borrowers, jointly and
severally, agree to pay any and all present or future stamp or documentary taxes
and any other excise or property taxes or charges or similar levies which arise
from any payment made under this Agreement or any other Loan Document or from
the execution or delivery of, or otherwise with respect to, this Agreement or
any other Loan Document (hereinafter referred to as "OTHER TAXES").

                           (c)      Borrowers, jointly and severally, agree to
indemnify the Banks for the full amount of Taxes and Other Taxes (including,
without limitation, any Taxes or Other Taxes imposed or asserted by any
jurisdiction on amounts payable under this SECTION 4.6) paid by the Banks and
any liability (including penalties, interest, and expenses) arising therefrom or
with respect thereto.

                           (d)      If a Borrower or Obligated Party is required
to pay additional amounts to or for the account of the Bank pursuant to this
SECTION 4.6, then the Banks will agree to use reasonable efforts to change the
jurisdiction of its Applicable Lending Office so as to eliminate or reduce any
such additional payment which may thereafter accrue if such change, in the
judgment of the Bank, is not otherwise disadvantageous to the Bank.

                           (e)      Within thirty (30) days after the date of
any payment of Taxes, Borrowers shall furnish to the Banks the original or a
certified copy of a receipt evidencing such payment.

                           (f)      Without prejudice to the survival of any
other agreement of Borrowers hereunder, the agreements and obligations of
Borrowers contained in this SECTION 4.6 shall survive the termination of the
Commitment and the payment in full of the Note.

                           (g)      If any Bank shall become aware that it is
entitled to claim a refund from, or to a tax credit on any tax return filed by
the Bank with, a Governmental Authority in respect of Taxes or Other Taxes as to
which it has been indemnified by Borrowers, or with respect to which Borrowers
have paid additional amounts, pursuant to this SECTION 4.6, it shall

                                       27

<PAGE>

promptly notify Borrower of the availability of such refund claim or right to a
tax credit and shall, within thirty (30) days after receipt of a request by
Borrowers, make a claim to such Governmental Authority for such refund, or claim
such credit on the next such tax return filed by it, in each case, at Borrowers'
expense. If any Bank receives a refund (including pursuant to a claim for refund
made pursuant to the preceding sentence) in respect of any Taxes or Other Taxes
as to which it has been indemnified by Borrowers or with respect to which
Borrowers have paid additional amounts pursuant to this SECTION 4.6 or receives
benefit from such tax credit, it shall within thirty (30) days from the date of
the receipt of such refund or such benefit pay over such refund or an amount
equal to such benefit to Borrowers (but only to the extent of indemnity payments
made, or additional amounts paid, by Borrowers under this SECTION 4.6 with
respect to the Taxes or Other Taxes giving rise to such refund), net of all
out-of-pocket expenses of the Bank and without interest (other than interest
paid by the relevant Governmental Authority with respect to such refund);
provided, however, that Borrowers, upon the request of the Bank, jointly and
severally, agree to repay the amount paid over to Borrowers (plus penalties,
interest or other charges) to the Bank in the event such Bank is required to
repay such refund to such Governmental Authority.

                                   ARTICLE V

                              CONDITIONS PRECEDENT

                  Section 5.1. Initial Loan.

                  The obligation of the Banks to make their initial Loan is
subject to the condition precedent that the Banks shall have received on or
before, or shall receive simultaneously with, the day of any such Loan all of
the following, each dated (unless otherwise indicated) the Closing Date, in form
and substance satisfactory to the Banks:

                           (a)      Resolutions. Resolutions of the Board of
Directors of each Borrower and each Obligated Party certified by its Secretary
or an Assistant Secretary which authorize its execution, delivery, and
performance of the Loan Documents to which it is or is to be a party;

                           (b)      Incumbency Certificate. A certificate of
incumbency for each Borrower and each Obligated Party certified by its Secretary
or an Assistant Secretary certifying the name of each of its officers (i) who is
authorized to sign the Loan Documents to which it is or is to be a party
(including the certificates contemplated herein) together with specimen
signatures of each such officer and (ii) who will, until replaced by other
officers duly authorized for that purpose, act as its representative for the
purposes of signing documents and giving notices and other communications in
connection with the Loan Documents and the transactions contemplated hereby;

                           (c)      Certificate of Incorporation. The
certificate of incorporation of each Borrower and each Obligated Party certified
by the Secretary of State of the state of its incorporation and dated a current
date;

                                       28

<PAGE>

                           (d)      Bylaws. The bylaws of each Borrower and each
Obligated Party certified by its Secretary or an Assistant Secretary;

                           (e)      Governmental Certificates. Certificates of
the appropriate government officials of the state of incorporation of each
Borrower and each Obligated Party as to their respective existence, authority to
do business and good standing, as applicable, in such states, each dated a
current date;

                           (f)      Note. The Notes executed by each Borrower;

                           (g)      Guaranty. The Guaranty executed by each
Regular Subsidiary in existence as of the Closing Date;

                           (h)      Security Agreements. The Security Agreements
executed by NELNET and NETWORK, respectively, UCC, tax and judgment Lien search
reports listing all documentation on file against each Borrower in each
jurisdiction in which such party is organized and has its chief executive
office; and such executed documentation as the Bank may deem necessary to
perfect or protect its Liens, including, without limitation: (i) financing
statements under the UCC and other applicable documentation under the laws of
any jurisdiction with respect to the perfection of Liens; and (ii) such consents
and/or lien acknowledgments, as the Bank may require to ensure the attachment,
perfection and priority of the Liens of the Agent in the Collateral;

                           (i)      Termination of Liens. Duly executed UCC-3
termination statements and such other documentation as shall be necessary to
terminate or release all Liens other than those permitted by SECTION 8.2 hereof;

                           (j)      Fees. The fees payable to the Banks on the
Closing Date;

                           (k)      Attorneys' Fees and Expenses. Evidence that
the costs and expenses (including reasonable attorneys' fees) referred to in
SECTION 11.1 hereof, to the extent incurred and invoiced, have been, or will be
with the proceeds of the initial Loan, paid in full;

                           (l)      Opinion of Counsel. A favorable opinion of
legal counsel to Borrowers and the Obligated Parties, as to the matters set
forth in EXHIBIT "B" hereto, and such other matters as the Bank may reasonably
request; and

                           (m)      Intercreditor Agreement. An Intercreditor
Agreement executed by Borrowers, Banks and Bank of America, N.A., relating to
the limitations on payment of the Bank of America Facility in the form attached
hereto as EXHIBIT I (the "INTERCREDITOR AGREEMENT").

                  Section 5.2. All Loans.

                  The obligation of the Banks to make any Loan (including the
initial Loan) is subject to the following additional conditions precedent:

                           (a)      No Default. No Default shall have occurred
and be continuing, or would result from such Loan;

                                       29

<PAGE>

                           (b)      Representations and Warranties. All of the
representations and warranties contained in ARTICLE VI hereof and in the other
Loan Documents shall be true and correct in all material respects on and as of
the date of such Loan with the same force and effect as if such representations
and warranties had been made on and as of such date except to the extent that
such representations and warranties relate specifically to another date;

                           (c)      Absence of Legal Action. No order, judgment
or decree of any court, arbitrator or Governmental Authority nor any action,
suit, investigation or other proceeding before any court, arbitrator or
Governmental Authority shall purport or threaten to enjoin or restrain any of
the transactions contemplated by the Loan Documents or any acquisition to be
financed with the proceeds of the Loan requested;

                           (d)      No Material Adverse Effect. Since December
31, 2002, no event has occurred that has, or would have, a Material Adverse
Effect, or if such Loan is to pay the purchase price for a Permitted
Acquisition, that would have a material adverse effect on the business, assets,
liabilities (actual or contingent) operations, condition (financial or
otherwise) or prospects of the applicable Target;

                           (e)      Acquisition Conditions. The conditions
precedent under SECTION 8.5 applicable to the Permitted Acquisition to be funded
with the Loan requested shall have been satisfied;

                           (f)      Additional Documentation. The Bank shall
have received such additional approvals, opinions, or documents as the Bank or
its legal counsel may reasonably request.

The notice of borrowing by Borrowers hereunder shall constitute a representation
and warranty by Borrowers that the conditions precedent set forth in SECTIONS
5.2 have been satisfied (both as of the date of such notice and, unless
Borrowers otherwise notify the Banks prior to the date of such borrowing, as of
the date of such borrowing).

                                   ARTICLE VI

                         REPRESENTATIONS AND WARRANTIES

                  To induce the Banks to enter into this Agreement, Borrowers,
jointly and severally, represent and warrant to the Banks that:

                  Section 6.1. Corporate Existence.

                  Borrowers and each Subsidiary (a) is a corporation (or other
entity as specified on SCHEDULE 6.14) duly organized, validly existing, and in
good standing under the laws of the jurisdiction of its incorporation or
organization; (b) has all requisite power and authority to own its assets and
carry on its business as now being or as proposed to be conducted; and (c) is
qualified to do business in all jurisdictions in which the nature of its
business makes such qualification necessary and where failure to so qualify
would have a Material Adverse Effect. Each Borrower and each Obligated Party has
the corporate power and authority and legal right to

                                       30

<PAGE>

execute, deliver, and perform its obligations under the Loan Documents to which
it is or may become a party.

                  Section 6.2. Financial Statements.

                  Borrowers have delivered to the Banks: (i) audited
consolidated financial statements of NELNET as of and for the fiscal years ended
December 31, 2000, 2001 and 2002; (ii) audited consolidated financial statements
of NETWORK as of and for the fiscal years ended December 31, 2000, 2001 and
2002; and (iii) unaudited consolidated financial statements of NELNET and the
Subsidiaries as of and for the fiscal quarter and three month period ended March
31, 2003. Such financial statements are complete and correct, have been prepared
in accordance with GAAP, and fairly and accurately present, on a consolidated
basis, the financial condition of the Persons the subject thereof as of the
respective dates indicated therein and the results of operations for the
respective periods indicated therein. Neither Borrower nor any of their
respective Subsidiaries has any material contingent liabilities, liabilities for
taxes, unusual forward or long-term commitments, or unrealized or anticipated
losses from any unfavorable commitments except as referred to or reflected in
such financial statements. There has been no material adverse change in the
business, assets, liabilities (actual or contingent), operations, condition
(financial or otherwise) or prospects of Borrowers or any of their respective
Subsidiaries since the effective date of the most recent financial statements
referred to in this SECTION 6.2.

                  Section 6.3. Corporate Action; No Breach.

                  The execution, delivery, and performance by each Borrower and
each Obligated Party of the Loan Documents to which it is or may become a party
and compliance with the terms and provisions hereof and thereof have been duly
authorized by all requisite corporate action on the part of each Borrower and
each Obligated Party and do not and will not (a) violate or conflict with, or
result in a breach of, or require any consent under (i) the certificate of
incorporation or bylaws of either Borrower, any Obligated Party or any of the
other Subsidiaries, (ii) any applicable standards, guidelines or requirements of
the Higher Education Act or any other law, rule, or regulation or any order,
writ, injunction, or decree of any Governmental Authority or arbitrator, or
(iii) any agreement or instrument (including, without limitation, any
Securitization Documents, Student Loan purchase or servicing agreements or any
Student Loan Guarantee Agreement) to which either Borrower, any Obligated Party
or any of the other Subsidiaries is a party or by which any of them or any of
their property is bound or subject, or (b) constitute a default under any such
agreement or instrument, or result in the creation or imposition of any Lien
upon any of the property of either Borrower, any Obligated Party or any other
Subsidiary except for the Liens created under the Loan Documents.

                  Section 6.4. Operation of Business.

                  Borrowers and each of their respective Subsidiaries have
entered into all agreements and possess all licenses, permits, franchises,
patents, copyrights, trademarks, and tradenames, or rights thereto (including,
without limitation, all DOE and guaranty agency agreements, licenses and
approvals and all licenses, permits and approvals required under the Higher
Education Act) necessary to conduct their respective businesses substantially as
now

                                       31

<PAGE>

conducted and as currently proposed to be conducted without Material Adverse
Effect and Borrowers and each of their respective Subsidiaries are not in
violation in any material respect of any valid rights of others with respect to
any of the foregoing.

                  Section 6.5. Litigation and Judgments.

                  There is no action, suit, investigation, or proceeding before
or by any Governmental Authority (including without limitation, the DOE) or
arbitrator pending, or to the knowledge of either Borrower, threatened against
or affecting either Borrower or any Subsidiary which, if adversely determined,
could have a Material Adverse Effect. There are no unstayed or undischarged
judgments against either Borrower or any Subsidiary which would constitute an
Event of Default under SECTION 10.1(h).

                  Section 6.6. Rights in Properties; Liens.

                  Borrowers and each of their respective Subsidiaries have good
and indefeasible title to or valid leasehold interests in their respective
properties, real and personal, including the properties and leasehold interests
reflected in the financial statements described in SECTION 6.2, and none of the
properties or leasehold interests of either Borrower or any Subsidiary is
subject to any Lien, except as of the Closing Date, the Liens disclosed on
SCHEDULE 8.2 and at all times after the Closing Date, as permitted by SECTION
8.2.

                  Section 6.7. Enforceability.

                  This Agreement constitutes, and the other Loan Documents to
which each Borrower is party, when executed and delivered, shall constitute the
legal, valid, and binding obligations of the applicable Borrower, enforceable
against it in accordance with their respective terms, except as limited by
bankruptcy, insolvency, or other laws of general application relating to the
enforcement of creditors' rights and general principles of equity. The Loan
Documents to which each Obligated Party is party, when executed and delivered,
shall constitute the legal, valid, and binding obligations of such Obligated
Party, enforceable against such Obligated Party in accordance with their
respective terms, except as limited by bankruptcy, insolvency, or other laws of
general application relating to the enforcement of creditors' rights and general
principles of equity.

                  Section 6.8. Approvals.

                  No authorization, approval, or consent of, and no filing or
registration with, any Governmental Authority or third party is or will be
necessary for the execution, delivery, or performance by either Borrower or any
Obligated Party of the Loan Documents to which it is or may become a party or
for the validity or enforceability thereof except for such approvals or consents
which have been obtained or made and disclosed in writing to the Banks.

                  Section 6.9. Debt.

                  Borrowers and their respective Subsidiaries have no Debt,
except, as of the Closing Date, as reflected on SCHEDULE 8.1 and, at any time
after the Closing Date, Debt otherwise permitted by SECTION 8.1.

                                       32

<PAGE>

                  Section 6.10. Taxes.

                  Borrowers and each Subsidiary have filed all tax returns
(federal, state, and local) required to be filed, including all income,
franchise, employment, property, and sales tax returns, and have paid all of
their respective liabilities for taxes, assessments, governmental charges, and
other levies that are due and payable except for those liabilities whose amount,
applicability, or validity is being contested in good faith by appropriate
proceedings being diligently pursued, and for which adequate reserves have been
established. Neither Borrower knows of any pending investigation of either
Borrower or any Subsidiary by any taxing authority or of any pending but
unassessed material tax liability of either Borrower or any Subsidiary.

                  Section 6.11. Margin Securities.

                  Neither Borrower nor any Subsidiary is engaged principally, or
as one of its important activities, in the business of extending credit for the
purpose of purchasing or carrying margin stock (within the meaning of
Regulations T, U, or X of the Board of Governors of the Federal Reserve System),
and no part of the proceeds of any Loan will be used to purchase or carry any
margin stock or to extend credit to others for the purpose of purchasing or
carrying margin stock.

                  Section 6.12. ERISA.

                  Borrowers and each Subsidiary are in compliance in all
material respects with all applicable provisions of ERISA. Neither a Reportable
Event nor a Prohibited Transaction has occurred and is continuing with respect
to any Plan. No notice of intent to terminate a Plan has been filed, nor has any
Plan been terminated. No circumstances exist which constitute grounds entitling
the PBGC to institute proceedings to terminate, or appoint a trustee to
administer, a Plan, nor has the PBGC instituted any such proceedings. Neither
Borrower nor any ERISA Affiliate has completely or partially withdrawn from a
Multiemployer Plan. Borrower and each ERISA Affiliate have met their minimum
funding requirements under ERISA with respect to all of their Plans, and the
present value of all vested benefits under each Plan do not exceed the fair
market value of all Plan assets allocable to such benefits, as determined on the
most recent valuation date of the Plan and in accordance with ERISA. Neither
Borrower nor any ERISA Affiliate has incurred any liability to the PBGC under
ERISA.

                  Section 6.13. Disclosure.

                  No statement, information, report, representation, or warranty
made by either Borrower or any Obligated Party in any Loan Document or furnished
to the Bank in connection with this Agreement or any transaction contemplated
hereby contains any untrue statement of a material fact or omits to state any
material fact necessary to make the statements herein or therein not misleading
in light of the circumstances under which such statement, information, report,
representation or warranty was provided. There is no fact known to either
Borrower which has had a Material Adverse Effect, or which could have a Material
Adverse Effect in the future that has not been disclosed to the Bank.

                  Section 6.14. Subsidiaries.

                                       33

<PAGE>

                  As of the date hereof, Borrowers have no Subsidiaries other
than those listed on SCHEDULE 6.14, and SCHEDULE 6.14 sets forth the type of
entity, the jurisdiction of incorporation or organization of each Subsidiary,
Borrowers' or the Subsidiaries' percentage interest of the ownership of each
Subsidiary listed thereon, the authorized, issued, and outstanding Equity
Interests of each such Subsidiary and whether or not such Subsidiary is a
Regular Subsidiary. All of the outstanding Equity Interests of each Subsidiary
listed on SCHEDULE 6.14 has been validly issued, is fully paid, and is
non-assessable. There are no outstanding subscriptions, options, warrants,
calls, or rights (including preemptive rights) to acquire, and no outstanding
securities or instruments convertible into, Equity Interests of any Subsidiary
listed on SCHEDULE 6.14 except as specified on SCHEDULE 6.14.

                  Section 6.15. Agreements.

                  Neither Borrower nor any Subsidiary is a party to any
indenture, loan, or credit agreement, or any servicing or purchase agreement or
to any lease or other agreement or instrument (including, without limitation,
any servicing or purchase agreement or any Student Loan Guaranty Agreement), or
subject to any charter or corporate restriction that could have a Material
Adverse Effect in absence of a default thereunder. Neither Borrower nor any
Subsidiary is in default in any material respect in the performance, observance,
or fulfillment of any of the obligations, covenants, or conditions contained in
any agreement or instrument material to its business to which it is a party.

                  Section 6.16. Compliance with Laws.

                  Neither Borrower nor any Subsidiary is in violation in any
material respect of any applicable standards, guidelines or requirements of the
Higher Education Act or any other applicable law, rule, regulation (including,
without limitation, any Environmental Law), order, or decree of any Governmental
Authority (including without limitation, the DOE) or arbitrator.

                  Section 6.17. Investment Company Act.

                  Neither Borrower nor any Subsidiary is an "investment company"
within the meaning of the Investment Company Act of 1940, as amended.

                  Section 6.18. Public Utility Holding Company Act.

                  Neither Borrower nor any Subsidiary is a "holding company" or
a "subsidiary company" of a "holding company" or an "affiliate" of a "holding
company" or a "public utility" within the meaning of the Public Utility Holding
Company Act of 1935, as amended.

                  Section 6.19. Environmental Matters.

                  Except for instances of noncompliance with or exceptions to
the following that could not have, individually or in the aggregate, a Material
Adverse Effect: (i) no Hazardous Materials exist on, about, or within or have
been used, generated, stored, transported, disposed of on, or released from any
of the properties of either Borrower or any Subsidiary except in compliance with
applicable Environmental Laws and (ii) the use which either Borrower and the
Subsidiaries make and intend to make of their respective properties will not
result in the use,

                                       34

<PAGE>

generation, storage, transportation, accumulation, disposal, or release of any
Hazardous Material on, in, or from any of their properties except in compliance
with applicable Environmental Laws.

                  Section 6.20. Labor Disputes and Acts of God.

                  Neither the business nor the properties of either Borrower or
any Subsidiary are affected by any fire, explosion, accident, strike, lockout,
or other labor dispute, drought, storm, hail, earthquake, embargo, act of God or
of the public enemy, or other casualty (whether or not covered by insurance)
that is having or could have a Material Adverse Effect.

                  Section 6.21. Solvency.

                  As of and from and after the date of this Agreement and after
giving effect to the consummation of the transactions contemplated by the Loan
Documents and any transaction permitted hereby, Borrowers and each of their
respective Subsidiaries individually and on a consolidated basis: (a) owns and
will own assets the fair saleable value of which are (i) greater than the total
amount of their consolidated liabilities (including contingent liabilities) and
(ii) greater than the amount that will be required to pay the probable
liabilities of its then existing debts as they become absolute and matured
considering all financing alternatives and potential asset sales reasonably
available to it; (b) has capital that is not unreasonably small in relation to
its business as presently conducted or any contemplated or undertaken
transaction; and (c) does not intend to incur and does not believe that it will
incur debts beyond its ability to pay such debts as they become due.

                  Section 6.22. Loan Loss Reserve.

                  The Loan Loss Reserve determined as of June 30, 2003, was at
least 0.060% of Total Student Loans, as set forth in SCHEDULE 6.22, and was at
least at such level as of the Closing Date.

                  Section 6.23. Financial Covenants.

                  The ratio of Funded Debt determined as of June 30, 2003 to the
Leverage Denominator calculated for the four (4) fiscal quarters then ended, as
set forth in SCHEDULE 6.23, was not greater than 2.25 to 1 and such ratio as of
the Closing Date, based upon the four most recently completed fiscal quarters,
was not greater than 2.25 to 1 either.

                                  ARTICLE VII

                               POSITIVE COVENANTS

                  Each Borrower covenants and agrees that, as long as the
Obligations or any part thereof are outstanding or the Banks have any commitment
or other obligation hereunder, each Borrower will perform and observe the
following positive covenants unless the Banks otherwise agree:

                                       35

<PAGE>

                  Section 7.1. Reporting Requirements

                  Borrowers will furnish to the Banks:

                           (a)      Annual Financial Statements. As soon as
available, and in any event within ninety (90) days after the end of each fiscal
year of Borrowers, beginning with the fiscal year ending December 31, 2003, a
copy of the annual audit report of Borrowers and their respective Subsidiaries
for such fiscal year containing, on a consolidated and consolidating basis,
balance sheets and statements of income, stockholders' equity, and cash flow as
at the end of such fiscal year and for the twelve (12) month period then ended,
in each case setting forth in comparative form the figures for the preceding
fiscal year, all in reasonable detail and audited and certified without
qualification by independent certified public accountants of recognized standing
acceptable to the Agent, to the effect that such report has been prepared in
accordance with GAAP;

                           (b)      Quarterly Financial Statements. As soon as
available, and in any event within forty-five (45) days after the end of each of
the quarters of each fiscal year of Borrowers, a copy of an unaudited financial
report of Borrowers and their respective Subsidiaries as of the end of such
fiscal quarter and for the portion of the fiscal year then ended containing, on
a consolidated and consolidating basis, balance sheets and statements of income,
stockholders' equity, and cash flow, in each case setting forth in comparative
form the figures for the corresponding period of the preceding fiscal year, all
in reasonable detail certified by the chief financial officer of Borrowers to
have been prepared in accordance with GAAP and to fairly and accurately present
(subject to year-end audit adjustments) the financial condition and results of
operations of Borrowers and their respective Subsidiaries, on a consolidated and
consolidating basis, at the date and for the periods indicated therein;

                           (c)      Quarterly Reporting of Permissible
Withdrawal Amounts and SLIMS Commitment Amounts. As soon as available, and in
any event within 45 days after the end of each of the quarters of each fiscal
year of Borrowers, a copy of a report listing the Permissible Withdrawal Amounts
and the SLIMS Commitment Amounts as of the end of such fiscal quarter with
respect to each Asset Securitization of the Borrowers and any of their
Subsidiaries, including in such report the calculations required under the
applicable Securitization Documents to determine whether Permissible Withdrawal
Amounts exist. With respect to each Tax-Exempt Asset Securitization, such report
also shall include (i) the outstanding principal balance plus accrued interest
relating to the Student Loans allocated to such Tax-Exempt Asset Securitization
as of the end of such fiscal quarter, (ii) the value of such Student Loans based
on cost plus unamortized premiums, if any, as of the end of such fiscal quarter,
and (iii) an identification of the most recent reports (which reports may have
been prepared as of a date prior to such fiscal quarter) of the calculations of
arbitrage rebate and excess earnings upon which such determination of Permitted
Withdrawal Amount is based.

                           (d)      Annual Forecast. Concurrently with the
delivery of the annual financial statements referred to in SECTION 7.1(a), a
forecast of the Borrowers and their Subsidiaries in a form acceptable to the
Agent regarding the Borrowers' and their Subsidiaries' operations and business
for the then current year, that is, the year following the end of the annual
financial statements referred to in SECTION 7.1(a).

                                       36

<PAGE>

                           (e)      Compliance Certificate. Concurrently with
the delivery of each of the financial statements referred to in SUBSECTIONS
7.1(a), 7.1(b) AND 7.1(c), a Compliance Certificate;

                           (f)      Management Letters. Promptly upon receipt
thereof, a copy of any management letter or written report submitted to either
Borrower or any Subsidiary by independent certified public accountants with
respect to the business, assets, liabilities (actual or contingent), operations,
condition (financial or otherwise) or prospects of either Borrower or any
Subsidiary;

                           (g)      Notice of Litigation. Promptly after the
commencement thereof, notice of all actions, suits, and proceedings before any
Governmental Authority or arbitrator affecting either Borrower or any Subsidiary
which, if determined adversely to either Borrower or such Subsidiary, could have
a Material Adverse Effect;

                           (h)      Notice of Default. As soon as possible and
in any event within five (5) days after either Borrower becomes aware of any
Default, a written notice setting forth the details of such Default and the
action that Borrowers have taken and proposes to take with respect thereto;

                           (i)      ERISA Reports. (i) Upon any Bank's request,
copies of all reports, including annual reports, and notices which either
Borrower or any Subsidiary files with or receives from the PBGC or the U.S.
Department of Labor under ERISA; and (ii) as soon as possible and in any event
within five (5) days after either Borrower has determined that any Reportable
Event or Prohibited Transaction has occurred with respect to any Plan or that
the PBGC or within five (5) days after either Borrower or any Subsidiary has
instituted or will institute proceedings under Title IV of ERISA to terminate
any Plan, a certificate of the chief financial officer of such Borrower setting
forth the details as to such Reportable Event or Prohibited Transaction or Plan
termination and the action that Borrowers propose to take with respect thereto;

                           (j)      Reports to Other Creditors. Promptly after
the furnishing thereof, copies of any statement or report furnished by either
Borrower or any Subsidiary to any other party pursuant to the terms of any
indenture, loan, or credit or similar agreement and not otherwise required to be
furnished to the Bank pursuant to any other clause of this section;

                           (k)      Notice of Material Adverse Effect. As soon
as possible and in any event within ten (10) days after either Borrower becomes
aware of occurrence thereof, written notice of any matter that could have a
Material Adverse Effect;

                           (l)      Proxy Statements, etc. Upon any Bank's
request, as soon as available, one copy of each financial statement, report,
notice or proxy statement sent by either Borrower or any Subsidiary to its
security holders generally and one copy of each regular, periodic or special
report, registration statement, or prospectus filed by either Borrower or any
Subsidiary with any securities exchange or the Securities and Exchange
Commission or any successor agency;

                           (m)      Student Loan Reporting.

                                       37

<PAGE>

                                    (i)      As soon as available, and in any
         event within forty-five (45) days after the end of each of the quarters
         of each fiscal year of Borrowers, a report on Borrowers' and the
         Subsidiaries' Student Loan portfolio, which shall include an
         identification of each type of Student Loan outstanding, the
         performance of each such Student Loan and the default rates applicable
         thereto; and

                                    (ii)     Promptly upon the receipt thereof,
         and in any event on at least an annual basis, the audited financial
         statements, the SAS 70 reports and the servicer attestation reports
         provided to either Borrower or any Subsidiary by the servicers of the
         Student Loans of either Borrower or any Subsidiary, any lender
         attestation reports relating to any Student Loans owned by or on behalf
         of either Borrower or any Subsidiary and such other information and
         reports as the Agent may request to determine compliance with SECTION
         7.12; and

                           (n)      DOE and Guaranty Agency Audit Materials.
Within forty-five (45) days after the last day of each fiscal quarter, notice of
all DOE audits and guaranty agency audits of, or any other actions of a material
nature by, the DOE or a guaranty agency with respect to, either Borrower, any
Subsidiary or any Affiliate thereof and, to the extent that it has knowledge
thereof, of any servicer or Student Loan guarantor applicable to any Student
Loans owned by either Borrower or any Subsidiary, and, in each case, notice of
the results thereof (including, but not limited to, the rate of reimbursement by
the DOE for such Student Loan guarantors to the extent that such rate is below
the maximum permitted under the Higher Education Act);

                           (o)      General Information. Promptly, such other
information concerning either Borrower or any Subsidiary as the Banks may from
time to time reasonably request.

                  Section 7.2. Maintenance of Existence; Conduct of Business.

                  Except as permitted by SECTION 8.3, Borrowers will, and will
cause each Subsidiary to, preserve and maintain its corporate existence and all
of its agreements, leases, privileges, licenses, permits, franchises,
qualifications, and rights (including, without limitation, all agreements,
authorizations, licenses and approvals provided by the DOE, a guaranty agency or
otherwise under the Higher Education Act) that are necessary or desirable in the
ordinary conduct of its business. Borrowers will, and will cause each Subsidiary
to, conduct its business in an orderly and efficient manner in accordance with
good business practices.

                  Section 7.3. Maintenance of Properties.

                  Borrowers will, and will cause each Subsidiary to, maintain,
keep, and preserve all of its properties necessary or useful in the proper
conduct of its business in good repair, working order, and condition and make
all necessary repairs, renewals, replacements, betterments, and improvements
thereof.

                  Section 7.4. Taxes and Claims.

                  Borrowers will, and will cause each Subsidiary to, pay or
discharge at or before maturity or before becoming delinquent (a) all taxes,
levies, assessments, and governmental

                                       38

<PAGE>

charges imposed on it or its income or profits or any of its property, and (b)
all lawful claims for labor, material, and supplies, which, if unpaid, might
become a Lien upon any of its property; provided, however, that neither Borrower
nor any Subsidiary shall be required to pay or discharge any tax, levy,
assessment, or governmental charge or claim for labor, material, or supplies
whose amount, applicability, or validity is being contested in good faith by
appropriate proceedings being diligently pursued and for which adequate reserves
have been established.

                  Section 7.5. Insurance.

                  Borrowers will, and will cause each Subsidiary to, keep
insured by financially sound and reputable insurers all property of a character
usually insured by Persons engaged in the same or similar business similarly
situated against loss or damage of the kinds and in the amounts customarily
insured against by such Persons and carry such other insurance as is usually
carried by such Persons.

                  Section 7.6. Inspection Rights.

                  Prior to the occurrence of a Default, each Borrower will, and
will cause each Subsidiary to, permit representatives of the Banks, during
normal business hours and upon no less than two (2) Business Days prior notice,
to examine, copy, and make extracts from its books and records, to visit and
inspect its properties, and to discuss its business, operations, and financial
condition with its officers, employees, and independent certified public
accountants. If a Default exists, each Borrower will, and will cause each
Subsidiary to, permit representatives of the Banks, during normal business hours
but without prior notice, to examine, copy, and make extracts from its books and
records, to visit and inspect its properties, and to discuss its business,
operations, and financial condition with its officers, employees, and
independent certified public accountants.

                  Section 7.7. Keeping Books and Records.

                  Borrowers will, and will cause each Subsidiary to, maintain
proper books of record and account in which full, true, and correct entries in
conformity with GAAP shall be made of all dealings and transactions in relation
to its business and activities.

                  Section 7.8. Compliance with Laws.

                  Borrowers will, and will cause each Subsidiary to, comply in
all material respects with all applicable standards, guidelines or requirements
of the Higher Education Act and all other applicable laws, rules, regulations,
orders, and decrees of any Governmental Authority or arbitrator.

                  Section 7.9. Compliance with Agreements.

                  Borrowers will, and will cause each Subsidiary to, comply in
all material respects with all agreements, contracts, and instruments binding on
it or affecting its properties or business, including, without limitation, all
Securitization Documents, all Student Loan servicing and purchase agreements and
all Student Loan Guaranty Agreements.

                                       39

<PAGE>

                  Section 7.10. Further Assurances; Subsidiary Joinder.

                  Borrowers will, and will cause each Subsidiary to, execute and
deliver such further documents and take such further action as may be requested
by the Agent or the Banks to carry out the provisions and purposes of this
Agreement and the other Loan Documents. Without limiting the generality of the
forgoing, within forty-five (45) days after the end of each fiscal quarter or,
in connection with an acquisition, as of the date of the acquisition, Borrowers
shall cause each Subsidiary that is not a Special Purpose Vehicle and that is
created or acquired during the fiscal quarter then ending or, in the case of
acquisition, then being acquired, to execute and deliver to Bank a Subsidiary
Joinder Agreement and such other documentation as the Agent may reasonably
request to cause such Subsidiary to enter into and implement the guaranty for
the repayment of the Obligations contemplated by the Guaranty.

                  Section 7.11. ERISA.

                  Borrowers will, and will cause each Subsidiary to, comply with
all minimum funding requirements and all other material requirements of ERISA,
if applicable, so as not to give rise to any liability under ERISA or any Plan.

                  Section 7.12. Servicing Performance.

                  Borrowers will, and will cause each Subsidiary and each
servicer of Student Loans in which it or any Subsidiary has an ownership
interest to maintain annual error rates applicable to its servicing of Student
Loans lower than the DOE thresholds which would reduce the guarantee applicable
to such Student Loans to an amount below ninety-eight percent (98%).

                  Section 7.13. Management.

                  Michael Dunlap and Stephen Butterfield shall at all times be
active in the Borrowers' business.

                  Section 7.14. F&M Replacement Facility.

                  If the 2003 Public Offering is not successfully closed by
December 31, 2003, the Borrowers shall cause to be in place the F&M Replacement
Facility by the later of 90 days after termination of the 2003 Public Offering
or March 31, 2004, on terms reasonably satisfactory to the Banks, which F&M
Replacement Facility shall be subordinated to this Agreement pursuant to the an
agreement reasonably acceptable to the Banks.

                                  ARTICLE VIII

                               NEGATIVE COVENANTS

                  Each Borrower covenants and agrees that, as long as the
Obligations or any part thereof are outstanding or the Banks have any commitment
or other obligation hereunder, it will perform and observe the following
negative covenants unless the Banks otherwise agree:

                  Section 8.1. Debt.

                                       40

<PAGE>

                  Borrowers will not, and will not permit any Subsidiary to,
incur, create, assume, or permit to exist any Debt, except:

                           (a)      Debt to the Banks pursuant to the Loan
Documents;

                           (b)      Existing Debt in the amount disclosed on
SCHEDULE 8.1 (including any advances made on or after the Closing Date pursuant
to the commitments to lend disclosed on SCHEDULE 8.1) hereto and any extensions,
renewals or refinancings of such existing Debt so long as (i) the principal
amount of such Debt after such renewal, extension or refinancing shall not
exceed the principal amount of such Debt which was outstanding immediately prior
to such renewal, extension or refinancing, and (ii) such Debt shall not be
secured by any assets other than assets securing such Debt, if any, prior to
such renewal, extension or refinancing;

                           (c)      Debt of either Borrower to any Subsidiary or
of any Subsidiary to either Borrower or another Subsidiary; provided that (i)
the obligations of each Subsidiary that is an Obligated Party for the Debt
created thereby shall be subordinated in right of payment to such Subsidiary's
Obligations under the Loan Documents from and after such time as any portion of
such Obligations shall become due and payable (whether at stated maturity, by
acceleration or otherwise); and (ii) no Default exists or would result
therefrom;

                           (d)      Debt under Hedging Agreements entered into
to mitigate the interest rate risk of Debt actually incurred; provided that each
counterparty shall be rated in one of the three highest rating categories of
Standard & Poor's Rating Group or Moody's Investors Service, Inc.;

                           (e)      Debt of a Subsidiary incurred in the
ordinary course of its Student Loan operations, provided that (i) the repayment
of principal of and interest on such Debt is fully secured by Student Loans or
(ii) such Debt represents unfunded commitments to provide Student Loans, and in
either event, the repayment of principal of and interest on such Debt is limited
to the assets financed thereby;

                           (f)      Guarantees given in the ordinary course of
business with respect to indemnification obligations arising in connection with
the issuance of Debt described in SECTION 8.1(e) and surety and appeal bonds,
performance and return-of-money bonds and other similar obligations (other than
for borrowed money);

                           (g)      Debt constituting obligations to reimburse
worker's compensation insurance companies for claims paid by such companies on
either Borrower's or a Subsidiary's behalf in accordance with the policies
issued to either Borrower and their respective Subsidiaries;

                           (h)      Guarantees by either Borrower or any
Subsidiary of Debt of a Subsidiary permitted hereby or of operating leases of a
Subsidiary entered into in the ordinary course of business;

                           (i)      Debt (including Capital Lease Obligations)
secured by purchase money Liens permitted by SECTION 8.2(f); provided that (x)
the purchase of the asset financed

                                       41

<PAGE>

thereby is permitted by SECTION 9.4; and (y) at the time of the incurrence,
creation, or assumption of any of such Debt, no Default shall have occurred and
be continuing; and

                           (j)      Debt of any Person (or any of such Person's
subsidiaries) existing at the time such Person becomes a Subsidiary (or is
merged into or consolidated with any Subsidiary), but only to the extent that
such Debt was not incurred in connection with, as a result of or in
contemplation of such Person becoming a Subsidiary (or being merged into or
consolidated with any Subsidiary) and any Guarantee of such Debt given by either
Borrower or any Subsidiary as a condition to the acquisition of such Person,
provided, however, that immediately after such acquired Person becomes a
Subsidiary (or is merged into or consolidated with any Subsidiary), no Default
exists.

                  Section 8.2. Limitation on Liens.

                  Borrowers will not, and will not permit any Subsidiary to,
incur, create, assume, or permit to exist any Lien upon any of its property,
whether now owned or hereafter acquired, except the following, none of which
(other than as disclosed on SCHEDULE 8.2) shall attach to or otherwise encumber:
(i) the Collateral, or (ii) any Securitization Residual other than in connection
with any SLIMS issued in accordance with Section 9.3 hereof:

                           (a)      Liens disclosed on SCHEDULE 8.2 hereto, and
Liens created and existing in connection with any extensions, renewals or
refinancings of the Debt secured by such Liens as permitted under SECTION
8.1(b), provided that (i) no such Lien is expanded to cover any additional
property (other than after acquired title in or on such property and proceeds of
the existing collateral and other than property having no greater fair market
value than the existing collateral for which such property is being substituted
as new collateral) after the date hereof, and (ii) no such Lien is spread to
secure any additional Debt after the date hereof;

                           (b)      Encumbrances consisting of easements, zoning
restrictions, or other restrictions on the use of real property that do not
(individually or in the aggregate) materially affect the value of the property
encumbered thereby or materially impair the ability of either Borrower or the
Subsidiaries to use such property in their respective businesses, and none of
which is violated in any material respect by existing or proposed structures or
land use;

                           (c)      Liens (other than Liens relating to
liabilities resulting from the violation of Environmental Laws or ERISA) for
taxes, assessments, or other governmental charges that are not delinquent or
which are being contested in good faith and for which adequate reserves have
been established;

                           (d)      Liens of mechanics, materialmen,
warehousemen, carriers, or other similar statutory Liens securing obligations
that are not yet due and are incurred in the ordinary course of business or
which are being contested in good faith and for which adequate reserves have
been established;

                           (e)      Liens resulting from good faith deposits to
(i) secure payments of workmen's compensation or other social security programs,
and (ii) secure the performance of tenders, statutory obligations, surety and
appeal bonds, bids, contracts (other than for payment of Debt), or leases made
in the ordinary course of business;

                                       42

<PAGE>

                           (f)      Purchase-money Liens on any property
hereafter acquired or a Lien incurred in connection with any conditional sale or
other title retention agreement or Capital Lease Obligation; provided that:

                                    (i)      any property subject to the
         foregoing is acquired by either Borrower or any Subsidiary in the
         ordinary course of its business (and not in a Permitted Acquisition)
         and the Lien on the property attaches concurrently or within sixty (60)
         days after the acquisition thereof,

                                    (ii)     the Debt secured by any Lien so
         created, assumed, or existing shall not exceed the lesser of the cost
         or fair market value at the time of acquisition of the property covered
         thereby;

                                    (iii)    each such Lien shall attach only to
         the property so acquired; and

                                    (iv)     the Debt incurred is permitted by
         SECTION 8.1(i);

                           (g)      Liens on Student Loans and fixed assets of a
Person existing at the time such Person becomes a Subsidiary (or such Person is
merged into or consolidated with any Subsidiary) in accordance with the
provisions of SECTION 8.5 hereof, provided, however, that such Liens (i) only
secure the Debt permitted by SUBSECTION 8.1(j) above, (ii) were in existence
prior to such acquired Person becoming a Subsidiary (or prior to the
contemplation of such merger or consolidation), (iii) do not cover any property
other than the property of such acquired Person which is subject to such Liens
prior to such acquired Person becoming a Subsidiary (or prior to the
contemplation of such merger or consolidation) and (iv) do not cover Collateral;

                           (h)      Any extension, renewal or replacement of any
of the Liens described in CLAUSES (d) through (g), provided that Liens permitted
thereby shall not be spread to cover any additional Debt or property (other than
after acquired title in or on such property and proceeds of the existing
collateral and other than property having no greater fair market value than the
existing collateral for which such property is being substituted as collateral);

                           (i)      Any attachment or judgment Lien not
constituting an Event of Default;

                           (j)      Liens against equipment arising from
precautionary UCC financing statement filings regarding operating leases which
are not Debt entered into by Borrowers and their respective Subsidiaries in the
ordinary course of business;

                           (k)      Liens on Student Loans, the proceeds
thereof, the documents evidencing such Student Loans and all cash and other
deposits relating specifically thereto securing Debt permitted by clause (e) of
SECTION 8.1; and

                           (l)      Liens granted in favor of the Agent or the
Banks for the benefit of the Secured Parties under the Loan Documents.

                                       43

<PAGE>

Neither Borrower nor any Regular Subsidiary shall enter into or assume any
agreement (other than the Loan Documents) prohibiting the creation or assumption
of any Lien upon its properties, whether now owned or hereafter acquired unless
such agreement permits the granting of Liens to secure the Obligations; provided
that, in connection with any Debt permitted to be incurred under SECTION 8.1
which is used to finance the acquisition of an asset, any Debt permitted to be
incurred under SECTION 8.1(e) and any Lien securing the payment of either type
of such Debt permitted by this SECTION 8.2, either Borrower or the Subsidiary
may agree that it will not permit any other Liens to encumber the asset securing
the payment thereof. Except as provided herein, as may be provided in any
Securitization Documents, as disclosed in SCHEDULE 8.2, and as may be imposed by
any applicable laws and regulations, Borrowers will not and will not permit any
Regular Subsidiaries directly or indirectly to create or otherwise cause or
suffer to exist or become effective any consensual encumbrance or restriction of
any kind on the ability of any Regular Subsidiary to: (1) pay dividends or make
any other distribution on any of such Regular Subsidiary's Equity Interests
owned by either Borrower or any other Subsidiary; (2) subject to subordination
provisions, pay any Debt owed to either Borrower or any other Subsidiary; (3)
make loans or advances to either Borrower or any other Subsidiary; or (4)
transfer any of its property or assets to either Borrower or any other
Subsidiary.

                  Section 8.3. Mergers, etc.

                  Borrowers will not, and will not permit any Subsidiary to,
become a party to a merger or consolidation, or purchase or otherwise acquire
all or substantially all of the assets of a Person or the assets of a division
or branch of such Person or any shares, equity securities or other evidence of
beneficial ownership of any Person, or wind-up, dissolve, or liquidate itself,
provided that as long as no Default exists or would result therefrom, Borrowers
give the Banks prior written notice and NELNET takes all action required hereby
and by the Security Agreement to continue the perfection and priority of the
Liens created thereby:

                           (a)      Borrowers or any other Regular Subsidiary
may acquire shares, equity securities or other evidence of beneficial ownership
of a Person (including a Subsidiary) or property of a Person (including a
Subsidiary) in accordance with the restrictions set forth in SECTION 8.5;

                           (b)      A Regular Subsidiary may wind-up, dissolve
or liquidate if its assets are transferred to a Borrower or another Regular
Subsidiary or disposed of pursuant to SECTION 8.7 and any Subsidiary (other than
a Regular Subsidiary) may wind-up, dissolve or liquidate if its assets are
transferred to a Borrower or another Subsidiary or disposed of pursuant to
SECTION 8.7;

                           (c)      Any Subsidiary may merge or consolidate with
a Borrower or a Guarantor (provided such Borrower or such Guarantor is the
surviving entity) and any Regular Subsidiary may merge or consolidate with any
other Regular Subsidiary and any Subsidiary other than a Regular Subsidiary may
merge or consolidate with any other Subsidiary;

                           (d)      Either Borrower may merge with any Target in
connection with any acquisition permitted by SECTION 8.5 (provided the
applicable Borrower is the surviving

                                       44

<PAGE>

entity) and any Subsidiary other than NETWORK may merge with any Target in
connection with any acquisition permitted by SECTION 8.5.

                           (e)      Either Borrower or any Subsidiary may make
any Investment permitted pursuant to SECTION 8.5.

                  Section 8.4. Restricted Payments.

                  NELNET (so long as it is the sole shareholder of NETWORK) or
NETWORK (so long as it is the sole shareholder of NELNET) (such Person, the
"PARENT") will not declare or pay any dividends or make any other payment or
distribution (whether in cash, property, or obligations) on account of its
Equity Interests, or redeem, purchase, retire, or otherwise acquire any of its
Equity Interests, or permit any of the Subsidiaries to purchase or otherwise
acquire any Equity Interests of Parent, or set apart any money for a sinking or
other analogous fund for any dividend or other distribution on its Equity
Interests or for any redemption, purchase, retirement, or other acquisition of
any of its Equity Interests; provided, however, that if no Default exists or
would result after giving pro forma effect thereto, (a) Parent may declare and
pay dividends on account of its Equity Interests and (b) Parent may redeem,
purchase, retire, or otherwise acquire its Equity Interests, provided that the
aggregate amount paid by Parent for the redemption, purchase, retirement or
other acquisition of its Equity Interests, plus the aggregate amount of the
prepayments made under the permissions of SECTION 8.10 during the entire term of
this Agreement, shall not exceed an aggregate amount equal to One Million
Dollars ($1,000,000).

                  Section 8.5. Investments.

                  Borrowers will not, and will not permit any Regular Subsidiary
to, make or permit to remain outstanding any advance, loan, extension of credit,
or capital contribution to or investment in any Person, or purchase or own any
stock, bonds, notes, debentures, or other securities of any Person, or be or
become a joint venturer with or partner of any Person or purchase all the
properties of a Person or purchase properties of a Person with a book value in
excess of five percent (5%) of the book value of all properties of such Person
determined as of the date of acquisition (all such transactions being herein
called "INVESTMENTS"), except:

                           (a)      Borrowers and any Regular Subsidiary may
make Investments in readily marketable direct obligations of the United States
of America or any agency thereof or readily marketable direct obligations
guaranteed or insured as to principal and interest by the United States of
America or any agency thereof.

                           (b)      Borrowers and any Regular Subsidiary may
make Investments in (i) fully insured certificates of deposit; and (ii) other
certificates of deposit issued by any commercial bank operating in the United
States of America having capital and surplus in excess of $500,000,000 and rated
in one of the four highest unsecured long-term debt ratings of Standard & Poor's
Rating Group or Moody's Investors Service, Inc.

                           (c)      Borrowers and any Regular Subsidiary may
make Investments in commercial paper of a domestic issuer if at the time of
purchase such paper is rated in one of the two highest ratings of Standards &
Poor's Ratings Group or Moody's Investors Service, Inc.

                                       45

<PAGE>

                           (d)      Borrowers and any Regular Subsidiary may own
stock of the Subsidiaries existing on the date hereof, Borrowers and any Regular
Subsidiary may make loans to Borrowers or other Subsidiaries and enter into
Guarantees, in each case, as permitted by SECTION 8.1 and, if no Default exists,
Borrowers and any Regular Subsidiary may make capital contributions to or
investments in, or purchase any stock or other equity securities of a Subsidiary
or a newly created Person organized by Borrowers or a Subsidiary that,
immediately after such investment or purchase, will be a Subsidiary provided
that the contributions, investments and purchases made under the permissions of
this clause (d) are made with cash or Student Loans and if made with cash, the
aggregate amount thereof after the Closing Date shall not exceed the amount
which is the sum of: (i) the amount determined in Borrower's reasonable business
judgment to be the necessary amount to facilitate tax planning and minimization
of Borrowers' and their respective Subsidiaries tax liability; (ii) the amount
necessary to finance the acquisition of Student Loans; and (iii) the amount
necessary to pay the reasonable expenses of any securities offering by such
Subsidiaries.

                           (e)      Borrowers and any Subsidiary may in the
ordinary course of business make loans to officers, directors, agents and
employees provided that the aggregate amount of the loans made pursuant to this
clause (e) shall never exceed One Hundred Thousand Dollars ($100,000) in the
aggregate at any time.

                           (f)      Borrowers and any Subsidiary may hold
Investments received in connection with the bankruptcy or reorganization of
vendors, suppliers and customers and in connection with the settlement of
delinquent obligations of, and disputes with, vendors, customers and suppliers
arising in the ordinary course of business.

                           (g)      Borrowers and any Subsidiary may make
extensions of trade credit in the ordinary course of business.

                           (h)      Borrowers and any Subsidiary may extend
credit in the form of Student Loans.

                           (i)      either Borrower or any other Regular
Subsidiary may acquire shares, other equity securities or other evidence of
beneficial ownership of a Person or, for purposes of SECTION 8.3, all or
substantially all of a Person's assets or the assets of a division or branch of
such Person, or become a joint venturer with or partner of any Person if, with
respect to each such transaction:

                                    (i)      Default. No Default exists or would
         result therefrom;

                                    (ii)     Consideration. Either (a) the
         consideration, regardless of form, including assumption of debt, given
         by the purchaser in connection with the transaction, is less than
         $25,000,000 on any one transaction and, if aggregated with all other
         transactions under this subsection during any prior 12 month period is
         less than $25,000,000 or (b) no Loan Obligations are outstanding
         hereunder; provided, however, that purchasers of portfolios of Student
         Loans in the normal course of business, without any payment of
         goodwill, going concern value or the like shall not be counted for
         purposes of the $25,000,000 limits;

                                       46

<PAGE>

                                    (iii)    Delivery Requirements. Borrowers
         shall provide the Banks fifteen (15) days prior to the consummation of
         the transaction the following: (A) notice of the transaction, (B) the
         most recent financial statements of the Target that Borrowers have
         available, (C) such other documentation and information relating to the
         Target and the transaction as the Banks may reasonably request, and (D)
         evidence certified by the chief executive or chief financial officer of
         Borrowers that they shall be in compliance with the covenants contained
         in ARTICLE IX on a pro forma basis for the four (4) Fiscal Quarter
         period then most recently ending (assuming (1) the consummation of the
         acquisition in question; (2) that the incurrence or assumption of any
         Debt in connection therewith occurred on the first day of such period;
         (3) to the extent such Debt bears interest at a floating rate, the rate
         in effect for the entire period of calculation was the rate in effect
         at the time of calculation; and (4) any sale of Subsidiaries or lines
         of business which occurred during such period occurred on the first day
         of such period);

                                    (iv)     Diligence. Borrowers or the
         applicable purchaser shall have completed due diligence on the Target
         or the assets to be acquired;

                                    (v)      U.S. Acquisitions. The Target,
         joint venture, or partnership is organized under the laws of a state in
         the United States of America and is involved in the same type of
         business activities as Borrowers and their respective Subsidiaries;

                                    (vi)     Structure. If the proposed
         acquisition is an acquisition of the stock of a Target, the acquisition
         will be structured so that the Target will become a wholly owned
         Subsidiary directly owned by either Borrower. If the proposed
         acquisition is an acquisition of assets, the acquisition will be
         structured so that either Borrower or a wholly owned Subsidiary
         directly owned by either Borrower shall acquire the assets; and

                                    (vii)    No Hostile Acquisitions. The
         proposed acquisition has been: (A) in the event a corporation or its
         assets is the Target, either (x) approved by the Board of Directors of
         the corporation which is the Target, or (y) recommended by such Board
         of Directors to the shareholders of such Target, (B) in the event a
         partnership is the Target, approved by a majority (by percentage of
         voting power) of the partners of the Target, or (C) in the event an
         organization or entity other than a corporation or partnership is the
         Target, approved by a majority (by percentage of voting power) of the
         governing body, if any, or by a majority (by percentage of ownership
         interest) of the owners of the Target;

provided, however, that if any acquisitions are made pursuant to clause (ii)
above, a condition precedent to any future Loan Obligations hereunder shall
require compliance with the terms of this Agreement, including specifically
SECTIONS 9.1 - 9.4.

                           (j)      Other Investments which as of the date of
incurrence, when aggregated with the amount of other Investments previously made
under this SECTION 8.5(j) (each valued as the amount of such Investment when
originally made) does not exceed five percent (5%) of the then existing
consolidated book value of all properties of Borrowers and their Subsidiaries;
provided, however, that Borrowers and their Subsidiaries shall not make any
loan, extension of credit (other than trade credit permitted under CLAUSE (g)
above), advance or

                                       47

<PAGE>

additional capital contribution (beyond the capital contributions existing on
the date hereof) to 5280 Solutions, Inc., a Colorado corporation, nor to
FirstMark Services, L.L.C., a Colorado limited liability company, except that
NETWORK may advance funds to FirstMark Services, L.L.C. in an aggregate amount
of up to $2,500,000 pursuant to NETWORK's commitment existing on the date
hereof.

                  Section 8.6. Transactions With Affiliates.

                  Borrowers will not, and will not permit any Subsidiary to,
enter into any transaction, including, without limitation, the purchase, sale,
or exchange of property or the rendering of any service, with any Affiliate of
either Borrower or such Subsidiary, except (i) transactions among Obligated
Parties and Special Purpose Vehicles; and (ii) transactions in the ordinary
course of and pursuant to the reasonable requirements of such Borrower's or such
Subsidiary's business and upon fair and reasonable terms no less favorable to
such Borrower or such Subsidiary than would be obtained in a comparable
arms-length transaction with a Person not an Affiliate of such Borrower or such
Subsidiary.

                  Section 8.7. Disposition of Property.

                  Borrowers will not, and will not permit any Subsidiary to,
sell, lease, assign, transfer, or otherwise dispose of any of its property,
except (a) dispositions of Student Loans in the ordinary course of business,
including any sale or other transfer pursuant to an Asset Securitization or
similar transaction; (b) dispositions of assets reasonably and in good faith
determined by such Borrower or such Subsidiary to be obsolete or no longer
necessary to its business if no Default exists or would result therefrom; (c)
any sale, lease, assignment, transfer or other disposition of assets of a
Subsidiary as a result of a transaction permitted by SECTION 8.3; (d) the sale,
lease, assignment, transfer or other disposition of assets of (i) a Regular
Subsidiary or a Special Purpose Vehicle to either Borrower or any other Regular
Subsidiary or Special Purpose Vehicle, and (ii) a Subsidiary other than a
Regular Subsidiary to either Borrower or to another Subsidiary. Upon the sale of
any property by Borrowers or a Subsidiary under the permissions of this SECTION
8.7 and delivery of the proceeds therefrom in accordance with the terms of this
Agreement, the Banks shall, without the requirement of any consent or approval
of any other Secured Party, execute and deliver to the buyer thereof such
documentation as may be necessary to evidence the termination of the Liens of
the Banks for the benefit of the Secured Parties therein and, if the stock of a
Subsidiary is sold, the release of such Subsidiary from the obligations arising
under the Loan Documents to which it is a party.

                  Section 8.8. Lines of Business.

                  Borrowers will not, and will not permit any Subsidiary to,
engage in any line or lines of business activity other than the businesses in
which they are engaged on the date hereof and any businesses reasonably related
thereto.

                  Section 8.9. Environmental Protection.

                  Borrowers will not, and will not permit any Subsidiary to, (a)
use (or permit any tenant to use) any of its properties for the handling,
processing, storage, transportation, or disposal of any Hazardous Material
except in compliance with applicable Environmental Laws,

                                       48

<PAGE>

(b) generate any Hazardous Material except in compliance with applicable
Environmental Laws, (c) conduct any activity that is likely to cause a release
or threatened release of any Hazardous Material in violation of any
Environmental Law, or (d) otherwise conduct any activity or use any of its
properties in any manner that is likely to violate any Environmental Law or
create any liabilities with respect thereto for which either Borrower or any of
the Subsidiaries would be responsible, except for circumstances or events
described in clauses (a) through (d) of this section that could not have a
Material Adverse Effect.

                  Section 8.10. Prepayment or Payment of Debt.

                  Neither Borrower shall prepay, and shall not permit any
Regular Subsidiary to prepay, any Debt, except (i) the Obligations and (ii) if
no Default exists or would result therefrom, Borrowers and their respective
Regular Subsidiaries may pay any Debt if the aggregate amount of the payment
made under the permissions of this SECTION 8.10 during the entire term of this
Agreement plus the aggregate amount paid by Borrowers for the redemption,
purchase, retirement or other acquisition of its Equity Interests under the
permissions of SECTION 8.4 during the entire term of this Agreement, shall not
exceed an aggregate amount equal to One Million Dollars ($1,000,000). In
addition, provided that Borrowers deliver a certificate to Banks certifying that
no Default or Event of Default exists.

                  Section 8.11. Portfolio Default Rates.

                  The Borrowers shall not permit the default rate applicable to
the portfolio of Student Loans they and their respective Subsidiaries own to
exceed fifteen percent (15%), calculated based on the principal amount of such
Student Loans in default to the Total Student Loans.

                                   ARTICLE IX

                               FINANCIAL COVENANTS

                  Each Borrower covenants and agrees that, as long as the
Obligations or any part thereof are outstanding or the Banks have any commitment
or other obligation hereunder, it will perform and observe the following
financial covenants unless the Banks otherwise agree:

                  Section 9.1. Consolidated Tangible Net Worth.

                  Borrowers and their Subsidiaries will at all times maintain
Consolidated Tangible Net Worth in an amount not less than the sum of (a)
Seventy-four Million Five Hundred Thousand Dollars ($74,500,000) plus (b)
seventy-five percent (75%) of the positive Consolidated Net Income of Borrowers
and their Subsidiaries for each fiscal quarter to have completely elapsed since
December 31, 2002; provided, however, that after the successful conclusion of
the 2003 Public Offering, the amount of the Consolidated Tangible Net Worth
shall be the foregoing amount plus an additional Thirty Million Dollars
($30,000,000).

                  Section 9.2. Maximum Leverage Ratio.

                                       49

<PAGE>

                  As of the end of each fiscal quarter beginning with the fiscal
quarter ending September 30, 2003, Borrowers will not permit the ratio of Funded
Debt determined as of the end of such fiscal quarter to the Leverage Denominator
calculated for the four (4) fiscal quarters then ending to be greater than 2.25
to 1.00.

                  Section 9.3. Issuance of SLIMS or Securities Evidencing a
Securitization Residual

                  Borrowers will not, and will not permit any Subsidiary to,
incur, create, assume, or permit to exist any SLIMS or securities evidencing a
Securitization Residual without the prior written consent of the Agent, which
consent shall not be unreasonably withheld, other than:

                           (a)      SLIMS outstanding as of the date of this
Agreement which are listed in Schedule 8.1 hereto; and

                           (b)      SLIMS or securities evidencing a
Securitization Residual which are issued or incurred when no Loan Obligations
are outstanding hereunder;

provided, however, that if any SLIMS or securities evidencing a Securitization
Residual are issued or incurred pursuant to clause (b) above, a condition
precedent to any future Loan Obligations hereunder shall require compliance with
the terms of this Agreement, including specifically SECTIONS 9.1-9.4.

                  Section 9.4. Minimum Loan Loss Reserve to Total Student Loans.

                  As of the end of each fiscal quarter beginning with the
quarter ended September 30, 2003, Borrowers and their Subsidiaries will maintain
a Loan Loss Reserve of at least 0.060% of Total Student Loans.

                                   ARTICLE X

                                    DEFAULT

                  Section 10.1. Events of Default.

                  Each of the following shall be deemed an "EVENT OF DEFAULT":

                           (a)      Either Borrower shall fail to pay (i) when
due any principal payable under any Loan Document or any part thereof, (ii)
within three (3) Business Days of the date due any interest or fees payable
under the Loan Documents or any part thereof, and (iii) within five (5) Business
Days after the date either Borrower receives written notice of the failure to
pay when due any other Obligation or any part thereof.

                           (b)      Any representation, warranty or
certification made or deemed made by either Borrower or any Obligated Party (or
any of their respective officers) in any Loan Document or in any certificate,
report, notice, or financial statement furnished at any time in connection with
this Agreement shall be false, misleading, or erroneous in any material respect
when made or deemed to have been made.

                                       50

<PAGE>

                           (c)      Either Borrower shall fail to perform,
observe, or comply with any covenant, agreement, or term contained in ARTICLE
VIII or ARTICLE IX of this Agreement. Either Borrower or any Obligated Party
shall fail to perform, observe, or comply with any other covenant, agreement, or
term contained in this Agreement or any other Loan Document (other than
covenants to pay the Obligations) and such failure shall continue for a period
of ten (10) days after the earlier of (i) the date the Agent provides Borrowers
with notice thereof or (ii) the date a Borrower should have notified the Banks
thereof in accordance with SECTION 7.1(g) hereof.

                           (d)      Either Borrower, any Obligated Party or any
other Subsidiary shall admit in writing its inability to, or be generally unable
to, pay its debts as such debts become due.

                           (e)      Either Borrower, any Obligated Party or any
other Subsidiary shall (i) apply for or consent to the appointment of, or the
taking of possession by, a receiver, rehabilitator, conservator, custodian,
trustee, liquidator or the like of itself or of all or a substantial part of its
property, (ii) make a general assignment for the benefit of its creditors, (iii)
commence a voluntary case under the United States Bankruptcy Code (as now or
hereafter in effect, the "BANKRUPTCY CODE"), (iv) institute any proceeding or
file a petition seeking to take advantage of any other law relating to
bankruptcy, insolvency, reorganization, liquidation, dissolution, winding-up, or
composition or readjustment of debts, (v) fail to controvert in a timely and
appropriate manner, or acquiesce in writing to, any petition filed against it in
an involuntary case under the Bankruptcy Code or under any other such law, or
(vi) take any corporate or other action for the purpose of effecting any of the
foregoing.

                           (f)      A proceeding or case shall be commenced,
without the application, approval or consent of either Borrower, any Obligated
Party or any other Subsidiary, in any court of competent jurisdiction, seeking
(i) its reorganization, liquidation, dissolution, arrangement or winding-up, or
the composition or readjustment of its debts, (ii) the appointment of a
receiver, rehabilitator, conservator, custodian, trustee, liquidator or the like
of either Borrower, any Obligated Party or any other Subsidiary or of all or any
substantial part of its property, or (iii) similar relief in respect of either
Borrower, any Obligated Party or any other Subsidiary under any law relating to
bankruptcy, insolvency, reorganization, winding-up, or composition or adjustment
of debts, and such proceeding or case shall continue undismissed, or an order,
judgment or decree approving or ordering any of the foregoing shall be entered
and continue unstayed and in effect, for a period of sixty (60) or more days; or
an order for relief against either Borrower, any Obligated Party or any other
Subsidiary shall be entered in an involuntary case under the Bankruptcy Code.

                           (g)      Either Borrower, any Obligated Party or any
other Subsidiary shall fail to discharge within a period of thirty (30) days
after the commencement thereof any unstayed attachment, sequestration,
forfeiture, or similar proceeding or proceedings involving an aggregate amount
in excess of Four Million Dollars ($4,000,000) against any of its properties.

                           (h)      A final judgment or judgments for the
payment of money in excess of Four Million Dollars ($4,000,000) in the aggregate
shall be rendered by a court or courts against either Borrower, any Obligated
Party or any other Subsidiary and the same shall not be discharged (or provision
shall not be made for such discharge), or a stay of execution thereof

                                       51

<PAGE>

shall not be procured, within thirty (30) days from the date of entry thereof
and the relevant Borrower, Obligated Party or Subsidiary shall not, within said
period of thirty (30) days, or such longer period during which execution of the
same shall have been stayed, appeal therefrom and cause the execution thereof to
be stayed during such appeal.

                           (i)      Either Borrower, any Obligated Party or any
other Subsidiary shall fail to pay when due any principal of or interest on any
Debt (other than the Obligations) in excess of Four Million Dollars
($4,000,000), or the maturity of any such Debt shall have been accelerated, or
any such Debt shall have been required to be prepaid in full prior to the stated
maturity thereof, or any event shall have occurred that permits (or, with the
giving of notice or lapse of time or both, would permit) any holder or holders
of such Debt or any Person acting on behalf of such holder or holders to
accelerate the maturity thereof or require any such prepayment.

                           (j)      This Agreement or any other Loan Document
shall cease to be in full force and effect or shall be declared null and void or
the validity or enforceability thereof shall be contested or challenged by
either Borrower, any Obligated Party or any other Subsidiary or any of their
respective shareholders, or either Borrower or any Obligated Party shall deny
that it has any further liability or obligation under any of the Loan Documents,
or any lien or security interest created by the Loan Documents shall for any
reason (other than the negligence of the Bank or the release thereof in
accordance with the Loan Documents) cease to be a valid, first priority
perfected security interest in any of the Collateral purported to be covered
thereby.

                           (k)      Any of the following events shall occur or
exist with respect to either Borrower or any ERISA Affiliate: (i) any Prohibited
Transaction involving any Plan; (ii) any Reportable Event with respect to any
Plan; (iii) the filing under Section 4041 of ERISA of a notice of intent to
terminate any Plan or the termination of any Plan; (iv) any event or
circumstance that might constitute grounds entitling the PBGC to institute
proceedings under Section 4042 of ERISA for the termination of, or for the
appointment of a trustee to administer, any Plan, or the institution by the PBGC
of any such proceedings; or (v) complete or partial withdrawal under Section
4201 or 4204 of ERISA from a Multiemployer Plan or the reorganization,
insolvency, or termination of any Multiemployer Plan; and in each case above,
such event or condition, together with all other events or conditions, if any,
have subjected or could in the reasonable opinion of the Bank subject either
Borrower or any Obligated Party to any tax, penalty, or other liability to a
Plan, a Multiemployer Plan, the PBGC, or otherwise (or any combination thereof)
which in the aggregate exceed or could reasonably be expected to exceed Four
Million Dollars ($4,000,000).

                           (l)      So long as NELNET is the Parent, the
acquisition of ownership, directly or indirectly, beneficially or of record, by
any Person other than NELNET of any Equity Interest in NETWORK; and so long as
NETWORK is the Parent, the acquisition of ownership, directly or indirectly,
beneficially or of record, by any Person other than NETWORK of any Equity
Interest in NELNET.

                           (m)      The failure by Michael Dunlap and Stephen
Butterfield to own, directly or indirectly (through Farmers & Merchants
Investments Inc., Packers Service Group, Inc. or otherwise), beneficially and of
record, Equity Interests in Parent representing in the

                                       52

<PAGE>

aggregate at least 51%, and individually at least 15% of the aggregate ordinary
voting power represented by the issued and outstanding Equity Interests in
NELNET.

                           (n)      Without limiting the provisions of SECTION
10.1(i), an event of default or any other event shall have occurred under any
Securitization Document or document relating to SLIMS or securities evidencing a
Securitization Residual that permits (or, with the giving of notice or lapse of
time or both, would permit): (i) any holder or holders of the Debt issued
thereunder, or any Person acting on behalf of such holder or holders, to
accelerate the maturity thereof or require any prepayment thereof or (ii) any
holder or holders of the other securities issued thereunder, or any Person
acting on behalf of such holder or holders, to require the repurchase thereof,
provided that such event has a Material Adverse Effect on the value of the
Collateral or any Person asserts or otherwise attempts to create or claim any
liability on the part of either Borrower or any Regular Subsidiary for the
indebtedness, obligations, and liabilities evidenced by the Securitization
Documents.

                           (o)      At any time, neither of the following is
true: (1) the 2003 Public Offering was successfully concluded by December 31,
2003, and NELNET remains Publicly Held or (2) the 2003 Public Offering was not
successfully concluded by December 31, 2003, but the F&M Replacement Facility
was in effect by the later of 90 days after the 2003 Public Offering was
terminated or March 31, 2004, and remains in effect.

                           (p)      If NELNET is not Publicly Held and clause
(2) of subsection (o) above is used to satisfy such subsection, the F&M
Replacement Facility shall be in default or mature, any lender shall give NELNET
or NETWORK notice of its intention not to renew the F&M Replacement Facility,
shall fail to renew the F&M Replacement Facility, or shall give NELNET or
NETWORK notice that the credit limit shall be less than $30,000,000

                           (q)      The Bank of America Facility shall be in
default or mature, Bank of America shall give NETWORK notice of its intention
not to renew the Bank of America Facility, shall fail to renew the Bank of
America Facility, or shall give NETWORK notice that the Credit Limit (as defined
therein) shall be less than $30,000,000; provided, however, that this
sub-section shall not be applicable if, as of the time that one or more of the
foregoing events occurs, the amount due under the B of A Facility is $0.

                  Section 10.2. Remedies.

                  If any Event of Default exists, the Required Banks (or the
Agent with the consent of the Required Banks) may do any one or more of the
following:

                           (a)      Acceleration. By notice to Borrowers,
declare all outstanding principal of and accrued and unpaid interest on the
Note, if any, and all other amounts payable by Borrowers under the Loan
Documents immediately due and payable, and the same shall thereupon become
immediately due and payable, without any other notice, demand, presentment,
notice of dishonor, notice of acceleration, notice of intent to accelerate,
protest, or other formalities of any kind, all of which are hereby expressly
waived by Borrowers.

                                       53

<PAGE>

                           (b)      Termination of Commitments. Terminate the
Commitment without notice to either Borrower.

                           (c)      Judgment. Reduce any claim to judgment.

                           (d)      Foreclosure. Foreclose or otherwise enforce
any Lien granted to the Bank for the benefit of the Secured Parties to secure
payment and performance of the Obligations in accordance with the terms of the
Loan Documents.

                           (e)      Rights. Exercise any and all rights and
remedies afforded by the laws of the State of Wisconsin or any other
jurisdiction, by any of the Loan Documents, by equity, or otherwise.

Provided, however, that upon the occurrence of an Event of Default under SECTION
10.1(d), (e) or (f), the Total Commitment of the Banks shall automatically
terminate, and the outstanding principal of and accrued and unpaid interest on
the Note, if any, and all other amounts payable by Borrowers under the Loan
Documents including ARTICLE I (Revolving Credit Facility) and ARTICLE II
(Commercial Paper Facility) shall thereupon become immediately due and payable
without notice, demand, presentment, notice of dishonor, notice of acceleration,
notice of intent to accelerate, protest, or other formalities of any kind, all
of which are hereby expressly waived by Borrowers.

                  Section 10.3. Performance by the Banks.

                  If either Borrower or any Obligated Party shall fail to
perform any covenant or agreement in accordance with the terms of the Loan
Documents, the Banks may perform or attempt to perform such covenant or
agreement on behalf of Borrowers or the applicable Obligated Party. In such
event, Borrowers shall, at the request of the Banks, promptly pay any amount
expended by the Banks in connection with such performance or attempted
performance to the Banks at the Principal Office, together with interest thereon
at the applicable Default Rate from and including the date of such expenditure
to but excluding the date such expenditure is paid in full. Notwithstanding the
foregoing, it is expressly agreed that the Banks shall have no liability or
responsibility for the performance of any obligation of Borrowers or any
Obligated Party under this Agreement or any of the other Loan Documents.

                  Section 10.4. Continuance of Default.

                  For purposes of all Loan Documents, (a) a Default which is
capable of being remedied shall be deemed to exist until the Bank shall have
actually received evidence reasonably satisfactory to Banks that such Default
shall have been remedied and (b) a Default not capable of being remedied shall
be deemed to exist until waived in accordance with the Loan Document.

                  Section 10.5. Setoff.

                  If an Event of Default exists, the Banks are hereby authorized
at any time and from time to time, without notice to either Borrower (any such
notice being hereby expressly

                                       54

<PAGE>

waived by each Borrower), to set off and apply any and all deposits (general or
special, time or demand, provisional or final) at any time held and other
indebtedness at any time owing by the Banks to or for the credit or the account
of either Borrower against any and all of the Obligations, irrespective of
whether or not the Banks shall have made any demand under any Loan Document and
although such Obligations may be unmatured. The Banks agree promptly to notify
Borrowers after any such setoff and application, provided that the failure to
give such notice shall not affect the validity of such setoff and application.
The rights and remedies of the Banks hereunder are in addition to other rights
and remedies (including, without limitation, other rights of setoff) which the
Banks may have.

                  Section 10.6. Amendments, Etc.

                  No waiver, amendment, settlement or compromise of any of the
rights of any Bank under this Agreement, any Note or any of the Loan Documents
shall be effective for any purpose unless it is in a written instrument executed
and delivered by the parties authorized to act by this section. Subject to the
provisions of this section, the Required Banks (or the Agent with the written
consent of the Required Banks) and the Borrowers may enter into agreements
supplemental hereto for the purpose of adding or modifying any provisions to
this Agreement, the Notes, or the Loan Documents or changing in any manner the
rights of the Banks or the Borrowers hereunder or thereunder or waiving any
Event of Default hereunder; provided, however, that no such supplemental
agreement shall, without the consent of all of the Banks:

                           (a)      Extend the maturity of any Note or reduce
the principal amount thereof, or reduce the rate or amount or change the time of
payment of principal, interest or fees payable on any Note or otherwise under
this Agreement;

                           (b)      Amend the definition of Required Banks;

                           (c)      Extend the Maturity Date or the Termination
Date, or increase the amount of the Commitment of any Bank hereunder, or permit
any Borrower to assign its rights under this Agreement;

                           (d)      Release any of the collateral under the Loan
Documents;

                           (e)      Amend any provision of this Agreement
requiring a pro rata sharing among the Banks; or

                           (f)      Amend this section.

No amendment of any provision of this Agreement relating to the Agent or M&I in
its capacity assisting the Borrowers with the issuance of Commercial Paper
pursuant to ARTICLE II shall be effective without the written consent of the
Agent.

                                       55

<PAGE>

                                   ARTICLE XI

                                 MISCELLANEOUS

                  Section 11.1. Expenses; Indemnity.

                           (a)      The Borrowers shall pay or reimburse each
(i) the Agent for all reasonable out-of-pocket costs and expenses (including,
without limitation, reasonable attorneys' fees and expenses, including the fees
and expenses of in-house counsel) paid or incurred by the Agent in connection
with the negotiation, preparation, execution, delivery, and administration of
this Agreement, the Notes, the Loan Documents and any other document required
hereunder or thereunder, including without limitation any amendment, supplement,
modification or waiver of or to any of the foregoing; (ii) the Agent and each
Bank for all reasonable out-of-pocket costs and expenses (including, without
limitation, reasonable attorneys' fees and expenses, including the fees and
expenses of in-house counsel) paid or incurred by the Agent or such Bank before
and after judgment in enforcing, protecting or preserving its rights under this
Agreement, the Notes, the Loan Documents and any other document required
hereunder or thereunder, including without limitation the enforcement of rights
against, or realization on, any collateral or security therefor or in defending
against any claim made against the Agent or such Bank by the Borrowers, any
Subsidiary or any third party as a result of or in any way relating to any
matter referred to in subsection (i) or (ii) of this section; and (iii) the
Agent and each Bank for any and all recording and filing fees and any and all
stamp, excise, intangibles and other taxes, if any, (including, without
limitation, any sales, occupation, excise, gross receipts, franchise, general
corporation, personal property, privilege or license taxes, but not including
taxes levied upon the net income of such Bank by the federal government or the
state (or political subdivision of a state) where such Bank's principal office
is located), which may be payable or determined to be payable in connection with
the negotiation, preparation, execution, delivery, administration or enforcement
of this Agreement, the Notes, the Loan Documents or any other document required
hereunder or thereunder or any amendment, supplement, modification or waiver of
or to any of the foregoing, or consummation of any of the transactions
contemplated hereby or thereby, whether such taxes are levied by reason of the
acts to be performed by the Borrowers hereunder or are levied upon the Agent, a
Bank, the Borrowers, any subsidiary, the property of a Bank or otherwise,
including all costs and expenses incurred in contesting the imposition of any
such tax, and any and all liability with respect to or resulting from any delay
in paying the same, whether such taxes are levied upon the Agent, such Bank, the
Borrowers, any subsidiary, or otherwise.

                           (b)      The Borrowers agree to indemnify the Agent
and each Bank against any and all losses, claims, damages, liabilities and
expenses, (including, without limitation, reasonable attorneys' fees and
expenses, including the fees and expenses of in-house counsel), incurred by the
Agent or such Bank arising out of, in any way connected with, or as a result of
(i) any acquisition or attempted acquisition of stock or assets of another
person or entity by the Borrowers or any subsidiary, (ii) the use of any of the
proceeds of any loans made hereunder by the Borrowers or any subsidiary for the
making or furtherance of any such acquisition or attempted acquisition, (iii)
any breach or alleged breach by the Borrowers or any subsidiary of or any
liability or alleged liability of the Borrowers or any subsidiary under any
Environmental Law, or any liability or alleged liability incurred by the Agent
or such Bank under any Environmental Law in connection with this Agreement, any
Loan Document or the

                                       56

<PAGE>

transactions contemplated hereunder or thereunder, (iv) the negotiation,
preparation, execution, delivery, administration, and enforcement of this
Agreement, the Notes, the Loan Documents and any other document required
hereunder or thereunder, including without limitation any amendment, supplement,
modification or waiver of or to any of the foregoing or the consummation or
failure to consummate the transactions contemplated hereby or thereby, or the
performance by the parties of their obligations hereunder or thereunder, (v) any
claim, litigation, investigation or proceedings related to any of the foregoing,
whether or not the Agent or any Bank is a party thereto; provided, however, that
such indemnity shall not apply to any such losses, claims, damages, liabilities
or related expenses arising from the negligence or misconduct of the Agent or
such Bank.

                           (c)      The foregoing agreements and indemnities
shall remain operative and in full force and effect regardless of termination of
this Agreement, the consummation of or failure to consummate either the
transactions contemplated by this Agreement or any amendment, supplement,
modification or waiver, the repayment of any loans made hereunder, the
invalidity or unenforceability of any term or provision of this Agreement or any
of the Notes or any Loan Document, or any other document required hereunder or
thereunder, any investigation made by or on behalf of the Agent, any Bank, the
Borrowers or any Subsidiary, or the content or accuracy of any representation or
warranty made under this Agreement, any Loan Document or any other document
required hereunder or thereunder.

                  Section 11.2. Limitation of Liability.

                  None of the Agent, the Banks, or any Affiliate, officer,
director, employee, attorney, or agent thereof, shall have any liability with
respect to, and each Borrower and each Obligated Party hereby waives, releases,
and agrees not to sue any of them upon, any claim for any special, indirect,
incidental, consequential, exemplary or punitive damages suffered or incurred by
either Borrower or any Obligated Party in connection with, arising out of, or in
any way related to, this Agreement or any of the other Loan Documents, or any of
the transactions contemplated by this Agreement or any of the other Loan
Documents.

                  Section 11.3. No Duty.

                  All attorneys, accountants, appraisers, and other professional
Persons and consultants retained by the Agent or the Banks shall have the right
to act exclusively in the interest of the Banks and shall have no duty of
disclosure, duty of loyalty, duty of care, or other duty or obligation of any
type or nature whatsoever to either Borrower, any Obligated Party, any other
Subsidiary or any of Borrowers' shareholders or any other Person.

                  Section 11.4. No Fiduciary Relationship.

                  The relationship between Borrowers and the Obligated Parties
on the one hand and the Agent and the Banks on the other is solely that of
debtor and creditor, and the Agent and the Banks have no fiduciary or other
special relationship with either Borrower or any Obligated Party, and no term or
condition of any of the Loan Documents shall be construed so as to deem the
relationship between Borrowers and the Obligated Parties on the one hand and the
Agent and the Banks on the other to be other than that of debtor and creditor.
No joint venture or

                                       57

<PAGE>

partnership is created by this Agreement among Borrowers and the Obligated
Parties on the one hand and the Agent and the Banks on the other.

                  Section 11.5. Equitable Relief.

                  Each Borrower and each Obligated Party recognizes that in the
event either Borrower or any Obligated Party fails to pay, perform, observe, or
discharge any or all of their respective obligations under the Loan Documents,
any remedy at law may prove to be inadequate relief to the Agent and the Banks.
Each Borrower and each Obligated Party therefore agrees that the Agent and the
Banks shall be entitled to temporary and permanent injunctive relief in any such
case without the necessity of proving actual damages.

                  Section 11.6. No Waiver; Cumulative Remedies.

                  No failure on the part of the Banks to exercise and no delay
in exercising, and no course of dealing with respect to, any right, power, or
privilege under this Agreement or any other Loan Document shall operate as a
waiver thereof, nor shall any single or partial exercise of any right, power, or
privilege under this Agreement or any other Loan Document preclude any other or
further exercise thereof or the exercise of any other right, power, or
privilege. The rights and remedies provided for in this Agreement and the other
Loan Documents are cumulative and not exclusive of any rights and remedies
provided by law.

                  Section 11.7. Successors and Assigns.

                           (a)      This Agreement shall be binding upon and
inure to the benefit of the parties hereto and their respective successors and
assigns. Neither Borrower may assign or transfer any of its rights or
obligations hereunder without the prior written consent of the Banks.

                           (b)      The Banks may, in the ordinary course of its
commercial banking business and in accordance with applicable Law, at any time
sell to one or more financial institutions (each a "PARTICIPANT") participating
interests in the Loan Obligations. In the event of any such sale to a
Participant, (i) Banks' obligations under this Agreement shall remain unchanged,
(ii) Banks shall remain solely responsible for the performance thereof, (iii)
Banks shall remain the holder of the Loan Obligations for all purposes under
this Agreement, and (iv) Borrowers shall continue to deal solely and directly
with Banks in connection with Banks' rights and obligations under the Loan
Documents. Participants shall have no rights under the Loan Documents other than
certain voting rights as provided below. Subject to the following, the Banks
shall be entitled to obtain (on behalf of its Participants) the benefits of
ARTICLE IV with respect to all participations in the Obligations outstanding
from time to time so long as Borrowers shall not be obligated to pay any amount
in excess of the amount that would be due to such Bank under ARTICLE IV
calculated as though no participation had been made. Banks shall not sell any
participating interest under which the Participant shall have any rights to
approve any amendment, modification, or waiver of any Loan Document, except to
the extent such amendment, modification, or waiver extends the due date for
payment of any amount in respect of principal, interest, or fees due under the
Loan Documents, reduces the interest rate or the amount of principal or fees
applicable to the Obligations (except such reductions as are

                                       58

<PAGE>

contemplated by this Agreement), or releases any Guaranty or Collateral, if any,
for the Obligations.

Subject to giving prior notice to Borrowers and receiving Borrowers' consent,
which will not be unreasonably withheld, Banks may disclose to any Participant
and any prospective participant any and all financial and other information in
Bank's possession concerning Borrowers and their respective Subsidiaries and
affiliates which has been or may be delivered to Banks by or on behalf of either
Borrower in connection with this Agreement or any other Loan Document or Banks'
credit evaluation of Borrowers and their respective Subsidiaries.

                  Section 11.8. Survival.

                  All representations and warranties made or deemed made in this
Agreement or any other Loan Document or in any document, statement, or
certificate furnished in connection with this Agreement shall survive the
execution and delivery of this Agreement and the other Loan Documents and the
making of the Loans, and no investigation by the Banks or any closing shall
affect the representations and warranties or the right of the Banks to rely upon
them. Without prejudice to the survival of any other obligation of Borrowers
hereunder, the obligations of Borrowers under ARTICLE IV and SECTIONS 11.1 and
11.2 shall survive repayment of the Note (if any) and termination of the
Commitment.

                  Section 11.9. ENTIRE AGREEMENT.

                  THIS AGREEMENT, THE NOTE (IF ANY), AND THE OTHER LOAN
DOCUMENTS REFERRED TO HEREIN EMBODY THE FINAL, ENTIRE AGREEMENT AMONG THE
PARTIES HERETO AND SUPERSEDE ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS,
REPRESENTATIONS, AND UNDERSTANDINGS, WHETHER WRITTEN OR ORAL, RELATING TO THE
SUBJECT MATTER HEREOF AND MAY NOT BE CONTRADICTED OR VARIED BY EVIDENCE OF
PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OF THE
PARTIES HERETO. THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES
THERETO.

                  Section 11.10. Amendments.

                  No amendment or waiver of any provision of this Agreement, the
Note (if any), or any other Loan Document to which either Borrower is a party,
nor any consent to any departure by either Borrower therefrom, shall in any
event be effective unless the same shall be agreed or consented to by the Banks
and Borrowers, and each such waiver or consent shall be effective only in the
specific instance and for the specific purpose for which given. No Affiliate of
the Bank that is a Secured Party shall have any right to consent or agree to any
changes to any Loan Document.

                  Section 11.11. Maximum Interest Rate.

                           (a)      No interest rate specified in this Agreement
or any other Loan Document shall at any time exceed the Maximum Rate. If at any
time the interest rate (the "CONTRACT RATE") for any Obligation shall exceed the
Maximum Rate, thereby causing the

                                       59

<PAGE>

interest accruing on such Obligation to be limited to the Maximum Rate, then any
subsequent reduction in the Contract Rate for such Obligation shall not reduce
the rate of interest on such Obligation below the Maximum Rate until the
aggregate amount of interest accrued on such Obligation equals the aggregate
amount of interest which would have accrued on such Obligation if the Contract
Rate for such Obligation had at all times been in effect.

                           (b)      Notwithstanding anything to the contrary
contained in this Agreement or the other Loan Documents, none of the terms and
provisions of this Agreement or the other Loan Documents shall ever be construed
to create a contract or obligation to pay interest at a rate in excess of the
Maximum Rate; and the Bank shall never charge, receive, take, collect, reserve
or apply, as interest on the Obligations, any amount in excess of the Maximum
Rate. The parties hereto agree that any interest, charge, fee, expense or other
obligation provided for in this Agreement or in the other Loan Documents which
constitutes interest under applicable law shall be, ipso facto and under any and
all circumstances, limited or reduced to an amount equal to the lesser of (i)
the amount of such interest, charge, fee, expense or other obligation that would
be payable in the absence of this SECTION 11.12(b), or (ii) an amount, which
when added to all other interest payable under this Agreement or the other Loan
Documents, equals the Maximum Rate. If, notwithstanding the foregoing, any Bank
ever contracts for, charges, receives, takes, collects, reserves or applies as
interest any amount in excess of the Maximum Rate, such amount which would be
deemed excessive interest shall be deemed a partial payment or prepayment of
principal of the Obligations and treated hereunder as such; and if the
Obligations, or applicable portions thereof, are paid in full, any remaining
excess shall promptly be paid to the applicable Borrower. In determining whether
the interest paid or payable, under any specific contingency, exceeds the
Maximum Rate, Borrowers and the Banks shall, to the maximum extent permitted by
applicable law, (i) characterize any non-principal payment as an expense, fee or
premium rather than as interest, (ii) exclude voluntary prepayments and the
effects thereof, and (iii) amortize, prorate, allocate and spread in equivalent
unequal parts the total amount of interest throughout the entire contemplated
term of the Obligations, or applicable portions thereof, so that the interest
rate does not exceed the Maximum Rate at any time during the term of the
Obligations; provided that, if the unpaid principal balance is paid and
performed in full prior to the end of the full contemplated term thereof, and if
the interest received for the actual period of existence thereof exceeds the
Maximum Rate, the Banks shall refund to the applicable Borrower the amount of
such excess and, in such event, the Banks shall not be subject to any penalties
provided by any laws for contracting for, charging, receiving, taking,
collecting, reserving or applying interest in excess of the Maximum Rate.

                                       60

<PAGE>

                  Section 11.12. Notices.

                  All notices and other communications provided for in this
Agreement and the other Loan Documents shall be given or made in writing and
telecopied, mailed by certified mail return receipt requested, or delivered to
the intended recipient at the "ADDRESS FOR NOTICES" specified below its name on
the signature pages hereof and with respect to each Obligated Party, at the
address of Borrowers specified below its name on the signature pages hereof, or,
as to any party, at such other address as shall be designated by such party in a
notice to each other party given in accordance with this section. Except as
otherwise provided in this Agreement, all such communications shall be deemed to
have been duly given when transmitted by telecopy, subject to telephone
confirmation of receipt, or personally delivered or, in the case of a mailed
notice, upon receipt, in each case given or addressed as aforesaid.

                  Section 11.13. Governing Law; Submission to Jurisdiction.

                  This Agreement, the Notes, the Guaranty, the Security
Agreement and the other Loan Documents shall be governed by, and construed in
accordance with, the laws of the State of Wisconsin and applicable laws of the
United States of America. BORROWERS (AND BY EXECUTION OF THE LOAN DOCUMENT TO
WHICH IT IS A PARTY, EACH OBLIGATED PARTY) HEREBY SUBMITS TO THE NON-EXCLUSIVE
JURISDICTION OF THE UNITED STATES FEDERAL COURTS SITTING IN MILWAUKEE COUNTY,
WISCONSIN, FOR THE PURPOSES OF ALL LEGAL PROCEEDINGS ARISING OUT OF OR RELATING
TO THIS AGREEMENT, ANY OTHER LOAN DOCUMENT, OR THE TRANSACTIONS CONTEMPLATED
HEREBY OR THEREBY. BORROWERS (AND BY EXECUTION OF THE LOAN DOCUMENT TO WHICH If
IS A PARTY, EACH OBLIGATED PARTY) IRREVOCABLY WAIVES, TO THE FULLEST EXTENT
PERMITTED BY LAW, ANY OBJECTION WHICH IT MAY NOW OR HEREAFTER HAVE TO THE LAYING
OF THE VENUE OF ANY SUCH PROCEEDING BROUGHT IN SUCH A COURT AND ANY CLAIM THAT
ANY SUCH PROCEEDING BROUGHT IN SUCH A COURT HAS BEEN BROUGHT IN AN INCONVENIENT
FORUM. EACH BORROWER AND EACH OBLIGATED PARTY AGREES THAT SERVICE OF PROCESS
UPON IT MAY BE MADE BY CERTIFIED OR REGISTERED MAIL, RETURN RECEIPT REQUESTED,
AT ITS ADDRESS SPECIFIED OR DETERMINED IN ACCORDANCE WITH THE PROVISIONS OF
SECTION 11.13 OF THIS AGREEMENT. NOTHING IN THIS AGREEMENT OR ANY OTHER LOAN
DOCUMENT SHALL AFFECT THE RIGHT OF THE BANK TO SERVE PROCESS IN ANY OTHER MANNER
PERMITTED BY LAW OR SHALL LIMIT THE RIGHT OF THE BANK TO BRING ANY ACTION OR
PROCEEDING AGAINST EITHER BORROWER OR ANY OBLIGATED PARTY OR WITH RESPECT TO ANY
OF THEIR RESPECTIVE PROPERTIES IN COURTS IN OTHER JURISDICTION. ANY ACTION OR
PROCEEDING BY EITHER BORROWER OR ANY OBLIGATED PARTY AGAINST THE BANK SHALL BE
BROUGHT ONLY IN A FEDERAL COURT LOCATED IN MILWAUKEE COUNTY, WISCONSIN.

                                       61

<PAGE>

                  Section 11.14. Counterparts.

                  This Agreement may be executed in one or more counterparts,
each of which shall be deemed an original, but all of which together shall
constitute one and the same agreement.

                  Section 11.15. Severability.

                  Any provision of this Agreement held by a court of competent
jurisdiction to be invalid or unenforceable shall not impair or invalidate the
remainder of this Agreement and the effect thereof shall be confined to the
provision held to be invalid or illegal.

                  Section 11.16. Headings.

                  The headings, captions, and arrangements used in this
Agreement are for convenience only and shall not affect the interpretation of
this Agreement.

                  Section 11.17. Construction.

                  Each Borrower, each Obligated Party, and the Banks acknowledge
that each of them has had the benefit of legal counsel of its own choice and has
been afforded an opportunity to review this Agreement and the other Loan
Documents with its legal counsel and that this Agreement and the other Loan
Documents shall be construed as if jointly drafted by the parties hereto.

                  Section 11.18. Independence of Covenants.

                  All covenants hereunder shall be given independent effect so
that if a particular action or condition is not permitted by any of such
covenants, the fact that it would be permitted by an exception to, or be
otherwise within the limitations of, another covenant shall not avoid the
occurrence of a Default if such action is taken or such condition exists.

                  Section 11.19. WAIVER OF JURY TRIAL.

                  TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, EACH OF THE
PARTIES HERETO (AND BY EXECUTION OF THE LOAN DOCUMENT TO WHICH IT IS A PARTY,
EACH OBLIGATED PARTY) HEREBY IRREVOCABLY AND EXPRESSLY WAIVES ALL RIGHT TO A
TRIAL BY JURY IN ANY ACTION, PROCEEDING, OR COUNTERCLAIM (WHETHER BASED UPON
CONTRACT, TORT, OR OTHERWISE) ARISING OUT OF OR RELATING TO ANY OF THE LOAN
DOCUMENTS OR THE TRANSACTIONS CONTEMPLATED THEREBY OR THE ACTIONS OF THE AGENT
OR ANY BANK IN THE NEGOTIATION, ADMINISTRATION, OR ENFORCEMENT THEREOF.

                                       62

<PAGE>

                  Section 11.20. Securities Act of 1933.

                  Each Bank represents that it is acquiring the Notes payable to
it without any present intention of making a sale or other distribution of such
Notes, provided each Bank reserves the right to sell participations in its Notes
to the extent permitted by Section 10.09.

                  Section 11.21. No Agency.

                  Except as expressly provided herein, nothing in this Agreement
and no action taken pursuant hereto shall cause any Bank to be treated as the
agent of any other Bank, or shall be deemed to constitute the Banks a
partnership, association, joint venture or other entity.

                                   ARTICLE XII

                                    THE AGENT

                  Section 12.1. Appointment and Powers.

                  Each of the Banks hereby appoints M&I Marshall & Ilsley Bank
(the "Agent") as agent for the Banks hereunder, and authorizes the Agent to take
such action as Agent on its behalf and to exercise such powers as are
specifically delegated to the Agent by the terms hereof, together with such
powers as are reasonably incidental thereto. The duties of the Agent shall be
entirely ministerial; the Agent shall not have any duty to ascertain or to
inquire as to the performance or observance of any of the terms, covenants or
conditions of this Agreement, the Notes or any related document, or to enforce
such performance, or to inspect the property (including the books and records)
of the Borrowers or any of their Subsidiaries; and the Agent shall not be
required to take any action which exposes the Agent to personal liability or
which is contrary to this Agreement or the Notes or applicable law. M&I Marshall
& Ilsley Bank agrees to act as Agent upon the express terms and conditions
contained in this ARTICLE IX.

                  Section 12.2. Responsibility.

                  The Agent (i) makes no representation or warranty to any Bank
and shall not be responsible to any Bank for any oral or written recitals,
reports, statements, warranties or representations made in or in connection with
this Agreement or any Note; (ii) shall not be responsible for the due execution,
legality, validity, enforceability, genuineness, sufficiency, collectibility or
value of this Agreement or any Note or any other instrument or document
furnished pursuant thereto; (iii) may treat the payee of any Note as the owner
thereof until the Agent receives written notice of the assignment or transfer
thereof signed by such payee and in form satisfactory to the Agent; (iv) may
execute any of its duties under this Agreement by or through employees, agents
and attorneys in fact and shall not be answerable for the default or misconduct
of any such employee, agent or attorney in fact selected by it with reasonable
care; (v) may (but shall not be required to) consult with legal counsel
(including counsel for the borrower), independent public accountants and other
experts selected by it and shall not be liable

                                       63

<PAGE>

for any action taken or omitted to be taken in good faith by it in accordance
with advice of such counsel, accountants or experts; (vi) shall be entitled to
rely upon any Note, notice, consent, waiver, amendment, certificate, affidavit,
letter, telegram, telex, cable or other document or communication believed by it
to be genuine and signed or sent by the proper party or parties, and may rely on
statements contained therein without further inquiry or investigation. Neither
the Agent nor any of its directors, officers, agents, or employees shall be
liable for any action taken or omitted to be taken by it or them under or in
connection with this Agreement or the Notes, except for its or their own gross
negligence or willful misconduct.

                  Section 12.3. Agent's Indemnification.

                  The Banks agree to indemnify and reimburse the Agent (to the
extent not reimbursed by the Borrowers), ratably in accordance with their
respective commitments from and against any and all liabilities, obligations,
losses, damages, penalties, actions, judgments, suits, costs, expenses or
disbursements of any kind or nature whatsoever which may be imposed on, incurred
by, or asserted against the Agent as such in any way relating to or arising out
of this Agreement or any action taken or omitted by the Agent under this
Agreement, provided that no Bank shall be liable for any portion of such
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
costs, expenses or disbursements resulting from the Agent's gross negligence or
willful misconduct. Without limitation of the foregoing, each Bank agrees to
reimburse the Agent promptly upon demand for its ratable share of any
out-of-pocket expenses (including counsel fees) incurred by the Agent in
connection with the preparation, execution, administration or enforcement of, or
the preservation of any rights under, this Agreement to the extent that the
Agent is not reimbursed for such expenses by the Borrowers.

                  Section 12.4. Rights as a Bank.

                  With respect to its Revolving Commitment and CP Commitment and
the Notes issued to it, M&I Marshall & Ilsley Bank, in its individual capacity
as a Bank, shall have, and may exercise, the same rights and powers under this
Agreement and the Notes payable to it as any other Bank has under this Agreement
and Notes, and the terms "Bank" and "Banks", unless the context otherwise
requires, shall include M&I Marshall & Ilsley Bank, in its individual capacity
as a Bank. M&I Marshall & Ilsley Bank and its affiliates may accept deposits
from, lend money to, act as trustee under indentures of, and generally engage in
any kind of lending or trust business with, the Borrowers or any of their
subsidiaries and any person, firm or corporation who may do business with or own
securities of the Borrowers or any Subsidiary, all as if it were not the Agent,
and without any duty to account therefor to the Banks.

                  Section 12.5. Credit Investigation.

                  Each of the Banks severally represents and warrants to each of
the other Banks and to the Agent that it has made its own independent
investigation and evaluation of the financial condition and affairs of the
Borrowers and their Subsidiaries in connection with such Bank's execution and
delivery of this Agreement and the making of its loans and has not relied on any
information or evaluation provided by any other Bank or the Agent in connection
with any of the foregoing (other than information provided by the Borrowers to
the Agent for transmittal to the Banks in connection with the foregoing); and
each Bank represents and

                                       64

<PAGE>

warrants to each other Bank and to the Agent that it shall continue to make its
own independent investigation and evaluation of the credit-worthiness of the
Borrowers and their Subsidiaries while the Commitments and/or the Notes are
outstanding.

                  Section 12.6. Resignation.

                  The Agent may resign as such at any time upon ten calendar
days' prior written notice to the Borrowers and the Banks, effective at the end
of said ten days or upon the earlier appointment of a successor. If the Agent
resigns, the Required Banks shall appoint a successor which shall be one of the
Banks, and such Bank, upon its acceptance of such appointment, shall become the
Agent upon the express conditions contained in this ARTICLE IX. If at any time
there is no Agent acting hereunder, the Borrowers shall make all required
payments to, and otherwise deal directly with, the Banks and/or the holders of
the Notes, as the case may be.

                  Section 12.7. Withholding Tax

                           (a)      If any Bank is a "foreign corporation,
partnership or trust" within the meaning of the Internal Revenue Code of 1986,
as amended (the "Code"), and such Bank claims exemption from, or a reduction of,
U.S. withholding tax under Sections 1441 or 1442 of the Code, such Bank agrees
with and in favor of the Agent and the Borrowers, to deliver to the Agent and
the Borrowers:

                                    (i)      if such Bank claims an exemption
         from, or a reduction of, withholding tax under a United States tax
         treaty, two properly completed and executed copies of IRS Form 1001
         before the payment of any interest in the first calendar year and
         before the payment of any interest in each third succeeding calendar
         year during which interest may be paid under this Agreement;

                                    (ii)     if such Bank claims that interest
         paid under this Agreement is exempt from United States withholding tax
         because it is effectively connected with a United States trade or
         business of such Bank, two properly completed and executed copies of
         IRS Form 4224 before the payment of any interest is due in the first
         taxable year of such Bank and in each succeeding taxable year of such
         Bank during which interest may be paid under this Agreement; and

                                    (iii)    such other form or forms as may be
         required under the Code or other laws of the United States as a
         condition to exemption from, or reduction of, United States withholding
         tax.

Such Bank agrees to promptly notify the Agent and the Borrowers of any change in
circumstances which would modify or render invalid any claimed exemption or
reduction.

                           (b)      If any foreign Bank claims exemption from
U.S. federal withholding tax and under Section 871(h) or 881(c) of the Code with
respect to payments of "portfolio interest", such Bank agrees with and in favor
of the Agent and the Borrowers to deliver to the Agent and the Borrowers a Form
W-8 BEN, or any subsequent versions thereof or successors thereto (and, if such
Bank delivers a Form W-8 BEN, a certificate representing that such Bank is not a
"bank" for purposes of Section 881(c) of the Code, is not a 10-percent

                                       65

<PAGE>

shareholder (within the meaning of Section 871(h)(3)(B) of the Code) of the
Borrowers and is not a controlled foreign corporation related to the Borrowers
(within the meaning of Section 864(d)(4) of the Code)).

                           (c)      If any Bank claims exemption from, or
reduction of, withholding tax under a United States tax treaty by providing IRS
Form 1001 and such Bank sells, assigns, grants a participation in, or otherwise
transfers all or part of the Obligations of the Borrowers to such Bank, such
Bank agrees to notify the Agent of the percentage amount in which it is no
longer the beneficial owner of Obligations of the Borrowers to such Bank. To the
extent of such percentage amount, the Agent will treat such Bank's IRS Form 1001
as no longer valid.

                           (d)      If any Bank claiming exemption from United
States withholding tax by filing IRS Form 4224 with the Agent sells, assigns,
grants a participation in, or otherwise transfers all or part of the Obligations
of the Borrowers to such Bank, such Bank agrees to undertake sole responsibility
for complying with the withholding tax requirements imposed by Sections 1441 and
1442 of the Code.

                           (e)      If any Bank is entitled to a reduction in
the applicable withholding tax, the Agent may withhold from any interest payment
to such Bank an amount equivalent to the applicable withholding tax after taking
into account such reduction. However, if the forms or other documentation
required by subsection (a) of this section are not delivered to the Agent, then
the Agent may withhold from any interest payment to such Bank not providing such
forms or other documentation an amount equivalent to the applicable withholding
tax imposed by Sections 1441 and 1442 of the Code, without reduction.

                           (f)      If the IRS or any other Governmental
Authority of the United States or other jurisdiction asserts a claim that the
Agent did not properly withhold tax from amounts paid to or for the account of
any Bank (because the appropriate form was not delivered or was not properly
executed, or because such Bank failed to notify the Agent of a change in
circumstances which rendered the exemption from, or reduction of, withholding
tax ineffective, or for any other reason) such Bank shall indemnify the Agent
fully for all amounts paid, directly or indirectly, by the Agent as tax or
otherwise, including penalties and interest, and including any taxes imposed by
any jurisdiction on the amounts payable to the Agent under this section,
together with all costs and expenses (including Attorney Costs). The obligation
of the Banks under this subsection shall survive the payment of all Obligations
and the resignation or replacement of the Agent.

                                       66

<PAGE>

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

                                         BORROWERS:

                                         NELNET, INC.

                                         By:  /s/ Terry Heimes
                                              ----------------------------------
                                             Name: Terry Heimes

                                         NATIONAL EDUCATION LOAN NETWORK, INC.

                                         By:  /s/ Terry Heimes
                                              ----------------------------------
                                             Name: Terry Heimes

                                         Address for Notices:

                                         121 South 13th Street
                                         Suite 201
                                         Lincoln, Nebraska 68508

                                         Telephone No.: 402.458.2303
                                         Telecopy No.:  402.458.2399
                                         Attention:     Chief Financial Officer

                   [Signature Page 1 of 3 to Credit Agreement]

<PAGE>

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

                                         M&I MARSHALL & ILSLEY BANK, for itself
                                         and as Agent

                                         By: /s/ Patrick J. Haney
                                             -----------------------------------

                                         Attest: /s/ Brenden P. Moran
                                                 -------------------------------

                                         Address for Notices and Lending Office:

                                         770 North Water Street
                                         Milwaukee, Wisconsin 53202

                                         Telephone No.: 414.765.8282
                                         Telecopy No.:  414.765.7927
                                         Attention:     Patrick J. Haney

                                         SUNTRUST BANK

                                         By: /s/ [Illegible]
                                             -----------------------------------

                                         Address for Notices and Lending Office:

                                         200 West Forsyth Street
                                         Jacksonville, Florida  32202

                                         Telephone No.: 904.632.2805
                                         Telecopy No.:  904.632.2874
                                         Attention:     Michael A. Green

                   [Signature Page 2 of 3 to Credit Agreement]

<PAGE>

                                         FIRST NATIONAL BANK OF OMAHA

                                         By: /s/ Brock Taylor
                                             -----------------------------------

                                         Address for Notices and Lending Office:

                                         1620 Dodge Street, Stop 1196
                                         Omaha, Nebraska 68197

                                         Telephone No.: 402.633.3181
                                         Telecopy No.:  402.633.3518
                                         Attention:     Brock Taylor

                                         FIFTH THIRD BANK, INDIANA

                                         By: /s/ Andrew Cardimen
                                             -----------------------------------

                                         Address for Notices and Lending Office:

                                         251 North Illinois Street, Suite 1000
                                         Indianapolis, Indiana  46204

                                         Telephone No.: 317.383.2440
                                         Telecopy No.:  317.383.2320
                                         Attention:     Andrew Cardimen

                   [Signature Page 3 of 3 to Credit Agreement]

<PAGE>

                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
Exhibit           Description of Exhibit                                        Section
-------           ----------------------                                        -------
<S>               <C>                                                           <C>
"A"               Form of Note (Revolving and CP)                               1.1, 2.4
"B"               Matters to be Addressed by Opinion of Counsel                 5.1(l)
"C"               Borrowing Request                                             2.5
"D"               Compliance Certificate                                        7.1(c)
"E"               Guaranty                                                      5.1(g)
"F"               Subsidiary Joinder Agreement                                  1.1
"G-1"             NELNET Security Agreement                                     5.1(h)
"G-2"             NETWORK Security Agreement                                    5.1(h)
"H"               Schedule of Banks                                             2.1
"I"               Intercreditor Agreement                                       5.1(m)
</TABLE>

                               INDEX TO SCHEDULES

<TABLE>
<CAPTION>
Schedule          Description of Schedule
--------          -----------------------
<S>               <C>
6.14              Subsidiaries
6.22              Loan Loss Reserve as of 3/31/03
6.23              Funded Debt to Leverage Denominator as of 3/31/03
8.1               Existing Debt
8.2               Existing Liens; Restrictions on Subsidiaries
</TABLE>

<PAGE>

                                   EXHIBIT "A"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                                  Form of Note

<PAGE>

                                 PROMISSORY NOTE
                             REVOLVING CREDIT LOANS

$__________                                                        ____ __, 2003

                  FOR VALUE RECEIVED, the undersigned, NELNET, INC. and NATIONAL
EDUCATION LOAN NETWORK, INC. ("BORROWERS"), hereby, jointly and severally,
promise to pay to the order of ________________________ (the "BANK"), at the
Principal Office (defined in the Credit Agreement referred to below), in lawful
money of the United States of America and in immediately available funds, the
principal amount of _______________ Million Dollars ($__________) or such lesser
amount as shall equal the aggregate unpaid principal amount of the Revolving
Loans made by the Bank to Borrowers under the Credit Agreement referred to
below, on the dates and in the principal amounts provided in the Credit
Agreement, and to pay interest on the unpaid principal amount of each such Loan,
at such office, in like money and funds, for the period commencing on the date
of such Loan until such Loan shall be paid in full, at the rates per annum and
on the dates provided in the Credit Agreement.

                  Borrowers hereby authorize the Bank to record in its records
the amount of each Loan made to Borrowers by the Bank and all payments of
principal in respect to each such Loan, which records shall, in the absence of
manifest error, be conclusive as to the outstanding principal amount of all such
Loans; provided, however, that the failure to make such records with respect to
any such Loan or payment shall not limit or otherwise affect the obligations of
Borrowers under the Credit Agreement or this Note.

                  This Note is one of the Revolving Notes referred to in the
Credit Agreement dated as of ____ __, 2003, among Borrowers, the Bank, M&I
Marshall & Ilsley Bank, as Agent, and certain other lenders (such Credit
Agreement, as the same may be amended or otherwise modified from time to time,
being referred to herein as the "CREDIT AGREEMENT"), and evidences Loans made by
the Bank thereunder. The Credit Agreement, among other things, contains
provisions for acceleration of the maturity of this Note upon the happening of
certain stated events and for prepayments of Revolving Loans prior to the
maturity of this Note upon the terms and conditions specified in the Credit
Agreement. Capitalized terms used in this Note have the respective meanings
assigned to them in the Credit Agreement.

                  This Note shall be governed by and construed in accordance
with the laws of the State of Wisconsin and the applicable laws of the United
States of America. This Note is performable in Milwaukee County, Wisconsin.
Borrowers and each surety, guarantor, endorser, and other party ever liable for
payment of any sums of money payable on this Note jointly and severally waive
notice, presentment, demand for payment, protest, notice of protest and
non-payment or dishonor, notice of acceleration, notice of intent to accelerate,
notice of intent to demand, diligence in collecting, grace, and all other
formalities of any kind except for those specifically provided for in the Credit
Agreement, and consent to all extensions without notice for any period or
periods of time and partial payments, before or after maturity, and any
impairment of any collateral securing this Note, all without prejudice to the
holder. The holder shall similarly have the right to deal in any way, at any
time, with one or more of the foregoing parties without notice to any other
party, and to grant any such party any extensions of time for

<PAGE>

payment of any of said indebtedness, or to release or substitute any such party
or part or all of the collateral securing this Note, or to grant any other
indulgences or forbearances whatsoever, without notice to any other party and
without in any way affecting the personal liability of any party hereunder.

                                          NELNET, INC.

                                          By: __________________________________
                                               Name: ___________________________
                                                         Authorized Officer

                                          NATIONAL EDUCATION LOAN NETWORK, INC.

                                          By: __________________________________
                                               Name: ___________________________
                                                         Authorized Officer
<PAGE>

                                 PROMISSORY NOTE
                             COMMERCIAL PAPER LOANS

$__________                                                        ____ __, 2003

                  FOR VALUE RECEIVED, the undersigned, NELNET, INC. and NATIONAL
EDUCATION LOAN NETWORK, INC. ("BORROWERS"), hereby, jointly and severally,
promise to pay to the order of ________________________ (the "BANK"), at the
Principal Office (defined in the Credit Agreement referred to below), in lawful
money of the United States of America and in immediately available funds, the
principal amount of _______________ Million Dollars ($__________) or such lesser
amount as shall equal the aggregate unpaid principal amount of the CP Loans made
by the Bank to Borrowers under the Credit Agreement referred to below, on the
dates and in the principal amounts provided in the Credit Agreement, and to pay
interest on the unpaid principal amount of each such Loan, at such office, in
like money and funds, for the period commencing on the date of such Loan until
such Loan shall be paid in full, at the rates per annum and on the dates
provided in the Credit Agreement.

                  Borrowers hereby authorize the Bank to record in its records
the amount of each Loan made to Borrowers by the Bank and all payments of
principal in respect to each such Loan, which records shall, in the absence of
manifest error, be conclusive as to the outstanding principal amount of all such
Loans; provided, however, that the failure to make such records with respect to
any such Loan or payment shall not limit or otherwise affect the obligations of
Borrowers under the Credit Agreement or this Note.

                  This Note is one of the CP Notes referred to in the Credit
Agreement dated as of ____ __, 2003, among Borrowers, the Bank, M&I Marshall &
Ilsley Bank, as Agent, and certain other Lenders (such Credit Agreement, as the
same may be amended or otherwise modified from time to time, being referred to
herein as the "CREDIT AGREEMENT"), and evidences Loans made by the Bank
thereunder. The Credit Agreement, among other things, contains provisions for
acceleration of the maturity of this Note upon the happening of certain stated
events and for prepayments of CP Loans prior to the maturity of this Note upon
the terms and conditions specified in the Credit Agreement. Capitalized terms
used in this Note have the respective meanings assigned to them in the Credit
Agreement.

                  This Note shall be governed by and construed in accordance
with the laws of the State of Wisconsin and the applicable laws of the United
States of America. This Note is performable in Milwaukee County, Wisconsin.
Borrowers and each surety, guarantor, endorser, and other party ever liable for
payment of any sums of money payable on this Note jointly and severally waive
notice, presentment, demand for payment, protest, notice of protest and
non-payment or dishonor, notice of acceleration, notice of intent to accelerate,
notice of intent to demand, diligence in collecting, grace, and all other
formalities of any kind except for those specifically provided for in the Credit
Agreement, and consent to all extensions without notice for any period or
periods of time and partial payments, before or after maturity, and any
impairment of any collateral securing this Note, all without prejudice to the
holder. The holder shall similarly have the right to deal in any way, at any
time, with one or more of the foregoing parties without notice to any other
party, and to grant any such party any extensions of time for

<PAGE>

payment of any of said indebtedness, or to release or substitute any such party
or part or all of the collateral securing this Note, or to grant any other
indulgences or forbearances whatsoever, without notice to any other party and
without in any way affecting the personal liability of any party hereunder.

                                                   NELNET, INC.

                                                   By:__________________________
                                                      Name:_____________________
                                                             Authorized Officer

                                                   NATIONAL EDUCATION LOAN
                                                   NETWORK, INC.

                                                   By:__________________________
                                                      Name:_____________________
                                                             Authorized Officer

<PAGE>

                                   EXHIBIT "B"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                  Matters to be Addressed by Opinion of Counsel

         1.       Each Borrower and each Obligated Party is a corporation
validly existing and in good standing under the laws of the State of its
incorporation and is in good standing and is duly qualified to transact business
in the State of Nebraska and in all other jurisdictions in which the nature of
is business requires it to be so qualified.

         2.       Each Borrower and each Obligated Party has the corporate power
and authority to execute, deliver, and perform the Loan Documents to which it is
a party. The execution, delivery, and performance by each Borrower and each
Obligated Party of the Loan Documents to which it is a party and its compliance
with the terms and provisions thereof have been duly authorized by all requisite
corporate action on the part of each Borrower and each Obligated Party and do
not and will not violate, or result in a breach of, or require any consent under
(i) the certificate of incorporation or bylaws of either Borrower or any
Obligated Party or (ii) the Securitization Documentation or, to our knowledge,
any other agreement to which either Borrower or any Obligated Party is a party
or (iii) any applicable law, rule, or regulation or, to our knowledge, any
order, writ, injunction, or decree of any Governmental Authority or arbitrator
applicable to either Borrower or any Obligated Party.

         3.       The Loan Documents to which each Borrower is a party have been
duly executed and delivered by each Borrower and constitute the legal, valid,
and binding obligations of such Borrower enforceable against it in accordance
with their respective terms, except as the enforceability thereof may be limited
by bankruptcy, insolvency, reorganization, moratorium, fraudulent conveyance or
transfer or other similar laws affecting the enforcement of creditors' rights
generally. The Loan Documents to which each Obligated Party is a party have been
duly executed and delivered by each Obligated Party and constitute the legal,
valid, and binding obligations of the applicable Obligated Party enforceable
against such party in accordance with their respective terms, except as the
enforceability thereof may be limited by bankruptcy, insolvency, reorganization,
moratorium, fraudulent conveyance or transfer or other similar laws affecting
the enforcement of creditors' rights generally.

         4.       To our knowledge, there are no legal or arbitral proceedings,
and no proceedings by or before any Governmental Authority, pending or
threatened against or affecting either Borrower or any of the Subsidiaries or
any properties or rights of either Borrower or any of the Subsidiaries which, if
adversely determined, would have a Material Adverse Effect.

         5.       No authorization, consent, or approval of, or filing or
registration with, any Governmental Authority or any third party under any
Securitization Documents is required for the execution, delivery, and
performance by Borrowers or any Obligated Party of the Loan Documents to which
it is a party except for _______________.

<PAGE>

         6.       Neither Borrower nor any Subsidiary is an "INVESTMENT COMPANY"
within the meaning of the Investment Company Act of 1940, as amended. Neither
Borrower nor any Subsidiary is a "HOLDING COMPANY" or a "SUBSIDIARY COMPANY" of
a "HOLDING COMPANY" or an "AFFILIATE" of a "HOLDING COMPANY" or a "PUBLIC
UTILITY" within the meaning of the Public Utility Holding Company Act of 1935,
as amended.

         7.       The choice of Wisconsin law to govern all the Loan Documents
is a valid and effective choice of law under the laws of State of Nebraska and
adherence to existing judicial precedents should require a court of competent
jurisdiction in the State of Nebraska to enforce such choice of law.

         8.       The Bank is not required to pay any tax or qualify to do
business or file any designation for service of process or file any reports in
the State of Nebraska or comply with any statutory or regulatory rule or
requirement applicable only to financial institutions chartered or qualified to
do business in the State of Nebraska solely by reason of its execution and
delivery or acceptance of the Loan Documents, the possession and ownership of
any of the Loan Documents, the indebtedness evidenced or secured by the Loan
Documents or participation in any transaction contemplated by the Loan
Documents, including, without limitation, the making of any Loan, the making and
receipt of payments pursuant thereto and the exercise of any right or remedy
under or with respect to the Loan Documents, and the validity and enforceability
of the Loan Documents will not be affected by any failure to so qualify or file.

         9.       The Security Agreement is sufficient to create a valid and
enforceable security interest in the property described therein which secures
payment and performance of the Obligations (as defined therein), including,
without limitation, all future advances pursuant to the Credit Agreement and all
extensions and renewals thereof.

         10.      The financing statements are sufficient in form to perfect a
security interest in the items and types of property described therein, to the
extent that a security interest in such property may be perfected by the filing
of a financing statement under the Uniform Commercial Code ("UCC").

         11.      The filing of the financing statements executed by Borrowers
and the Obligated Parties in the offices designated in SCHEDULE 1 hereto are the
only filings, recordings and registrations necessary to perfect the lien of and
security interest in the property created by the Security Agreement in which a
security interest may be perfected by the filing of a financing statement under
the UCC. No further or subsequent filing, refiling, recording or re-recording,
registration or re-registration of such financing statement or any additional
financing statements or any other documentation will be necessary or advisable
to continue such perfected security interest except for filing of continuation
statement in accordance with the UCC.

         12.      Except for filing or recording fees which are not material, no
taxes or other charges, including, without limitation, intangible or documentary
stamp taxes, mortgage or recording taxes, transfer taxes or similar charges, are
payable to the State of Nebraska or to any jurisdiction therein on account of
the execution and delivery or acceptance of any Loan Document, or the filing,
recording or registration of the financing statements.

<PAGE>

                          SCHEDULE 1 TO OPINION LETTER

                           __________________________

<PAGE>

                                   EXHIBIT "C"
                                       To
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                             Borrowing Request Form

<PAGE>

                                Borrowing Request

TO:      M&I Marshall & Ilsley Bank, as Agent
         770 North Water Street
         Milwaukee, Wisconsin 53202
         Attention:      _____________________

Ladies and Gentlemen:

                  The undersigned is an officer of NELNET, INC. and NATIONAL
EDUCATION LOAN NETWORK, INC. and is authorized to make and deliver this
certificate pursuant to that certain Credit Agreement (the "CREDIT AGREEMENT")
dated as of ____ ___, 2003, among NELNET, INC., NATIONAL EDUCATION LOAN NETWORK,
INC. ("BORROWERS"), and M&I MARSHALL & ILSLEY BANK, SUNTRUST BANK, FIRST
NATIONAL BANK OF OMAHA and FIFTH THIRD BANK, INDIANA (the "BANKS"). All terms
defined in the Credit Agreement shall have the same meaning herein. In
accordance with the Credit Agreement, Borrowers hereby request that (check one):

                  -   The Banks make an advance of $________ for a Revolving
                      Loan.

                  -   The Banks make an advance of $___________ for a CP Loan.

                  In connection with the foregoing and pursuant to the terms and
provisions of the Credit Agreement, the undersigned hereby certifies to the Bank
(in the undersigned's capacity as an officer of Borrowers and not as an
individual capacity) that the following statements are true and correct:

                           (i)      The representations and warranties contained
                  in the Credit Agreement and in each of the other Loan
                  Documents are true, correct and complete in all material
                  respects on and as of the date hereof with the same force and
                  effect as if made on and as of such date except for any
                  representation or warranty limited by its terms to a specific
                  date.

                           (ii)     No Default exists or would result from the
                  extension of credit requested hereunder.

                           (iii)    Since _______________, no event has occurred
                  which has a Material Adverse Effect.

                           (iv)     Calculations demonstrating compliance with
                  financial covenants are set forth on EXHIBIT "A" hereto.

                           (v)      All other conditions precedent set forth in
                  ARTICLE V, SECTION 8.5 (i) AND SECTION 9.3 of the Credit
                  Agreement have been satisfied.

                           (vi)     All information supplied below is true,
                  correct, and complete as of the date hereof.

<PAGE>

<TABLE>
<S>                                                         <C>
(a) Total Commitment                                        $70,000,000
(b) Revolving Credit Commitment                             $35,000,000
(c) Revolving Credit Loans to date                          $_____________
(d) Available Revolving Credit Commitment                   $_____________
         (b) minus (c)
(e) CP Commitment                                           $35,000,000
(f) CP Obligations                                          $_____________
(g) CP Loans                                                $_____________
(h) Available CP Commitment                                 $_____________
          (e) minus (f) and (g)
</TABLE>

Note:  Amount of Revolving Loan requested may not exceed the lesser of:
       1. (d) or
       2. (a) minus (c), (f) and (g).

       Amount of CP Obligations or CP Loan May not exceed the lesser of:
       1. (h) or
       2. (a) minus (c), (f) and (g).

                                                 BORROWERS:

                                                 NELNET, INC.

                                                 By:____________________________
                                                    Name:_______________________
                                                            Authorized Officer

                                                 NATIONAL EDUCATION LOAN
                                                 NETWORK, INC.

                                                 By:____________________________
                                                    Name:_______________________
                                                            Authorized Officer

Dated as of:______________________________________________
               (dated the date of the requested advance)

<PAGE>

                                   EXHIBIT "D"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                             Compliance Certificate

<PAGE>

                             COMPLIANCE CERTIFICATE
                                     for the
                        quarter ending ________ __, ____

To:      M&I Marshall & Ilsley Bank
         777 North Water Street
         Milwaukee, Wisconsin  53202
         Attention:  _______________

Ladies and Gentlemen:

                  This Compliance Certificate (the "CERTIFICATE") is being
delivered pursuant to SECTION 7.1(e) of that certain Credit Agreement (as
amended, the "AGREEMENT") dated as of ____ ___, 2003, among NELNET, INC.,
NATIONAL EDUCATION LOAN NETWORK, INC. (together, the "BORROWERS"), and M&I
Marshall & Ilsley Bank, SunTrust Bank, First National Bank of Omaha and Fifth
Third Bank, Indiana (the "BANKS"). All capitalized terms, unless otherwise
defined herein, shall have the same meanings as in the Credit Agreement. All the
calculations set forth below shall be made pursuant to the terms of the Credit
Agreement.

                  The undersigned, an financial officer of Borrowers authorized
under certified resolutions delivered to the Banks, in his capacity as such
financial officer and not in his individual capacity, does hereby certify to the
Bank that:

1.      DEFAULT.

        No Default exists under this Agreement, the Bank of America Credit
        Facility or the F&M Facility or F&M Replacement Facility, if applicable,
        or, if a Default exists, I have described on the attached Exhibit "A
        "the nature thereof and the steps taken or proposed to remedy such
        Default.

<TABLE>
<CAPTION>
                                                                                                           Compliance
                                                                                                           ----------
<S>     <C>                                                                                             <C>     <C>    <C>
2.      SECTION 7.1 - REPORTING REQUIREMENTS.

                      (a)    Annual audited financial statements of Borrowers on
                             a consolidated and consolidating basis
                             within 90 days after the end of each fiscal year
                             end (together with Compliance Certificate).                                Yes     No     N/A

                      (b)    Quarterly unaudited financial statements of
                             Borrowers and their respective Subsidiaries on a
                             consolidated and consolidating basis within 45 days
                             after each fiscal quarter end (together with Compliance
                             Certificate).                                                              Yes     No     N/A

                      (c)    Report listing Permissible Withdrawal Amounts and SLIMS Commitment
                             Amounts.                                                                   Yes     No     N/A

                      (d)    Annual Forecast                                                            Yes     No     N/A

                      (e)    Report on Borrowers' and Subsidiaries' Student Loan
                             portfolio within 45 days after each fiscal quarter ends.                   Yes     No     N/A

                      (f)    Annual audit report, SAS 70 report, servicer attestation reports and
                             lender attestation report.                                                 Yes     No     N/A
</TABLE>

<PAGE>

<TABLE>
<S>     <C>                                                                                <C>          <C>     <C>    <C>

                      (g)    Student Loan and DOE and Guaranty Agency audit reports
                             within 45 days after each fiscal quarter ends.                             Yes     No     N/A

                      (h)    Other                                                                      Yes     No     N/A

3.      SECTION 7.12 -SERVICING PERFORMANCE.

        Has the guarantee applicable to any Student Loans owned or by either Borrower
        or any Subsidiary been reduced below 98%?                                                       Yes     No

4.      SECTION 8.5 - INVESTMENTS.

                      (a)    Basket of loans to officers, directors, agents and            $   100,000
                             employees
                      (b)    Actual outstanding principal amount of loans to
                             officers etc.                                                 $   ______
                      (c)    Total Acquisitions during period [Describe]
                      (d)    Other investments pursuant to Section 8.5(k) made in
                             previous periods                                              $   ______
                      (e)    Other Investments in Subject Period [specify]                 $   ______
                      (f)    Sum of (c) minus (d) plus (e) plus (f)                        $   ______
                      (g)    5% of Borrowers' consolidated net assets at book value        $   ______
                      (h)    Is (g) greater than (f)?                                                   Yes     No

5.      SECTION 9.1 - CONSOLIDATED TANGIBLE NET WORTH.

                      (a)    Beginning Consolidated Tangible Net Worth.                    $74,500,000
                      (b)    75% of Borrowers' and Subsidiaries positive GAAP
                             consolidated net income (for each completed fiscal
                             quarter since December 31, 2002)                                $ ______
                      (c)    Required Consolidated Net Worth (the sum of (a) plus
                             (b))                                                            $ ______
                      (d)    Actual Consolidated Tangible Net Worth as of quarter end:
                             (i)    Stockholders equity                                      $ ______
                             (ii)   Increase in stockholder's equity due to write-up         $ ______
                             (iii)  Intangibles                                              $ ______
                             (iv)   Deferred income tax assets                               $ ______
                             (v)    Securities not marketable                                $ ______
                             (vi)   Cash held in sinking fund or other similar fund          $ ______
                             (vii)  Shares of capital stock                                  $ ______
                             (viii) Minority interests                                       $ ______
                             (ix)   Sum of (ii) through (viii)                               $ ______
                             (x)    (i) minus (ix)                                           $ ______
                      (e)    Is (x)  greater than (c)?                                                  Yes     No

6.      SECTION 9.2 - MAXIMUM LEVERAGE RATIO.

        1.                   Calculation of Funded Debt
                      (a)    Revolving Loans plus interest                                   $ ______
                      (b)    Commercial Paper outstanding                                    $ ______
                      (c)    CP Loans plus interest                                          $ ______
                      (d)    Debt, including interest, under Bank of America Facility        $ ______
                      (e)    Funded Debt (Sum of (a) through (d))                            $ ______

</TABLE>

<PAGE>

<TABLE>
<S>     <C>    <C>                                                                           <C>            <C>     <C>
        2.                   Calculation of Leverage Denominator

               2.1           Calculation of Adjusted EBTDA
                      (a)    Borrowers and Regular Subsidiaries' EBTDA (as described         $ ______
                             on Schedule 1)
                      (b)    Pro Forma EBTDA as Prior Target or attributable to              $ ______
                             Prior Target Assets (as described on Schedule 2)
                      (c)    Prior Company or Prior Asset EBTDA (as detailed on              $ ______
                             Schedule 3)
                      (d)    Amount paid under participation agreements                      $ ______
                      (e)    Other adjustments approved by Agreement                         $ ______
                      (f)    Adjusted EBTDA sum of (a) and (b) minus (c) and (f) and         $ ______
                             plus or minus (e)

               2.2           Calculation of SLIMS Difference

                      (a)    Permissible Withdrawal Amount for each Asset                    $ ______
                             Securitization
                                                                                             $ ______
                                                                                             $ ______
                                                                                             $ ______

                      (b)    Aggregate Permissible Withdrawal Amount sum of all              $ ______
                             items in (a)
                      (c)    SLIMS Commitment Amount for each Asset Securitization           $ ______
                             described in (a) representing sum of (1) required               $ ______
                             payments, (2) amounts required to be transferred and            $ ______
                             (3) pledged or secured amounts                                  $ ______
                      (d)    Aggregate SLIMS Commitment Amount sum of all items in           $ ______
                             (c)
                      (e)    SLIMS Difference [if (b) - (d) is negative number,              $ ______
                             enter 0]

               2.3           Calculation of Leverage Denominator

                      (a)    Sum of 2.1(f) and 2.2(e)                                        $ ______

               2.4           Calculation of ratios

                      (a)    Line 1(e) / 2.3 (a)                                             $ ______
                      (b)    Minimum ratio                                                     2.25 to 1
                      (c)    Is line 2.4(b) less than 2.4(a)?                                               Yes     No

7.      MINIMUM LOAN LOSS RESERVE TO TOTAL STUDENT LOANS

                      (a)    Total Student Loans                                             $ ______
                      (b)    Reserves for bad loans                                          $ ______
                      (c)    Minimum % required                                                0.060%
                      (d)    (b) / (a) times 100 (to convert to %)
                      (e)    Is (d) greater than (c)?                                                       Yes     No
</TABLE>

<PAGE>

8.      ATTACHED SCHEDULES

        Attached hereto as schedules are the calculations supporting the
        computations set forth above in this Certificate. All information
        contained herein and on the attached schedules is true and correct.

9.      FINANCIAL STATEMENTS.

        The financial statements attached hereto were prepared in accordance
        with GAAP and fairly present (subject to year end audit adjustments) the
        financial conditions and the results of the operations of the Persons
        reflected thereon, at the date and for the periods indicated therein.

10.     CONFLICT.

        In the event of any conflict between this compliance certificate and the
        Credit Agreement, the Credit Agreement shall control.

                  IN WITNESS WHEREOF, the undersigned has executed this
Certificate effective this _____ day of ________, ____.

                                                BORROWERS:

                                                NELNET, INC.

                                                By:_____________________________
                                                   Name:________________________
                                                           Authorized Officer

                                                NATIONAL EDUCATION LOAN
                                                NETWORK, INC.

                                                By:_____________________________
                                                   Name:________________________
                                                           Authorized Officer

<PAGE>

                                   Schedule 1
                                       to
                             Compliance Certificate

                                BORROWERS' EBTDA

          Consolidated Net Income of Borrowers and Regular Subsidiaries

<TABLE>
<S>                                                                                         <C>
(a)  GAAP consolidated net income                                                           $_________
(b)  Income of others not received                                                          $_________
(c)  Investments to fund deficits or loss                                                   $_________
(d)  Income subject to restrictions                                                         $_________
(e)  Income of a Target for periods prior to Acquisition                                    $_________
(f)  Gains realized upon the sale or refinancing of assets                                  $_________
(g)  Increases in book value of assets acquired                                             $_________
(h)  Other extraordinary, non recurring, non-operating or non-cash gains                    $_________
(i)  Sum of (b) through (h)                                                                 $_________
(j)  Line (a) minus line (i)                                                                $_________
(k)  Plus provisions for tax                                                                $_________
(1)  Less benefit from tax                                                                  $_________
(m)  Plus amortization                                                                      $_________
(n)  Plus depreciation                                                                      $_________
(o)  Minus other non-cash credits                                                           $_________
(p)  Borrowers' and the Regular Subsidiaries' EBTDA: (j) plus (k), (m) and(n)               $_________
     and less (l) and (o)
</TABLE>

<PAGE>

                                   Schedule 2
                                       to
                             Compliance Certificate

                          Prior Target and Asset EBTDA

<PAGE>

                                   Schedule 3
                                       to
                             Compliance Certificate

                               Prior Company EBTDA

<PAGE>

                                   EXHIBIT "E"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                               Subsidiary Guaranty

<PAGE>

                               GUARANTY AGREEMENT
                                 (Subsidiaries)

                  WHEREAS, NELNET, INC. and NATIONAL EDUCATION LOAN NETWORK,
INC. (together "BORROWERS") have entered into that certain Credit Agreement
dated ____ ___, 2003, with M&I MARSHALL & ILSLEY BANK, SUNTRUST BANK, FIRST
NATIONAL BANK OF OMAHA and FIFTH THIRD BANK, INDIANA (the "BANKS") (such Credit
Agreement, as it may hereafter be amended or otherwise modified from time to
time, being hereinafter referred to as the "CREDIT AGREEMENT", and capitalized
terms not otherwise defined herein shall have the same meaning as set forth in
the Credit Agreement);

                  WHEREAS, the execution of this Guaranty Agreement is a
condition to the Bank's obligations under the Credit Agreement and an inducement
to the other Secured Parties to extend credit to the Borrowers;

                  NOW, THEREFORE, for valuable consideration, the receipt and
adequacy of which are hereby acknowledged, each of the undersigned Subsidiaries
and any Subsidiary hereafter added as a "GUARANTOR" hereto pursuant to a
Subsidiary Joinder Agreement (individually a "GUARANTOR" and collectively the
"GUARANTORS"), hereby irrevocably and unconditionally guarantees to M&I Marshall
& Ilsley Bank, as agent for itself and the other Secured Parties (the "AGENT")
the full and prompt payment and performance of the Guaranteed Indebtedness
(hereinafter defined), this Guaranty Agreement being upon the following terms:

         1.       The term "GUARANTEED INDEBTEDNESS", as used herein means all
of the "OBLIGATIONS", as defined in the Credit Agreement (which includes both
Article I (the Refinancing Credit Facility) and Article II (the Commercial Paper
Facility)) and shall include any and all post-petition interest and expenses
(including reasonable attorneys' fees) whether or not allowed under any
bankruptcy, insolvency, or other similar law; provided that (a) the Guaranteed
Indebtedness shall be limited, with respect to each Guarantor, to an aggregate
amount equal to the largest amount that would not render such Guarantor's
obligations hereunder subject to avoidance under Section 544 or 548 of the
United States Bankruptcy Code or under any applicable state law relating to
fraudulent transfers or conveyances, and (b) the Guaranteed Indebtedness shall
be limited, with respect to UFS Securities, LLC ("UFS") only, to an aggregate
amount equal to the largest amount that would not put UFS in violation of the
net capital requirements applicable to UFS by reason of UFS's status as a
registered broker dealer.

         2.       This instrument shall be an absolute, continuing, irrevocable
and unconditional guaranty of payment and performance, and not a guaranty of
collection, and each Guarantor shall remain liable on its obligations hereunder
until the payment and performance in full of the Guaranteed Indebtedness. No
set-off, counterclaim, recoupment, reduction, or diminution of any obligation,
or any defense of any kind or nature which either Borrower may have against
Agent, any Secured Party or any other party, or which any Guarantor may have
against either Borrower, Agent, any Secured Party or any other party, shall be
available to, or shall be asserted by, any Guarantor against Agent, any Secured
Party or any subsequent holder of the Guaranteed Indebtedness or any part
thereof or against payment of the Guaranteed Indebtedness or any part thereof.

<PAGE>

         3.       If a Guarantor becomes liable for any indebtedness owing by
either Borrower to Agent or any Secured Party by endorsement or otherwise, other
than under this Guaranty Agreement, such liability shall not be in any manner
impaired or affected hereby, and the rights of Agent and the Secured Parties
hereunder shall be cumulative of any and all other rights that Agent and the
Secured Parties may ever have against such Guarantor. The exercise by Agent and
the Secured Parties of any right or remedy hereunder or under any other
instrument, or at law or in equity, shall not preclude the concurrent or
subsequent exercise of any other right or remedy.

         4.       In the event of default by either Borrower in payment or
performance of the Guaranteed Indebtedness, or any part thereof, when such
Guaranteed Indebtedness becomes due, whether by its terms, by acceleration, or
otherwise, the Guarantors shall, jointly and severally, promptly pay the amount
due thereon to Agent, without notice or demand, in lawful currency of the United
States of America, and it shall not be necessary for Agent or any Secured Party,
in order to enforce such payment by any Guarantor, first to institute suit or
exhaust its remedies against either Borrower or others liable on such Guaranteed
Indebtedness, or to enforce any rights against any collateral which shall ever
have been given to secure such Guaranteed Indebtedness. In the event such
payment is made by a Guarantor, then such Guarantor shall be subrogated to the
rights then held by Agent and any Secured Party with respect to the Guaranteed
Indebtedness to the extent to which the Guaranteed Indebtedness was discharged
by such Guarantor and, in addition, upon payment by such Guarantor of any sums
to Agent and any Secured Party hereunder, all rights of such Guarantor against
Borrowers, any other guarantor or any Collateral arising as a result therefrom
by way of right of subrogation, reimbursement, or otherwise shall in all
respects be subordinate and junior in right of payment to the prior indefeasible
payment in full of the Guaranteed Indebtedness. Each Guarantor also agrees to be
bound by the contribution and subrogation provisions of SECTION 3.7 of the
Credit Agreement.

         5.       If acceleration of the time for payment of any amount payable
by either Borrower under the Guaranteed Indebtedness is stayed upon the
insolvency, bankruptcy, or reorganization of either Borrower, all such amounts
otherwise subject to acceleration under the terms of the Guaranteed Indebtedness
shall nonetheless be payable by the Guarantors hereunder forthwith on demand by
Agent or any Secured Party.

         6.       Each Guarantor hereby agrees that its obligations under this
Guaranty Agreement shall not be released, discharged, diminished, impaired,
reduced, or affected for any reason or by the occurrence of any event,
including, without limitation, one or more of the following events, whether or
not with notice to or the consent of any Guarantor: (a) the taking or accepting
of collateral as security for any or all of the Guaranteed Indebtedness or the
release, surrender, exchange, or subordination of any collateral now or
hereafter securing any or all of the Guaranteed Indebtedness; (b) any partial
release of the liability of any Guarantor hereunder, or the full or partial
release of any other guarantor from liability for any or all of the Guaranteed
Indebtedness; (c) any disability of either Borrower, or the dissolution,
insolvency, or bankruptcy of either Borrower, any Guarantor, or any other party
at any time liable for the payment of any or all of the Guaranteed Indebtedness;
(d) any renewal, extension, modification, waiver, amendment, or rearrangement of
any or all of the Guaranteed Indebtedness or any instrument, document, or
agreement evidencing, securing, or otherwise relating to any or all of the
Guaranteed Indebtedness; (e) any adjustment, indulgence, forbearance, waiver, or
compromise

<PAGE>

that may be granted or given by Agent or any Secured Party to either Borrower,
any Guarantor, or any other party ever liable for any or all of the Guaranteed
Indebtedness; (f) any neglect, delay, omission, failure, or refusal of Agent or
any Secured Party to take or prosecute any action for the collection of any of
the Guaranteed Indebtedness or to foreclose or take or prosecute any action in
connection with any instrument, document, or agreement evidencing, securing, or
otherwise relating to any or all of the Guaranteed Indebtedness; (g) the
unenforceability or invalidity of any or all of the Guaranteed Indebtedness or
of any instrument, document, or agreement evidencing, securing, or otherwise
relating to any or all of the Guaranteed Indebtedness; (h) any payment by
either Borrower or any other party to Agent or any Secured Party is held to
constitute a preference under applicable bankruptcy or insolvency law or if for
any other reason Agent or any Secured Party is required to refund any payment
or pay the amount thereof to someone else; (i) the settlement or compromise of
any of the Guaranteed Indebtedness; (j) the non-perfection of any security
interest or lien securing any or all of the Guaranteed Indebtedness; (k) any
impairment of any collateral securing any or all of the Guaranteed
Indebtedness; (l) the failure of Agent or any Secured Party to sell any
collateral securing any or all of the Guaranteed Indebtedness in a commercially
reasonable manner or as otherwise required by law; (m) any change in the
corporate existence, structure, or ownership of either Borrower; or (n) any
other circumstance which might otherwise constitute a defense available to, or
discharge of, either Borrower or any Guarantor (other than payment of the
Guaranteed Indebtedness).

         7.       Each Guarantor represents and warrants to the Agent and the
Secured Parties as follows:

                  (a)      All representations and warranties in the Credit
Agreement relating to it are true and correct as of the date hereof and on each
date the representations and warranties hereunder are restated pursuant to any
of the Loan Documents with the same force and effect as if such representations
and warranties had been made on and as of such date except to the extent that
such representations and warranties relate specifically to another date.

                  (b)      It has, independently and without reliance upon the
Agent or any Secured Party and based upon such documents and information as it
has deemed appropriate, made its own analysis and decision to enter into the
Loan Documents to which it is a party.

                  (c)      It has adequate means to obtain from Borrowers on a
continuing basis information concerning the financial condition and assets of
Borrowers and it is not relying upon the Agent or any Secured Party to provide
(and neither the Agent nor any Secured Party shall have any duty to provide) any
such information to it either now or in the future.

                  (d)      The value of the consideration received and to be
received by each Guarantor as a result of Borrowers' and the Banks' entering
into the Credit Agreement and each Guarantor's executing and delivering the Loan
Documents to which it is a party is reasonably worth at least as much as the
liability and obligation of each Guarantor hereunder, and such liability and
obligation and the Credit Agreement have benefited and may reasonably be
expected to benefit each Guarantor directly or indirectly.

<PAGE>

         8.       Each Guarantor covenants and agrees that, as long as the
Guaranteed Indebtedness or any part thereof is outstanding or the Banks have any
commitment under the Credit Agreement, it will comply with all covenants set
forth in the Credit Agreement specifically applicable to it.

         9.       When an Event of Default exists, each Secured Party shall have
the right to set-off and apply against this Guaranty Agreement or the Guaranteed
Indebtedness or both, at any time and without notice to any Guarantor, any and
all deposits (general or special, time or demand, provisional or final) or other
sums at any time credited by or owing from any Secured Party to any Guarantor
whether or not the Guaranteed Indebtedness is then due and irrespective of
whether or not the Agent shall have made any demand under this Guaranty
Agreement. Each Secured Party agrees promptly to notify Borrowers after any such
setoff and application, provided that the failure to give such notice shall not
affect the validity of such setoff and application. The rights and remedies of
the Secured Parties hereunder are in addition to other rights and remedies
(including, without limitation, other rights of set-off) which the Secured
Parties may have.

         10.      (a) Each Guarantor hereby agrees that the Subordinated
Indebtedness (as defined below) shall be subordinate and junior in right of
payment to the prior payment in full of all Guaranteed Indebtedness as herein
provided. The Subordinated Indebtedness shall not be payable, and no payment of
principal, interest or other amounts on account thereof, and no property or
guarantee of any nature to secure or pay the Subordinated Indebtedness shall be
made or given, directly or indirectly by or on behalf of any Debtor (hereafter
defined) or received, accepted, retained or applied by any Guarantor unless and
until the Guaranteed Indebtedness shall have been paid in full in cash; except
that prior to the occurrence and continuance of a Default, a Guarantor shall
have the right to receive payments on the Subordinated Indebtedness made in the
ordinary course of business. When a Default exists, no payments of principal or
interest may be made or given, directly or indirectly, by or on behalf of any
Debtor or received, accepted, retained or applied by any Guarantor unless and
until the Guaranteed Indebtedness shall have been paid in full in cash. If any
sums shall be paid to a Guarantor by any Debtor or any other Person on account
of the Subordinated Indebtedness when such payment is not permitted hereunder,
such sums shall be held in trust by such Guarantor for the benefit of the Agent
and shall forthwith be paid to Agent without affecting the liability of any
Guarantor under this Guaranty Agreement and may be applied by Agent against the
Guaranteed Indebtedness in accordance with the Credit Agreement. Upon the
request of Agent, a Guarantor shall execute, deliver, and endorse to Agent such
documentation as Agent may request to perfect, preserve, and enforce its rights
hereunder. For purposes of this Guaranty Agreement and with respect to a
Guarantor, the term "SUBORDINATED INDEBTEDNESS" means all indebtedness,
liabilities, and obligations of either Borrower or any Obligated Party other
than such Guarantor (Borrowers and such Obligated Parties herein the "DEBTORS")
to such Guarantor, whether such indebtedness, liabilities, and obligations now
exist or are hereafter incurred or arise, or are direct, indirect, contingent,
primary, secondary, several, joint and several, or otherwise, and irrespective
of whether such indebtedness, liabilities, or obligations are evidenced by a
note, contract, open account, or otherwise, and irrespective of the Person or
Persons in whose favor such indebtedness, obligations, or liabilities may, at
their inception, have been, or may hereafter be created, or the manner in which
they have been or may hereafter be acquired by such Guarantor.

<PAGE>

                  (b) Each Guarantor agrees that any and all Liens (including
any judgment liens), upon any Debtor's assets securing payment of any
Subordinated Indebtedness shall be and remain inferior and subordinate to any
and all Liens upon any Debtor's assets securing payment of the Guaranteed
Indebtedness or any part thereof, regardless of whether such Liens in favor of a
Guarantor, Agent or any Secured Party presently exist or are hereafter created
or attached. Without the prior written consent of Agent, no Guarantor shall (i)
file suit against any Debtor or exercise or enforce any other creditor's right
it may have against any Debtor, or (ii) foreclose, repossess, sequester, or
otherwise take steps or institute any action or proceedings (judicial or
otherwise, including without limitation the commencement of, or joinder in, any
liquidation, bankruptcy, rearrangement, debtor's relief or insolvency
proceeding) to enforce any obligations of any Debtor to such Guarantor or any
Liens held by such Guarantor on assets of any Debtor.

                  (c) In the event of any receivership, bankruptcy,
reorganization, rearrangement, debtor's relief, or other insolvency proceeding
involving any Debtor as debtor, Agent shall have the right to prove any claim
under the Subordinated Indebtedness and to receive directly from the receiver,
trustee or other court custodian all dividends, distributions, and payments made
in respect of the Subordinated Indebtedness until the Guaranteed Indebtedness
has been paid in full in cash. Agent may apply any such dividends,
distributions, and payments against the Guaranteed Indebtedness in accordance
with the Credit Agreement.

                  (d) Each Guarantor agrees that all promissory notes, accounts
receivable, ledgers, records, or any other evidence of Subordinated Indebtedness
shall contain a specific written notice thereon that the indebtedness evidenced
thereby is subordinated under the terms of this Guaranty Agreement.

         11.      Except for modifications made pursuant to the execution and
delivery of a Subsidiary Joinder Agreement (which needs to be signed only by the
Subsidiary party thereto), no amendment or waiver of any provision of this
Guaranty Agreement or consent to any departure by any Guarantor therefrom shall
in any event be effective unless the same shall be in writing and signed by the
Agent. No failure on the part of the Agent or any Secured Party to exercise, and
no delay in exercising, any right, power, or privilege hereunder shall operate
as a waiver thereof; nor shall any single or partial exercise of any right,
power, or privilege hereunder preclude any other or further exercise thereof or
the exercise of any other right, power, or privilege. The remedies herein
provided are cumulative and not exclusive of any remedies provided by law.

         12.      To the extent permitted bylaw, any acknowledgment or new
promise, whether by payment of principal or interest or otherwise and whether by
either Borrower or others (including any Guarantor), with respect to any of the
Guaranteed Indebtedness shall, if the statute of limitations in favor of a
Guarantor against the Agent or any Secured Party shall have commenced to run,
toll the running of such statute of limitations and, if the period of such
statute of limitations shall have expired, prevent the operation of such statute
of limitations.

         13.      This Guaranty Agreement is for the benefit of the Agent and
the Secured Parties and their successors and assigns, and in the event of an
assignment of the Guaranteed Indebtedness, or any part thereof, the rights and
benefits hereunder, to the extent applicable to the indebtedness so assigned,
may be transferred with such indebtedness. This Guaranty

<PAGE>

Agreement is binding not only on each Guarantor, but on each Guarantor's
successors and assigns; provided that no Guarantor may assign its rights or
obligations hereunder without the prior written consent of the Bank.

         14.      Each Guarantor recognizes that the Banks are relying upon this
Guaranty Agreement and the undertakings of each Guarantor hereunder and under
the other Loan Documents to which each is a party in making extensions of credit
to Borrowers under the Credit Agreement and further recognizes that the
execution and delivery of this Guaranty Agreement and the other Loan Documents
to which each Guarantor is a party is a material inducement to the Bank in
entering into the Credit Agreement and continuing to extend credit thereunder.
Each Guarantor hereby acknowledges that there are no conditions to the full
effectiveness of this Guaranty Agreement or any other Loan Document to which it
is a party.

         15.      Any notice or demand to any Guarantor under or in connection
with this Guaranty Agreement or any other Loan Document to which it is a party
shall be deemed effective if given to the Guarantor, care of Borrowers in
accordance with the notice provisions in the Credit Agreement.

         16.      The Guarantors shall, jointly and severally, pay on demand all
reasonable attorneys' fees and all other reasonable costs and expenses incurred
by the Agent in connection with the enforcement or collection of this Guaranty
Agreement.

         17.      Each Guarantor hereby waives promptness, diligence, notice of
any default under the Guaranteed Indebtedness, demand of payment, notice of
acceptance of this Guaranty Agreement, presentment, notice of protest, notice of
dishonor, notice of the incurring by either Borrower of additional indebtedness,
and all other notices and demands with respect to the Guaranteed Indebtedness
and this Guaranty Agreement.

         18.      The Credit Agreement, and all of the terms thereof, are
incorporated herein by reference, the same as if stated verbatim herein, and
each Guarantor agrees that the Agent may exercise any and all rights granted to
it under the Credit Agreement and the other Loan Documents without affecting the
validity or enforceability of this Guaranty Agreement.

         19.      THIS GUARANTY AGREEMENT EMBODIES THE FINAL, ENTIRE AGREEMENT
OF EACH GUARANTOR, THE AGENT AND THE SECURED PARTIES WITH RESPECT TO EACH
GUARANTOR'S GUARANTY OF THE GUARANTEED INDEBTEDNESS AND SUPERSEDES ANY AND ALL
PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS, AND UNDERSTANDINGS, WHETHER
WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF. THIS GUARANTY AGREEMENT
IS INTENDED BY EACH GUARANTOR, THE AGENT AND THE SECURED PARTIES AS A FINAL AND
COMPLETE EXPRESSION OF THE TERMS OF THE GUARANTY AGREEMENT, AND NO COURSE OF
DEALING AMONG ANY GUARANTOR, THE AGENT AND THE SECURED PARTIES, NO COURSE OF
PERFORMANCE, NO TRADE PRACTICES, AND NO EVIDENCE OF PRIOR, CONTEMPORANEOUS OR
SUBSEQUENT ORAL AGREEMENTS OR DISCUSSIONS OR OTHER EXTRINSIC EVIDENCE OF ANY
NATURE SHALL BE USED TO CONTRADICT, VARY, SUPPLEMENT OR MODIFY ANY TERM OF THIS
GUARANTY AGREEMENT.

<PAGE>

THERE ARE NO ORAL AGREEMENTS AMONG ANY GUARANTOR, THE AGENT AND THE SECURED
PARTIES.

         20.      This Guaranty Agreement shall be governed by, and construed in
accordance with, the laws of the State of Wisconsin and applicable laws of the
United States of America.

         21.      Each Guarantor waives (a) promptness, diligence, and notice of
acceptance of this Guaranty and notice of the incurring of any obligation,
indebtedness, or liability to which this Guaranty applies or may apply and
waives presentment for payment, notice of nonpayment, protest, demand, notice of
protest, notice of intent to accelerate, notice of acceleration, notice of
dishonor, diligence in enforcement, and indulgences of every kind, and (b) the
taking of any other action by the Agent, including without limitation, giving
any notice of default or any other notice to, or making any demand on,
Borrowers, any other guarantor of all or any part of the Guaranteed Indebtedness
or any other party. To the maximum extent lawful, each Guarantor waives all
rights by which it might be entitled to require suit on an accrued right of
action in respect of any Guaranteed Indebtedness or require suit against either
Borrower or others.

                  [REMAINDER OF PAGE LEFT INTENTIONALLY BLANK]

<PAGE>

                  EXECUTED as of the date first written above.

                                               GUARANTORS:
                                               CHARTER ACCOUNT SYSTEMS, INC.
                                               CLASSCREDIT, INC.
                                               EFS, INC.
                                               EFS SERVICES, INC.
                                               GUARANTEC, LLP
                                               IDAHO FINANCIAL ASSOCIATES, INC.
                                               INTUITION, INC.
                                               NATIONAL HIGHER EDUCATIONAL LOAN
                                                  PROGRAM, INC.
                                               NELNET CANADA, INC.
                                               NELNET CORPORATION
                                               NELNET GUARANTEE SERVICES, INC.
                                               NELNET MARKETING SOLUTIONS, INC.
                                               STUDENT PARTNER SERVICES, INC.
                                               UFS SECURITIES, LLC

                                               By:______________________________

                                               SHOCKLEY FINANCIAL CORP.

                                               By:______________________________

<PAGE>

                                   EXHIBIT "F"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                          Subsidiary Joinder Agreement

<PAGE>

                          SUBSIDIARY JOINDER AGREEMENT

                  This SUBSIDIARY JOINDER AGREEMENT (the "AGREEMENT") dated as
of ____________________, __ is executed by the undersigned (the "OBLIGATED
PARTY") for the benefit of M&I MARSHALL AND ILSLEY BANK, as agent for itself and
the other Secured Parties in connection with that certain Credit Agreement dated
____ ___, 2003, among NELNET, INC., NATIONAL EDUCATION LOAN NETWORK, INC.
(together the "BORROWERS") and M&I MARSHALL & ILSLEY BANK, SUNTRUST BANK, FIRST
NATIONAL BANK OF OMAHA and FIFTH THIRD BANK, INDIANA (the "BANKS") (as modified,
the "CREDIT AGREEMENT", and capitalized terms not otherwise defined herein being
used herein as defined in the Credit Agreement).

                  The Obligated Party is a newly formed or newly acquired
Subsidiary (but not a Special Purpose Vehicle) and is required to execute this
Agreement pursuant to the Credit Agreement.

                  NOW THEREFORE, in consideration of the premises and other good
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the Obligated Party hereby agrees as follows:

         1.       The Obligated Party hereby assumes all the obligations of a
"GUARANTOR" under the Guaranty and agrees that it is a "GUARANTOR" and bound as
a "GUARANTOR" under the terms of the Guaranty as if it had been an original
signatory thereto. In accordance with the forgoing and for valuable
consideration, the receipt and adequacy of which are hereby acknowledged,
Obligated Party irrevocably and unconditionally guarantees to the Agent and the
Secured Parties the full and prompt payment and performance of the Guaranteed
Indebtedness (as defined in the Guaranty) upon the terms and conditions set
forth in the Guaranty.

         2.       This Agreement shall be deemed to be part of, and a
modification to, the Guaranty and the Security Agreement and shall be governed
by all the terms and provisions of the Guaranty and Security Agreement, which
terms are incorporated herein by reference, are ratified and confirmed and shall
continue in full force and effect as valid and binding agreements of Obligated
Party enforceable against Obligated Party. The Obligated Party hereby waives
notice of the Agent's or any Secured Party's acceptance of this Agreement.

                  IN WITNESS WHEREOF, the Obligated Party has executed this
Agreement as of the day and year first written above.

                                                   Obligated Party:

                                                   _____________________________

                                                   By:__________________________
                                                      Name:_____________________
                                                      Title:____________________

<PAGE>

                                  EXHIBIT "G-1"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                         NELNET, INC. Security Agreement

<PAGE>

                               SECURITY AGREEMENT

                  THIS SECURITY AGREEMENT (the "AGREEMENT") dated as of ____
___, 2003, is by and among NELNET, INC. "DEBTOR" and M&I MARSHALL & ILSLEY BANK,
as agent for itself and the other Secured Parties, as that term is defined in
the Credit Agreement described below (the "AGENT").

                                R E C I T A L S:

                  The Debtor and NATIONAL EDUCATION LOAN NETWORK, INC., as
borrowers (collectively, "BORROWERS"), are entering into that certain Credit
Agreement dated of even date herewith with M&I MARSHALL & ILSLEY BANK, SUNTRUST
BANK, FIRST NATIONAL BANK OF OMAHA and FIFTH THIRD BANK, INDIANA (the "BANKS")
(such agreement, as it may be amended or otherwise modified from time to time,
herein the "CREDIT AGREEMENT"). The execution and delivery of this Agreement is
a condition to the Bank's entering into the Credit Agreement and making the
extensions of credit thereunder.

                  NOW, THEREFORE, in consideration of the premises and for other
good and valuable consideration, the adequacy, receipt and sufficiency of which
are hereby acknowledged, and in order to induce the Banks to make the Loans
under the Credit Agreement and the other Secured Parties to extend credit to
Borrowers, the parties hereto hereby agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

                  Section 1.1. Definitions. As used in this Agreement, the
following terms have the following meanings:

                           "COLLATERAL" has the meaning specified in SECTION 2.1
         of this Agreement.

                           "GENERAL INTANGIBLES" means any "GENERAL
         INTANGIBLES," as such term is defined in Article or Chapter 9 of the
         UCC, now owned or hereafter acquired by the Debtor and, in any event,
         shall include, without limitation, each of the following, whether now
         owned or hereafter acquired by the Debtor: (a) books, records, data,
         plans, manuals, computer software, computer tapes, computer disks,
         computer programs, source codes, object codes and rights of the Debtor
         to retrieve data and other information from third parties; (b) contract
         rights including, without limitation, all right, title and interest in
         and to the Servicing Contracts and any documentation pursuant to which
         any of the other Collateral was acquired which include, without
         limitation, the following: (i) all rights of the Debtor to receive
         moneys due and to become due under or pursuant to such agreements, (ii)
         all rights of the Debtor to receive proceeds of any insurance,
         indemnity, warranty, or guaranty with respect to such agreements, (iii)
         all claims of the Debtor for damages arising out of or for breach of or
         default under such agreements, (iv) all rights of the Debtor to
         terminate such agreements, to perform thereunder and to compel
         performance and otherwise exercise all rights and remedies thereunder,
         and (v) any rights to Liens arising under or as a result of any such
         agreement; (c) all rights of the Debtor to

<PAGE>

         payment under letters of credit and similar agreements, including
         without limitation, all letter of credit rights and other supporting
         obligations; (d) choses in action and causes of action of the Debtor
         (whether arising in contract, tort or otherwise and whether or not
         currently in litigation) and all judgments in favor of the Debtor,
         including without limitation, all commercial tort claims; (e) rights
         and claims of the Debtor under warranties and indemnities; (f) rights
         of the Debtor under any insurance, surety or similar contract or
         arrangement; and (g) all payment intangibles.

                           "OBLIGATIONS" means all "OBLIGATIONS" (as such term
         is defined in the Credit Agreement); provided that the obligations
         secured hereby shall be limited to an aggregate amount equal to the
         largest amount that would not render the Debtor's obligations hereunder
         subject to avoidance under Section 544 or 548 of the United States
         Bankruptcy Code or under any applicable state law relating to
         fraudulent transfers or conveyances.

                           "PROCEEDS" means any "PROCEEDS," as such term is
         defined in Article or Chapter 9 of the UCC and, in any event, shall
         include, but not be limited to: (a) any and all proceeds of any
         insurance, indemnity, warranty or guaranty payable to the Debtor from
         time to time with respect to any of the Collateral; (b) any and all
         payments (in any form whatsoever) made or due and payable to the Debtor
         from time to time in connection with any requisition, confiscation,
         condemnation, seizure or forfeiture of all or any part of the
         Collateral by any Governmental Authority (or any Person acting, or
         purporting to act, for or on behalf of any Governmental Authority); (c)
         all instruments, documents, chattel paper and general intangibles
         received or arising in connection with a disposition of Collateral; (d)
         all dividends or other distributions relating to any of the Collateral;
         and (e) any and all other amounts or property from time to time paid,
         payable, distributed or distributable under, in connection with or in
         exchange for any of the Collateral and all other payment intangibles
         relating thereto.

                           "SERVICING CONTRACT" means an arrangement, whether or
         not in writing, pursuant to which the Debtor has the right to service
         Student Loans for other Persons.

                           "UCC" means the Uniform Commercial Code as in effect
         in the State of Wisconsin from time to time. For purposes of all
         provisions of this agreement, if, by applicable law, the perfection or
         effect of perfection or non-perfection of the security interest created
         hereunder in any Collateral is governed by the Uniform Commercial Code
         as in effect on or after the date hereof in any other jurisdiction,
         "UCC' means the Uniform Commercial Code as in effect in such other
         jurisdiction for purposes of the provisions hereof relating to such
         perfection or the effect of perfection or non-perfection.

                  Section 1.2 Other Definitional Provisions. Terms used herein
that are defined in the Credit Agreement and are not otherwise defined herein
shall have the meanings therefor specified in the Credit Agreement. References
to "SECTIONS," "SUBSECTIONS," "EXHIBITS" and "SCHEDULES" shall be to Sections,
subsections, Exhibits and Schedules, respectively, of this Agreement unless
otherwise specifically provided. All definitions contained in this Agreement are
equally applicable to the singular and plural forms of the terms defined. All
references to statutes and regulations shall include any amendments of the same
and any successor statutes and

<PAGE>

regulations. References to particular sections of the UCC should be read to
refer also to parallel sections of the Uniform Commercial Code as enacted in
each state or other jurisdiction where any portion of the Collateral is or may
be located. Terms used herein, which are defined in the UCC, unless otherwise
defined herein or in the Credit Agreement, shall have the meanings determined in
accordance with the UCC.

                                   ARTICLE II

                                SECURITY INTEREST

                  Section 2.1 Security Interest. As collateral security for the
prompt payment and performance in full when due of the Obligations (whether at
stated maturity, by acceleration or otherwise), the Debtor hereby pledges and
assigns to the Agent, and grants to the Agent a continuing lien on and security
interest in, all of the Debtor's right, title and interest in and to the
following, whether now owned or hereafter arising or acquired and wherever
located (collectively, the "COLLATERAL"):

                           (a)      all rights of the Debtor under all Servicing
         Contracts now owned or hereafter acquired by the Debtor;

                           (b)      all rights of the Debtor to receive payments
         under or by virtue of the Servicing Contracts described in clause (a)
         preceding, whether as servicing fees, servicing income, damages,
         amounts payable upon the cancellation of termination of any such
         Servicing Contract, or otherwise;

                           (c)      all General Intangibles of the Debtor
         relating to or arising out of the Collateral described in clauses (a)
         and (b) preceding;

                           (d)      all rights of the Debtor under any Hedging
         Agreement now or hereafter entered into by the Debtor to protect the
         Debtor against changes in the value of any of the Collateral described
         in clauses (a), (b) and (c) preceding; and

                           (e)      all products and Proceeds, in cash or
         otherwise, of any of the Collateral described in clauses (a), (b), (c)
         and (d) preceding.

                  Section 2.2 Debtor Remains Liable. Notwithstanding anything to
the contrary contained herein, (a) the Debtor shall remain liable under the
documentation included in the Collateral to the extent set forth therein to
perform all of its duties and obligations thereunder to the same extent as if
this Agreement had not been executed, (b) the exercise by the Agent of any of
its rights or remedies hereunder shall not release the Debtor from any of its
duties or obligations under such documentation, (c) the Agent shall not have any
obligation under any of such documentation included in the Collateral by reason
of this Agreement, and (d) the Agent shall not be obligated to perform any of
the obligations of the Debtor thereunder or to take any action to collect or
enforce any claim for payment assigned hereunder.

<PAGE>

                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

                  To induce the Bank to enter into the Credit Agreement and the
other Secured Parties to extend credit to the Borrowers, the Debtor represents
and warrants to the Bank and the other Secured Parties that:

                  Section 3.1 Current Servicing Contracts. Attached hereto as
SCHEDULE 3.1 is a true and complete list of all of its Servicing Contracts in
effect on the date hereof. Each of the Servicing Contracts listed in SCHEDULE
3.1 contain provisions that are consistent with those set forth in the form of
Agreement attached hereto as SCHEDULE 3.1A, except that the life of loan
servicing provision found in SECTION 1.2 of SCHEDULE 3.1A appears only in the
Servicing Contracts so noted. The termination, indemnification, and liability
provision of each Servicing Contract listed in SCHEDULE 3.1 are substantially
similar to those provisions contained in SCHEDULE 3.1A.

                  Section 3.2 Office Locations; Fictitious Names; Tax I.D.
Number. Its principal place of business, chief executive office and jurisdiction
of organization are located at the place or places identified for it on SCHEDULE
3.2. Within the last four months it has not had any other chief place of
business, chief executive office, or jurisdiction of organization except as
disclosed on SCHEDULE 3.2. SCHEDULE 3.2 also sets forth all other places where
it keeps its books and records relating to the Collateral. It does not do
business and has not done business during the past five years under any
trade-name or fictitious business name except as disclosed on SCHEDULE 3.2. Its
United States Federal Income Tax I.D. Number and organizational number is
identified on SCHEDULE 3.2.

                  Section 3.3 Ownership of Collateral. It is the legal and
equitable owner of the Collateral owned by it, free and clear of all Liens,
except the Lien created hereby.

                  Section 3.4 Validity of Service Contracts. Each Servicing
Contract is in full force and effect, each Servicing Contract is legal, valid,
and enforceable in accordance with its terms, except as limited by bankruptcy,
insolvency and similar laws of general application affecting the rights of
creditors and general principles of equity, and, to the best of its knowledge,
no default or event of default exists under any Servicing Contract that could
have a Material Adverse Effect.

                  Section 3.5 Consents; Status. No consent or approval of any
Person, including any Governmental Authority, is required for it to execute,
deliver and perform this Agreement, or for the validity and enforceability of
the Lien and security interest in the Collateral created hereby, that in each
case has not been obtained and is not in full force and effect. It is approved
by, and qualified and in good standing with, all Governmental Authorities
necessary for it to service the Student Loans under the Servicing Contracts.

<PAGE>

                                   ARTICLE IV

                                    COVENANTS

                  The Debtor covenants and agrees with the Agent that until the
Obligations are paid and performed in full and all commitments under the Credit
Agreement have expired or have been terminated:

                  Section 4.1 Payment Obligations. It shall, in accordance with
its customary business practices, endeavor to collect or cause to be collected
from each obligor on the Collateral, as and when due, any and all amounts owing
under the Collateral. Without the prior written consent of the Agent, it shall
not, except in the ordinary course of business, (a) grant any extension of time
for any payment with respect to any of the Collateral, (b) compromise, compound,
or settle any of the Collateral for less than the full amount thereof, (c)
release, in whole or in part, any Person liable for payment of any of the
Collateral, (d) allow any credit or discount for payment with respect to any of
the Collateral, or (e) release any Lien or guaranty securing any payment
obligation under the Collateral.

                  Section 4.2 Further Assurances. At any time and from time to
time, upon the request of the Agent, and at its sole expense, it shall, promptly
execute and deliver all such further agreements, documents and instruments and
take such further action as the Agent may reasonably deem necessary or
appropriate to preserve and perfect its security interest in the Collateral and
carry out the provisions and purposes of this Agreement or to enable the Agent
to exercise and enforce its rights and remedies hereunder with respect to any of
the Collateral. Without limiting the generality of the foregoing, it shall upon
reasonable request by the Agent: (a) authorize the Agent to file such financing
statements as the Agent may from time to time require; (b) take such action as
the Agent may request to permit the Agent to have control over any investment
property; (c) deliver to the Agent all Collateral the possession of which is
necessary to perfect its security interest therein, duly endorsed and/or
accompanied by duly executed instruments of transfer or assignment, all in form
and substance satisfactory to the Agent; and (d) execute and deliver to the
Agent such other agreements, documents and instruments as the Agent may
reasonably require to perfect and maintain the validity, effectiveness and
priority of the Liens intended to be created by the Loan Documents.

                  Section 4.3 Corporate Changes. It shall not change its name,
identity, jurisdiction of organization, or corporate structure in any manner
that might make any financing statement filed in connection with this Agreement
seriously misleading or its United States Federal Tax I.D. Number unless such
action is permitted or not restricted by the Credit Agreement and it shall have
given the Agent thirty (30) days prior written notice thereof and shall have
taken all action reasonably deemed necessary or desirable by the Agent to
protect its security interest in the Collateral with the perfection and priority
thereof required by the Loan Documents. It shall not change its principal place
of business, chief executive office or the place where it keeps its books and
records unless it shall have given the Agent thirty (30) days prior written
notice thereof and shall have taken all action deemed necessary or desirable by
the Agent to cause its security interest in the Collateral to be perfected with
the priority required by the Loan Documents.

<PAGE>

                  Section 4.4 Performance of Servicing Contracts. It will, at
its expense: (a) perform and observe all of the material terms and provisions of
the Servicing Contracts to be performed or observed by it in accordance with
their terms and with applicable laws and regulations of Governmental
Authorities, maintain the Servicing Contracts in full force and effect, enforce
the Servicing Contracts in accordance with their respective terms, and take all
action to such end as may be from time to time reasonably requested by the Agent
and (b) from time to time (1) furnish to the Agent such information and requests
regarding the Servicing Contracts as the Agent may reasonably request and (2)
upon reasonable request of the Agent make to any other party to any Servicing
Contract such demands and requests for information and reports or for action as
it is entitled to make thereunder.

                  Section 4.5 Modification to Servicing Contracts. It will not
amend or otherwise modify the terms and conditions of any Servicing Contract if
such amendment or modification could have a Material Adverse Effect.

                                    ARTICLE V

                               RIGHTS OF THE AGENT

                  Section 5.1 POWER OF ATTORNEY. THE DEBTOR HEREBY IRREVOCABLY
CONSTITUTES AND APPOINTS THE AGENT AND ANY OFFICER OR AGENT THEREOF, WITH FULL
POWER OF SUBSTITUTION, AS ITS TRUE AND LAWFUL ATTORNEY-IN-FACT WITH FULL
IRREVOCABLE POWER AND AUTHORITY IN THE NAME OF THE DEBTOR OR IN ITS OWN NAME, TO
TAKE, WHEN AN EVENT OF DEFAULT EXISTS, ANY AND ALL ACTIONS AND TO EXECUTE ANY
AND ALL DOCUMENTS AND INSTRUMENTS WHICH THE AGENT AT ANY TIME AND FROM TIME TO
TIME DEEMS NECESSARY OR DESIRABLE TO ACCOMPLISH THE PURPOSES OF THIS AGREEMENT
AND, WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, IT HEREBY GIVES THE AGENT
THE POWER AND RIGHT ON ITS BEHALF AND IN ITS OWN NAME TO DO ANY OF THE FOLLOWING
WHEN AN EVENT OF DEFAULT EXISTS, WITH NOTICE TO THE DEBTOR BUT WITHOUT THE
CONSENT OF THE DEBTOR:

                           (a)      to demand, sue for, collect or receive, in
         the name of it or in its own name, any money or property at any time
         payable or receivable on account of or in exchange for any of the
         Collateral and, in connection therewith, endorse checks, notes, drafts,
         acceptances, money orders, documents of title or any other instruments
         for the payment of money under the Collateral or any policy of
         insurance;

                           (b)      to pay or discharge taxes, Liens or other
         encumbrances levied or placed on or threatened against the Collateral;

                           (c)      to notify post office authorities to change
         the address for delivery of mail of the Debtor to an address designated
         by the Agent and to receive, open, and dispose of mail addressed to the
         Debtor;

<PAGE>

                           (d)      (A) to direct account debtors and any other
         parties liable for any payment under any of the Collateral to make
         payment of any and all monies due and to become due thereunder directly
         to the Agent or as the Agent shall direct (the Debtor agrees that if
         any Proceeds of any Collateral shall be received by it after such a
         direction from the Agent, it shall promptly deliver such Proceeds to
         the Agent with any necessary endorsements, and until such Proceeds are
         delivered to the Agent, such Proceeds shall be held in trust by it for
         the benefit of the Agent and shall not be commingled with any other of
         its funds or property); (B) to receive payment of and receipt for any
         and all monies, claims and other amounts due and to become due at any
         time in respect of or arising out of any Collateral; (C) to sign and
         endorse any assignments, proxies, stock powers, verifications and
         notices in connection with accounts or payment obligations and other
         documents relating to the Collateral; (D) to commence and prosecute any
         suit, action or proceeding at law or in equity in any court of
         competent jurisdiction to collect the Collateral or any part thereof
         and to enforce any other right in respect of any Collateral; (E) to
         defend any suit, action or proceeding brought against it with respect
         to any Collateral; (F) to settle, compromise or adjust any suit, action
         or proceeding described above and, in connection therewith, to give
         such discharges or releases as the Agent may deem appropriate; (G) to
         add or release any guarantor, endorser, surety or other party to any of
         the Collateral; (H) to renew, extend or otherwise change the terms and
         conditions of any of the Collateral; (I) to make, settle, compromise or
         adjust any claims under or pertaining to any of the Collateral
         (including claims under any policy of insurance); and (J) to sell,
         transfer, pledge, convey, make any agreement with respect to or
         otherwise deal with any of the Collateral as fully and completely as
         though the Agent were the absolute owner thereof for all purposes, and
         to do, at the Agent's option and the Debtor's expense, at any time, or
         from time to time, all acts and things which the Agent deems necessary
         to protect, preserve, maintain, or realize upon the Collateral and the
         Agent's security interest therein.

                  THIS POWER OF ATTORNEY IS A POWER COUPLED WITH AN INTEREST AND
SHALL BE IRREVOCABLE UNTIL TERMINATION OF THIS AGREEMENT IN ACCORDANCE WITH
SECTION 7.11. The Agent shall be under no duty to exercise or withhold the
exercise of any of the rights, powers, privileges and options expressly or
implicitly granted to the Agent in this Agreement, and shall not be liable for
any failure to do so or any delay in doing so. Neither the Agent nor any Person
designated by the Agent shall be liable for any act or omission or for any error
of judgment or any mistake of fact or law, except any of the same resulting from
its or their gross negligence or willful misconduct. This power of attorney is
conferred on the Agent solely to protect, preserve, maintain and realize upon
its security interest in the Collateral. The Agent shall not be responsible for
any decline in the value of the Collateral and shall not be required to take any
steps to preserve rights against prior parties or to protect, preserve or
maintain any Lien given to secure the Collateral.

                  Section 5.2 Assignment by the Agent. The Agent may at anytime
assign or otherwise transfer all or any portion of their rights and obligations
under this Agreement and the other Loan Documents (including, without
limitation, the Obligations) to any other Person, to the extent permitted by,
and upon the conditions contained in, the Credit Agreement, and such Person
shall thereupon become vested with all the benefits thereof granted to the
Agent, herein or otherwise.

<PAGE>

                                   ARTICLE VI

                          DEFAULT, RIGHTS AND REMEDIES

                  If an Event of Default exists, the Agent shall have the
following rights and remedies:

                           (a)      In addition to all other rights and remedies
         granted to the Agent in this Agreement or in any other Loan Document or
         by applicable law, the Agent shall have all of the rights and remedies
         of a secured party under the UCC (whether or not the UCC applies to the
         affected Collateral). Without limiting the generality of the foregoing,
         the Agent may (A) without demand or notice to it, collect, receive or
         take possession of the Collateral or any part thereof and for that
         purpose the Agent may enter upon any premises on which the Collateral
         is located and remove the Collateral therefrom or render it inoperable,
         and/or (B) sell, lease or otherwise dispose of the Collateral, or any
         part thereof, in one or more parcels at public or private sale or
         sales, at the Agent's offices or elsewhere, for cash, on credit or for
         future delivery, and upon such other terms as the Agent may deem
         commercially reasonable or otherwise as may be permitted by law. The
         Agent shall have the right at any public sale or sales, and, to the
         extent permitted by applicable law, at any private sale or sales, to
         bid (which bid may be, in whole or in part, in the form of cancellation
         of indebtedness) and become a purchaser of the Collateral or any part
         thereof free of any right or equity of redemption on the part of the
         Debtor, which right or equity of redemption is hereby expressly waived
         and released by the Debtor. Upon the request of the Agent, the Debtor
         shall assemble the Collateral and make it available to the Agent at
         anyplace designated by the Agent that is reasonably convenient to it
         and the Agent. The Debtor agrees that the Agent shall not be obligated
         to give more than ten (10) days prior written notice of the time and
         place of any public sale or of the time after which any private sale
         may take place and that such notice shall constitute reasonable notice
         of such matters. The Agent shall not be obligated to make any sale of
         Collateral if it shall determine not to do so, regardless of the fact
         that notice of sale of Collateral may have been given. The Agent may,
         without notice or publication, adjourn any public or private sale or
         cause the same to be adjourned from time to time by announcement at the
         time and place fixed for sale, and such sale may, without further
         notice, be made at the time and place to which the same was so
         adjourned. The Debtor shall be liable for all reasonable expenses of
         retaking, holding, preparing for sale or the like, and all reasonable
         attorneys' fees, legal expenses and other costs and expenses incurred
         by the Agent in connection with the collection of the Obligations and
         the enforcement of the Agent's rights under this Agreement. The Debtor
         shall remain liable for any deficiency if the Proceeds of any sale or
         other disposition of the Collateral applied to the Obligations are
         insufficient to pay the Obligations in full to the extent provided in
         the Loan Documents. The Agent may apply the Collateral against the
         Obligations as provided in the Credit Agreement. The Debtor waives all
         rights of marshalling, valuation and appraisal in respect of the
         Collateral. Any cash held by the Agent as Collateral and all cash
         proceeds received by the Agent in respect of any sale of, collection
         from or other realization upon all or any part of the Collateral may,
         in the discretion of the Agent, be held by the Agent as collateral for,
         and then or at any time thereafter applied in whole or in part by the
         Agent against, the Obligations in the order

<PAGE>

         permitted by the Credit Agreement. Any surplus of such cash or cash
         proceeds and interest accrued thereon, if any, held by the Agent and
         remaining after payment in full of all the Obligations shall be
         promptly paid over to the Debtor or to whomsoever may be lawfully
         entitled to receive such surplus; provided that the Agent shall have no
         obligation to invest or otherwise pay interest on any amounts held by
         it in connection with or pursuant to this Agreement.

                           (b) The Agent may cause any or all of the Collateral
         held by it to be transferred into the name of the Agent or the name or
         names of the Agent's nominee or nominees.

                           (c) The Agent may exercise any and all of the rights
         and remedies of the Debtor under or in respect of the Collateral,
         including, without limitation, any and all rights of it to demand or
         otherwise require payment of any amount under, or performance of any
         provision of, any of the Collateral.

                           (d) The Agent may collect or receive all money or
         property at any time payable or receivable on account of or in exchange
         for any of the Collateral, but shall be under no obligation to do so.

                           (e) On any sale of the Collateral, the Agent is
         hereby authorized to comply with any limitation or restriction with
         which compliance is necessary, in the view of the Agent's counsel, in
         order to avoid any violation of applicable law or in order to obtain
         any required approval of the purchaser or purchasers by any applicable
         Governmental Authority.

                                   ARTICLE VII

                                  MISCELLANEOUS

                  Section 7.1 No Waiver; Cumulative Remedies. No failure on the
part of the Agent to exercise and no delay in exercising, and no course of
dealing with respect to, any right, power or privilege under this Agreement
shall operate as a waiver thereof, nor shall any single or partial exercise of
any right, power or privilege under this Agreement preclude any other or further
exercise thereof or the exercise of any other right, power, or privilege. The
rights and remedies provided for in this Agreement are cumulative and not
exclusive of any rights and remedies provided by law.

                  Section 7.2 Successors and Assigns. This Agreement shall be
binding upon and inure to the benefit of the Debtor and the Agent and respective
successors and assigns, except that Debtor may not assign any of its rights or
obligations under this Agreement without the prior written consent of the Agent.

                  Section 7.3 AMENDMENT; ENTIRE AGREEMENT. THIS AGREEMENT AND
THE OTHER LOAN DOCUMENTS EMBODY THE FINAL, ENTIRE AGREEMENT AMONG THE PARTIES
HERETO AND SUPERSEDES ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS
AND UNDERSTANDINGS,

<PAGE>

WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF AND MAY NOT BE
CONTRADICTED OR VARIED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT OPAL
AGREEMENTS OR DISCUSSIONS OF THE PARTIES HERETO. THERE ARE NO UNWRITTEN ORAL
AGREEMENTS AMONG THE PARTIES HERETO. The provisions of this Agreement may be
amended or waived only by an instrument in writing signed by the Debtor and the
Agent.

                  Section 7.4 Notices. All notices and other communications
provided for in this Agreement shall be given or made in accordance with the
Credit Agreement.

                  Section 7.5 Governing Law. This Agreement shall be governed
by, and construed in accordance with, the laws of the State of Wisconsin and
applicable laws of the United States of America.

                  Section 7.6 Headings. The headings, captions, and arrangements
used in this Agreement are for convenience only and shall not affect the
interpretation of this Agreement.

                  Section 7.7 Survival of Representations and Warranties. All
representations and warranties made in this Agreement or in any certificate
delivered pursuant hereto shall survive the execution and delivery of this
Agreement, and no investigation by the Agent shall affect the representations
and warranties or the right of the Agent or the Bank to rely upon them.

                  Section 7.8 Counterparts. This Agreement may be executed in
any number of counterparts and on telecopy counterparts, each of which shall be
deemed an original, but all of which together shall constitute one and the same
agreement.

                  Section 7.9 Waiver of Bond. In the event the Agent seeks to
take possession of any or all of the Collateral by judicial process, the Debtor
hereby irrevocably waives any bonds and any surety or security relating thereto
that may be required by applicable law as an incident to such possession, and
waives any demand for possession prior to the commencement of any such suit or
action.

                  Section 7.10 Severability. Any provision of this Agreement
which is determined by a court of competent jurisdiction to be 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 of this Agreement, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

                  Section 7.11 Termination. If all of the Obligations shall have
been paid and performed in full, all commitments of the Bank shall have expired
or terminated, the Agent shall, upon the written request of the Debtor, execute
and deliver to the Debtor a proper instrument or instruments acknowledging the
release and termination of the security interests created by this Agreement, and
shall duly assign and deliver to the Debtor (without recourse and without any
representation or warranty) such of the Collateral as may be in the possession
of the Agent and has not previously been sold or otherwise applied pursuant to
this Agreement.

<PAGE>

                  Section 7.12 Obligations Absolute. All rights and remedies of
the Agent hereunder, and all obligations of the Debtor hereunder, shall be
absolute and unconditional irrespective of: (a) any lack of validity or
enforceability of any of the Loan Documents; or (b) any change in the time,
manner, or place of payment of, or in any other term of, all or any of the
Obligations, or any other amendment or waiver of or any consent to any departure
from any of the Loan Documents; any exchange, release, or non-perfection of any
Collateral, or any release or amendment or waiver of or consent to any departure
from any guarantee, for all or any of the Obligations; or any other circumstance
that might otherwise constitute a defense available to, or a discharge of, a
third party pledgor.

                  Section 7.13 WAIVER OF JURY TRIAL. TO THE FULLEST EXTENT
PERMITTED BY APPLICABLE LAW, THE DEBTOR HEREBY IRREVOCABLY AND EXPRESSLY WAIVES
ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION, PROCEEDING, OR COUNTERCLAIM (WHETHER
BASED UPON CONTRACT, TORT OR OTHERWISE) ARISING OUT OF OR RELATING TO THE LOAN
DOCUMENTS OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THE ACTIONS OF THE AGENT OR
ANY SECURED PARTY IN THE NEGOTIATION, ADMINISTRATION, OR ENFORCEMENT THEREOF.

<PAGE>

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

                                                DEBTOR:

                                                NELNET, INC.

                                                By:____________________________
                                                   Name:_______________________
                                                   Title:______________________

                                                AGENT:

                                                M&I MARSHALL & ILSLEY BANK,
                                                as Agent for the Secured Parties

                                                By:____________________________
                                                   Name:_______________________
                                                   Title:______________________

               [Signature Page to Nelnet, Inc. Security Agreement]

<PAGE>

                                  SCHEDULE 3.1
                                       TO
                               SECURITY AGREEMENT

                      CURRENT FFELP LOAN SERVICING CLIENTS
                       [ _________, 2003, NEED TO UPDATE]

   1)      AmSouth Bank of Alabama (Remote)
   2)      Arkansas Student Loan Authority (LIFE OF LOAN)
   3)      Bank of America NT&SA (LIFE OF LOAN)
   4)      Bank One Corporation (LIFE OF LOAN)
   5)      Brazos Higher Education Service Corporation
   6)      California Higher Education Loan Authority (2) (LIFE OF LOAN)
   7)      Citibank, New York State (LIFE OF LOAN)
   8)      Class Credit/Hibernia (LIFE OF LOAN)
   9)      Comerica Bank (LIFE OF LOAN)
  10)      Credit Union of Denver
  11)      College Loan Corporation (LIFE OF LOAN)
  12)      Colorado Student Obligation Bond Authority
  13)      Central Texas Higher Education Authority
  14)      Chase Manhattan Bank, N.A.
  15)      Education Finance Group
  16)      First National Bank of Ft. Collins (LIFE OF LOAN)
  17)      Florida Educational Loan Marketing Corporation (LIFE OF LOAN)
  18)      Greater Texas Student Loan Corporation
  19)      Illinois Designated Account Purchase Program (FFELP Full Service and
           Remote) (LIFE OF LOAN)
  20)      Key Bank (LIFE OF LOAN)
  21)      Louisiana Public Facilities Authority
  22)      Manufacturers and Traders Bank (LIFE OF LOAN)
  23)      Maine Education Loan Marketing Corporation (LIFE OF LOAN)
  24)      Mesa County Teachers Federal Credit Union (LIFE OF LOAN)
  25)      Michigan Higher Education Student Loan Authority
  26)      Michigan National Bank/MN Finance/Standard Federal (LIFE OF LOAN)
  27)      Minnesota Higher Education Services Office
  28)      Mountain States Bank (LIFE OF LOAN)
  29)      Navy Federal Credit Union (LIFE OF LOAN)
  30)      NHELP (LIFE OF LOAN)
  31)      NSA, Bank of Oklahoma (LIFE OF LOAN)
  32)      NES, Bank of Oklahoma (LIFE OF LOAN)
  33)      Norlarco Credit Union (LIFE OF LOAN)
  34)      Northwestern Area Credit Union (LIFE OF LOAN)
  35)      Wells Fargo Bank, N.A. (LIFE OF LOAN)
  36)      North Texas Higher Education Authority
  37)      Orange County Teachers Federal Credit Union (LIFE OF LOAN)
  38)      Pinnacle Bank of Papillion (LIFE OF LOAN)
  39)      North Fork Bank (LIFE OF LOAN)

<PAGE>

  40)      Rhode Island Student Loan Authority (FFELP Full Service and Remote)
  41)      San Antonio Federal Credit Union (LIFE OF LOAN)
  42)      Strident Loan Acquisition Authority (LIFE OF LOAN)
  43)      Student Loan Finance Association
  44)      Student Loan Funding Corporation (LIFE OF LOAN)
  45)      Space Age Federal Credit Union (LIFE OF LOAN)
  46)      Sun Trust Bank (LIFE OF LOAN)
  47)      Union Bank & Trust Company
  48)      University Federal Credit Union (LIFE OF LOAN)
  49)      University of Missouri Kansas City (LIFE OF LOAN)
  50)      NELnet (LIFE OF LOAN)
  51)      U.S. Bank N.A.
  52)      USA Education (LIFE OF LOAN)
  53)      Utah Higher Education Assistance Authority (LIFE OF LOAN IN EVENT OF
           SALE)
  54)      Alabama Higher Education Loan (Remote)
  55)      Colorado Student Loan Program (Remote)
  56)      Regions Financial Corporation (Remote)
  57)      National Higher Education Loan Program (Remote)
  58)      Oklahoma Student Loan Authority (Remote)

<PAGE>

                                  SCHEDULE 3.1A
                                       TO
                               SECURITY AGREEMENT

                          LOAN APPLICATION PROCESSING,
                      DISBURSEMENT AND SERVICING AGREEMENT

                     -FEDERAL FAMILY EDUCATION LOAN PROGRAM-

                  THIS LOAN APPLICATION PROCESSING, DISBURSEMENT AND SERVICING
AGREEMENT (the "Agreement") is entered into as of the _____ day of _________
2001, (the "Effective Date") by and between NELNET, INC. ("Servicer"), and
_____________________, ("Lender").

                  WHEREAS, Servicer is in the loan application processing,
disbursement and servicing business in the States of Colorado, Nebraska and
Florida, and in the ordinary course of such business processes applications,
disburses and services loans to student/parent borrowers (the "Education Loans")
which are made and guaranteed in accordance with the provisions of the Higher
Education Act of 1965, as amended, and rules and regulations promulgated
thereunder as in effect from time to time (collectively, the "Education Act");
and,

                  WHEREAS, Servicer has developed and/or has available to it the
systems and services to enable it to process applications, disburse and service
Education Loans in accordance with the Education Act and with rules and
regulations previously promulgated by _____________________, which constitute
all of the Guarantors for all Education Loans which are to be serviced hereunder
("Guarantor(s)") as in effect from time to time (collectively, "Regulations");
and

                  WHEREAS, Lender in the ordinary course of its business makes
or acquires Education Loans; and

                  WHEREAS, Lender desires to retain Servicer to process
applications, disburse and service its Education Loans.

                  NOW THEREFORE,  in consideration of the premises and the
mutual covenants hereinafter set forth, the parties agree as follows:

                                    AGREEMENT

         1.       TERM; LIFE OF LOAN SERVICING; REMOVAL; SERIAL LOANS.

                  1.1      TERM. With respect to application processing and
disbursements only, the initial term of this Agreement shall be from the
Effective Date for a period of five (5) years ("Initial Term") subject to
earlier termination pursuant to the terms herein. The Initial Term of this
Agreement may be renewed for an additional period of time upon mutual agreement
of the parties ("Additional Term"). Upon expiration of the Initial or Additional
Terms, all terms and conditions of this Agreement with respect to application
processing and disbursements, except

<PAGE>

Section 12, shall continue on a month to month basis until either party
terminates this Agreement, with or without cause, upon sixty (60) days written
notice to the other party. If this Agreement continues on a month to month basis
after expiration, the "Servicing Fees" (as set forth in this Agreement and
Schedule "A") will increase by two percent (2%). Servicer also reserves the
right, at any other time after expiration of the Initial Term or any Additional
Term, to increase, decrease, modify and/or change the Servicing Fees as provided
for in Section 13 and Schedule "A", in such manner as Servicer may determine,
upon sixty (60) days prior written notice to Lender.

                  1.2      LIFE OF LOAN SERVICING. The parties acknowledge that
in order to avoid disruption and maintain continuity of service to the maker(s)
of a note securing an Education Loan ("Borrowers"), it has become customary in
the industry to have Education Loans serviced for the life of the Education Loan
by a single servicer. Accordingly, with respect to all post-disbursement
servicing, Lender hereby agrees that it will ensure that all Education Loans
originated, acquired, held, or sold by the Lender under the Education Act and
subject to this Agreement will remain with Servicer for the life of the loan,
which means until the Education Loan is paid in full by the Borrower or
Guarantor.

                  In the event the Lender desires to sell any of its Education
Loans, the Lender will sell the Education Loans to a purchaser maintaining a
servicing agreement with Servicer which provides for servicing of such Education
Loans on a life of loan basis.

                  If the Lender desires to sell its Education Loans to a
purchaser that does not have such an agreement with Servicer, Lender shall
require such purchaser to execute a servicing agreement with Servicer in order
to have the Education Loans serviced on a life of loan basis by Servicer.

                  The intent of this section is to assure that every Education
Loan will remain with Servicer for servicing for the life of the loan.

                  Notwithstanding the foregoing, this section will not apply in
the event: Servicer is in material breach of this Agreement and fails to cure
such breach under the provisions set forth in Section 23(a) hereof.

                  1.3      APPROVED REMOVAL OF EDUCATION LOANS. If Lender sells
or removes any Education Loan from the Servicer system with Servicer's prior
written approval (i.e., for reasons such as serialization, but subject to
Servicer's sole discretion), Lender agrees to pay to Servicer a removal fee of
Twenty-One dollars ($21.00) per "Account Group" (as defined below) transferred
off the Servicer's servicing system plus any other expenses related to
additional, special or unique requests of the Lender.

                  1.4      SERIAL LOANS. Notwithstanding any other provision to
the contrary in this Agreement, Servicer shall have the right to originate and
service all Education Loans that are "serial" (as that term is commonly
understood with respect to Education Loans) to Education Loans originated and/or
serviced hereunder. This provision shall survive the termination of this
Agreement for so long as Lender is directly or indirectly engaged in the
business of making Education Loans under the FFEL Program; provided, however,
that if an "eligible institution" as

<PAGE>

defined in the Education Act ("Eligible Institution") or a Borrower requests in
writing that Servicer not provide either origination or servicing for a serial
loan, then Lender shall not be required to use Servicer for origination or
servicing for such serial loan as requested by the Eligible Institution or
borrower; Lender shall not request an Eligible Institution or Borrower to give
such request to Sender.

                  APPLICATION PROCESSING AND DISBURSEMENT SERVICES

                  2.1.     APPLICATION PROCESSING. Servicer shall maintain a
special post office drawer or box for purposes of receiving applications
directly from Eligible Institutions, Borrowers or Lender. Servicer shall process
applications received at the drawer or box or otherwise received at Servicer's
office, as follows:

                           (a)      Servicer shall verify that all Education
         Loan applications and supporting documents are complete, provided,
         however, Servicer shall not be required to verify any information
         included in an Education Loan application (except to the extent
         required by the Education Act or applicable Regulations of the
         Guarantor);

                           (b)      Servicer shall perform acts necessary to
         secure disbursement approval and insurance coverage of the principal
         and interest on the Education Loan from the applicable Guarantor and
         shall be responsible for all communication and contact with such
         Guarantor necessary or appropriate to accomplish such approval and
         coverage;

                           (c)      Servicer shall prepare and mail directly to
         Borrower all notices, statements and disclosures required under the
         Education Act;

                           (d)      Servicer shall, if necessary, prepare and
         mail directly to Borrower a replacement or other necessary promissory
         note, together with appropriate instructions for execution and delivery
         of the promissory note and any related documentation;

Lender shall be solely responsible for payment to the U.S. Government of
origination or other fees required by the Education Act, and for all fees
required by any central disbursement agent, unless the parties agree otherwise
in writing.

If Lender is utilizing a third party disbursement agent to disburse its
Education Loans prior to delivery of the Education Loans to Servicer, Servicer
will have no liability or responsibility for the tasks set forth in subsections
(a) - (d) above nor for reconciliation issues arising from such process.

                  2.2.     DISBURSEMENT SERVICES. Servicer shall prepare the
disbursement checks made payable to the appropriate Borrowers, or shall make
other allowable arrangements for the disbursement of Education Loan proceeds,
and shall mail the checks or deliver the funds, to the appropriate location.
Servicer will print Lender's logo on checks if requested.

                  2.3.     PLUS LOAN SERVICES. If applicable, Servicer shall
perform credit review services (as required under the Education Act) on
Borrowers to whom Lender agrees to make Education Loans which are PLUS loans
authorized under Section 428B of the Education Act

<PAGE>

("PLUS Loans"). Servicer agrees to act as Lender's agent for the receipt,
evaluation, handling and maintenance of certain PLUS Loan credit information, in
order to assist Lender in making decisions with respect to the approval or
denial of PLUS Loans, consistent with the terms of the Education Act and
Regulations. Lender will make the final lending decision, according to the
procedures stated in this Agreement and such reasonable appeal processes as
Lender determines and directs. Servicer will, with respect to PLUS Loans:

                  (a)      Accept PLUS Loan applications or pre-approval
                           requests for purposes of performing credit
                           evaluation;

                  (b)      Receive and evaluate (based on Education Act
                           requirements and Lender's reasonable guidelines) a
                           credit report from the credit-reporting agency for
                           each applicant, and report the results of such
                           evaluation to the appropriate Eligible Institution
                           within twenty-four hours of receipt. Servicer may
                           rely upon all information contained in such report or
                           otherwise provided by the credit reporting agency and
                           shall have no liability for inaccurate or erroneous
                           information contained therein.

                  (c)      Identify each applicant for a PLUS Loan who does not
                           have an adverse credit history by generating and
                           providing to Lender a disbursement report related to
                           Education Loan origination.

                  (d)      According to Education Act requirements, generate and
                           provide to the PLUS Loan applicant an "adverse
                           action" letter in compliance with the Equal Credit
                           Opportunity Act on behalf of Lender with respect to
                           each applicant identified as having an adverse credit
                           history, within thirty (30) days after Servicer
                           receives both the completed Education Loan
                           application and the credit history, and provide a
                           copy of such letter or otherwise identify such
                           applicants to Lender.

                  (e)      Lender agrees that with respect to all PLUS Loans
                           processed under this Agreement, it will ensure that
                           all information in Loan applications and other
                           information provided to Servicer in connection with
                           its performance of the services hereunder is accurate
                           and complete.

                  (f)      Lender will be responsible for handling and
                           evaluating all appeals of denied credit, including,
                           if appropriate following appeal, communicating in
                           writing its approval of a PLUS Loan application
                           previously denied, and requesting guarantee of the
                           PLUS Loan due to error or other reasons relating to
                           the original credit history and properly documenting
                           the same.

Nothing in this Agreement shall make Servicer a loan production office or holder
or originator of PLUS Loans processed under this Agreement. Lender acknowledges
its sole liability for the decision to approve or deny PLUS Loan applications,
and will hold Servicer harmless against claims arising out of such decisions.

<PAGE>

                  2.4.     FUNDING OF LOANS.

                  (a)      Servicer shall maintain an account for purposes of
                           disbursing proceeds of Education Loans pursuant to
                           this Agreement. Servicer shall notify Lender each
                           "Business Day" (Monday - Friday, except Federally
                           recognized holidays) of the disbursement amount
                           required to fund the Education Loans processed in
                           accordance with this Agreement. Promptly upon such
                           notification, Lender shall cause such account to be
                           credited with "same day" funds in such amount. If
                           Servicer fails to notify Lender, Lender shall
                           promptly credit such account with the required funds
                           on the next Business Day and shall not be liable to
                           Servicer, the Eligible Institutions or Borrowers for
                           failure to credit the account on such day; provided,
                           however, Lender shall use its best efforts to credit
                           the account with "same day" funds regardless of when
                           notification is received from Servicer. Lender shall
                           cause all Education Loans originated in accordance
                           with this Agreement to be promptly funded as set
                           forth above.

                  (b)      Failure to Fund. If Lender fails to fund the
                           Servicer's account at the instructed level, Lender
                           shall pay Servicer a fee of Two Hundred dollars
                           ($200.00) per day the account is not funded. Should
                           this failure persist for three (3) consecutive days,
                           Servicer reserves the right to terminate its
                           obligation to furnish the funding services. Servicer
                           shall be entitled to earnings, if any, on the funding
                           account.

                  (c)      Return of Deposits. Amounts deposited with Servicer
                           but not disbursed by reason of an Education Loan
                           being canceled, shall be returned to Lender promptly,
                           and in no event later than one (1) week after
                           Servicer's receipt of the written notice of
                           cancellation or return of the check with respect to
                           such cancelled Education Loan.

                  3.       REPORTS.

                  (a)      Standard Reports. Standard reports will be furnished
                           to Lender via U.S. Mail, first class, postage
                           prepaid, or as otherwise mutually agreed.

                  (b)      Special Reports. At Lender's request, Servicer will
                           furnish such special reports as can be reasonably
                           provided by Servicer, provided, however, that Lender
                           will compensate Servicer for such reports as a
                           "Special Service" as indicated in Schedule "A".

                  4.       REVIEW OF OUTPUT AND REPORTS. Servicer shall make
commercially reasonable efforts to verify that all output, including reports,
are correct and complete in all material respects. Lender shall, however, review
each output, especially reports, thoroughly upon receipt to verify completeness
and accuracy. Problems identified with output and/or the underlying Education
Loan data shall be reported by Lender to Servicer within forty-five (45) days of
the date the output was generated. Erroneous data and/or output programs so
reported will be corrected, and affected reports will be rerun at no additional
charge. Problems reported

<PAGE>

to Servicer after forty-five (45) days may be subject to a time and materials
charge at Servicer's option to correct output retroactively. Servicer shall have
no liability for errors that could reasonably be expected to be identified by
Lender personnel familiar with the Education Loan program and Lender's Education
Loan portfolio, or for errors that are not reported within forty-five (45) days.

                           POST-DISBURSEMENT SERVICING

                  5.       DELIVERY AND CONVERSION OF EDUCATION LOANS FOR
SERVICING AND COLLECTION. Subject to Servicer's scheduling requirements, Lender
may from time to time deliver or cause to be delivered Education Loans to
Servicer with respect to which processing has been completed and proceeds have
been disbursed to the Borrowers prior to the date of delivery ("Converted
Education Loans") to be serviced pursuant to the terms of this Agreement. Lender
shall transmit to Servicer all documentation required by Servicer to enable it
to service the Converted Education Loans (the "Loan Documentation"). Upon
receipt of the Loan Documentation, Servicer shall verify only the presence of
the promissory note, the original Borrower application, and proof of
disbursement. Servicer is willing to use reasonable efforts to identify previous
servicing errors or omissions in this process, if requested by Lender, for a fee
to be mutually agreed upon following Servicer's review of the portfolio.
However, Servicer shall not be liable or responsible for the consequences of any
errors it does or does not detect in such file review, nor for missing or
incorrect documentation at conversion.

                  6.       PORTFOLIOS SUBJECT TO REJECTION BY SERVICER. Lender
acknowledges that servicing certain types of Education Loan portfolios poses a
risk of financial hardship for Servicer. Therefore, Servicer may in its
discretion reject certain Education Loans or Education Loan portfolios
("Rejected Loans") prior to placing such loans on the Servicer system. Servicer
shall provide Lender with reasonable notice prior to transfer to Servicer's
system as to Servicer's determination that Education Loans are deemed to be
Rejected Loans. Servicer shall have no right to reject or decline Education
Loans after the loans are transferred to the Servicer system.

                  7.       CONVERSION OF DELINQUENT LOANS. Servicer is agreeable
to the conversion of delinquent Education Loans to its system for servicing. If
a loan is one hundred eighty (180) days or more past due, however, Servicer will
not be responsible for any Guarantor claim rejects or interest denials due to
untimely guarantee claim filing.

                  8.       SERVICING OF EDUCATION LOANS. Upon acceptance of any
Education Loan into Servicer's computer system and after the sale date (if
applicable) of the Education Loan to Lender, or following application processing
arid disbursement of Education Loans originated under this Agreement, Servicer
shall service the Education Loan in accordance with the Education Act, and this
Agreement, including the following:

                  (a)      Servicer will service the Education Loans in such a
                           manner as to maintain the guarantee thereon in full
                           force at all times, subject to Section 16, below.

                  (b)      Servicer shall prepare and mail all required
                           statements, notices, disclosures and demands directly
                           to the Borrower.

<PAGE>

                  (c)      Servicer shall retain records of contacts,
                           follow-ups, collection efforts and correspondence
                           regarding each Education Loan.

                  (d)      Servicer shall provide accounting for all
                           transactions related to individual Education Loans,
                           including, but not limited to, accounting for all
                           payments of principal and interest upon such
                           Education Loans (for Converted Education Loans, from
                           the conversion date to the Servicer system).

                  (e)      Servicer shall process all deferments and
                           forbearances.

                  (f)      Servicer shall process all address changes and update
                           address changes accordingly.

                  (g)      Servicer shall retain all documents it receives
                           pertaining to each Education Loan, in accordance with
                           the filing requirements set forth in the most current
                           "Common Manual - Unified Student Loan Policy". Such
                           retention may be on magnetic tape, microfilm, laser
                           disk or other related medium.

                  (h)      When necessary and allowable by the Education Act,
                           Servicer shall take all steps necessary to file a
                           claim for loss with Guarantor.

                  (i)      Servicer shall provide data as required to Guarantor.
                           Any requirements beyond those found in the Common
                           Manual shall be billed to the Lender at a price to be
                           mutually agreed upon. Servicer shall have no
                           liability for late filing of claims if the
                           information required for such filing has been
                           requested from Lender but not received within seven
                           days of such request.

                  (j)      Servicer shall process and add repurchase Education
                           Loans from the Guarantor to the Servicer Servicing
                           System as required by the Education Act or upon the
                           request of Lender. The fee for such repurchase is
                           provided in Schedule A.

                  (k)      Servicer shall provide such other services as
                           Servicer customarily provides and deems appropriate.

                  9.       SYSTEM UPDATES. Lender agrees that in the course of
its Education Loan servicing activities, Servicer may rely on, without
independently verifying, all data entries, manipulations and representations
provided to Servicer by Lender, Eligible Institutions, and Borrowers with
respect to the Education Loans, including but not limited to, Eligible
Institutions/Borrower certification, eligibility, enrollment, and Eligible
Institution or Borrower demographics, including data entries provided to
Servicer electronically, via the Internet or otherwise, and that Servicer shall
have no liability for incorrect information or the consequences thereof, which
is provided by Lender, Eligible Institutions, or Borrowers.

                  10.      CURE SERVICING. At Lender's request Servicer agrees
to perform additional servicing activities not required under the terms of this
Agreement for Converted Education Loans transferred to Servicer, which have
previously not been serviced in accordance

<PAGE>

with the Education Act and Regulations, and which require additional servicing
activity to attempt to maintain or reinstate the Loans' principal and interest
guarantee from the Guarantor ("Cure Procedures"). Utilizing Cure Procedures
approved by the Guarantor, Servicer will use its best efforts to cure all
defects caused by Lender or unreasonable acts of the Guarantor(s) (as defined in
Section 17 below). Servicer makes no representation or warranty that the
guarantee on any Education Loan will be reinstated regardless of whether
Servicer follows the Cure Procedures approved by the Guarantor.

                  11.      WRITE OFF GUIDELINES. The Servicer shall use the
following guidelines in determining whether to write off and terminate efforts
to collect or service a Borrower's Account:

<TABLE>
<CAPTION>
Account Balance*                               Process Requirements
----------------                               --------------------
<S>                                 <C>
$0 - $100.00                        Writeoff thirty (30) days after the last
                                    payment was made, and if applicable,
                                    forward notes to Borrower.

$100.01 +                           Recover such amount by filing a supplemental
                                    claim, if applicable, or service as
                                    normal.
</TABLE>

*Account Balance includes both principal and interest

If the Borrower's final payment results in an overpayment equal to or greater
than ten dollars ($10.00), the Servicer shall notify the Lender no later than
forty-five (45) days after receipt to refund the entire overpayment to the
Borrower. If the overpayment is less than ten dollars ($10.00), the Servicer
shall write off the amount, but in each case shall notify the Lender by listing
the dollar amount and Borrower Account within thirty (30) days. To the extent a
law requires refunds of less than $10.00, Servicer shall refund such overpayment
upon notification by Lender of such law and the specific requirements thereof.

                  12.      REPORTS TO LENDER. On or before the 15th day of each
month, (or by the 15th day following quarter end, as applicable) unless some
other time is provided herein, Servicer shall prepare and deliver the following
reports to Lender, or to such other person as Lender may designate, with respect
to activity during the preceding month:

                  (a)      Total Principal Report (Daily);

                  (b)      Interest Reconcile Report (Daily)

                  (c)      Refund Reconcile Report (Daily);

                  (d)      Daily Monetary Transaction Summary (Daily, Monthly);

                  (e)      Portfolio Report (Monthly);

                  (f)      Claims Delinquency Detail (Monthly);

<PAGE>

                  (g)      Computation of Interest and Special Allowance
                           Payments (currently reported on E.D. Form 799). Data
                           will be computed commencing with the date Education
                           Loans appear on the records of Servicer (Quarterly).

                  Lender shall receive one copy of each of the above reports at
no cost. Servicer will provide extra copies at the request of Lender, and Lender
will pay the cost of the copies. Any customized reports shall be provided at an
additional cost to be mutually agreed upon by Servicer and Lender.

                  13.      SERVICING FEES.

                  13.1.    Lender shall pay to Servicer, on or before the 15th
day of each month (or within fifteen (15) days of billing statement) the fees
provided in Schedule A ("Servicing Fees") for and in consideration of the
services performed by Servicer hereunder for the preceding month. After the
first twelve (12) months of this Agreement, the Servicing Fees shall be subject
to change by Servicer at any time, upon sixty (60) days written notice, but
changes will not occur more frequently than once every twelve (12) months. No
change will result in an increase that exceeds two percent (2%) for any twelve
(12) month period.

                  In the event Servicing Fees are not paid within thirty (30)
days of the billing statement, Lender agrees to pay a late fee of one and
one-half percent (1 1/2%) per month against the entire outstanding balance of
the account including any prior late fees outstanding. Servicer also reserves
the rights to (a) withhold transfer of borrower payments; (b) withhold reports
otherwise due; and (c) terminate this Agreement without notice if nonpayment
persists for sixty (60) days or more from billing.

                  13.2.    POSTAGE EXPENSES.  In addition to the foregoing,
Lender also agrees that Servicer may pass on to Lender the cost of actual
increases in postage rates by the United States Postal Service.

                  13.3.    MATERIAL CHANGES. The parties agree that should
Servicer be required to make material changes to its current Lender servicing
practices or servicing system due to changes to the Education Act, Regulations
of the Guarantor, and/or business environment, or to other costs beyond
Servicer's control, Servicer may increase the Servicing Fees with Lender to
reasonably reflect those increased costs at any time during this Agreement.

                  13.4.    RIGHT TO OFFSET. In the event that the Servicer does
not receive payment from Lender with respect to any Education Loan or services
provided under this Agreement, or in the event that the Servicer is notified
that funds are owed to the Secretary of Education, the Servicer shall notify
Lender of such nonpayment or monies owed. In such event, the Servicer may, at
its discretion, use funds received on Lender's behalf to offset or pay any
monies due the Secretary of Education or any invoice due the Servicer plus
interest provided that the invoice has not been paid, the amount is undisputed
as of the date of payment, and ninety (90) days have elapsed since the mailing
of the invoice to Lender.

                  14.      LOAN PAYMENTS. Borrowers will be directed to make all
Education Loan payments to a lockbox established by Servicer. All cash receipts
will be remitted once a week to Lender or as Lender may otherwise reasonably
request.

<PAGE>

                  15.      INQUIRIES. Servicer shall answer all inquiries
regarding Education Loans, Eligible Institution status or refunds, and Lender
shall cooperate to the extent necessary to gather the information needed to
answer such inquiries. Such inquiries may be referred to the Eligible
Institution which the student Borrower attended or is attending, if necessary.
Servicer shall have no responsibility for any disputes between Borrowers and
Eligible Institutions regarding tuition, registration, attendance, or quality of
education/training.

                  16.      AGENT AUTHORIZATION. Lender authorizes Servicer to
act as Lender's agent in the processing and servicing of Lender's Education
Loans. This authorization includes but is not limited to all correspondence and
liaison necessary with Guarantor regarding Lender's Education Loans, assignment
of claims to Guarantor and any/or all other communications, correspondence,
signatures or other acts appropriate to service Lender's Education Loans in
accordance with the Education Act and/or Regulations of the Guarantor.

                  17.      LIABILITY OF SERVICER. Servicer assumes no
responsibility or liability for any claims, liabilities, losses, guarantee
rejects, or interest denials that are related to servicing of the Education
Loans prior to (a) Servicer processing the application of the Education Loan,
(b) placing of the Education Loan on Servicer's system, or (c) prior to the date
Lender holds ownership of the Education Loan. Servicer assumes no liability for
the failure of any Borrower to repay their Education Loan, nor for the failure
of the United States government to pay any principal, interest, subsidy or
special allowance, nor for the failure of Guarantor to make a required payment
of any principal and/or interest on any of Lender's Education Loans. Servicer
shall not be responsible for consequences of unreasonable acts of any Guarantor.
For purposes of this Agreement, unreasonable acts of the Guarantor shall include
but not be limited to: Guarantor actions that are outside the scope of industry
custom; oral commitments accepted in practice discontinued without sufficient
advance notice; retroactive implementation of a regulation without sufficient
prior notification or clarification; Guarantor servicing deficiencies that
preclude Servicer from performing requirements correctly or timely; Guarantor
submission of data to the incorrect entity; Guarantor submission of data in a
format that is not usable, legible or readable; refusal of the Guarantor to
acknowledge data or documentation; unscheduled changes in normal business hours;
enforcement of an unwritten policy or standard; interpretation of a policy,
standard or regulation in a manner inconsistent with the Common Manual,
Guarantor's manual or Department of Education clarification; or any other acts
of the Guarantor of a similar nature.

                  If Servicer takes or fails to take any action in connection
with servicing responsibilities under this Agreement (whether or not such action
or inaction amounts to negligence) which causes any Education Loan subject to
this Agreement to be denied the benefit of any applicable guarantee, Servicer
shall have a reasonable time to cause such benefits of the guarantee to be
reinstated. If such benefits are not reinstated within twelve (12) months of
denial by Guarantor or the Department of Education, Lender agrees to sign a Loan
Sale Agreement to sell the Education Loan to another Eligible Lender (as defined
in the Act) of Servicer's choice ("Buyer"). Subject to the terms of the Loan
Sale Agreement, Buyer will purchase the Education Loan from Lender for an amount
equal to the amount the Guarantor would have paid if the Education Loan had been
accepted and paid by the Guarantor as a claim (which may include but is not
limited to lost principal, interest including interest penalties for due
diligence violations, and special allowance payments), and title to the
Education Loan will thereby be transferred to

<PAGE>

Buyer. Lender shall repurchase any Education Loan on which the guarantee is
fully reinstated, from Buyer at an amount equal to the then outstanding
principal balance plus all accrued interest due thereon, less the amount subject
to Lender Risk Sharing under the Education Act. Notwithstanding any other
provision in this Agreement to the contrary, if Servicer performs its duties
under this paragraph, then Servicer shall not be deemed to be in breach of this
Agreement for failure to service properly.

                  Lender's remedies for breach of this Agreement by Servicer
shall be limited to this section. In no event will Servicer be liable under any
theory of tort, contract, strict liability or other legal or equitable theory
for any lost profits or exemplary, punitive, special, incidental, indirect or
consequential damages, each of which is hereby excluded by agreement of the
parties regardless of whether or not Servicer has been advised of the
possibility of such damages. Any action for the breach of any provisions of this
Agreement shall be commenced within one (1) year after the Education Loan leaves
the Servicer's servicing system.

                  18.      INDEMNIFICATION. Lender shall indemnify and hold
Servicer harmless from and against all claims, liabilities, losses, damages,
costs and expenses (including reasonable attorney's fees) asserted against or
incurred by Servicer as a result of Servicer complying with any instruction or
directive by Lender. Lender shall further indemnify and hold Servicer harmless
from and against all claims, liabilities, losses, damages, costs and expenses
(including reasonable attorney's fees) asserted against or incurred by Servicer
as a result of actions not the fault of or not caused solely by a negligent act
of Servicer, its agents or employees, including all claims, liabilities, losses,
damages and costs caused in part or in whole by or the fault of the Lender, a
prior holder, owner or Lender, a prior servicer or any other party connected in
any manner to the Education Loan or Education Loans resulting in the claim,
liability, loss, damage, cost, or expense.

                  19.      DISCLOSURE OF INFORMATION. (a) All data, information,
records, correspondence, reports or other documentation received by Servicer
pursuant to this Agreement from Lender, the Eligible Institution which the
student attended, or the Borrower, or prepared and maintained by Servicer in the
course of its activities under this Agreement shall be released or divulged only
to Lender, Eligible Institutions, guarantee agencies, regulatory bodies, other
parties necessary to accommodate enforceability of the Education Loan,
Servicer's affiliates or as otherwise required by law. With respect to
information or documents relating to a particular Borrower, Servicer may release
or divulge that information or those documents to that Borrower, Eligible
Institutions, or such other parties as Servicer may be directed in writing by
Lender or such Borrower, or as otherwise required by law.

                  (b)      Servicer shall establish and maintain policies and
procedures designed to ensure the confidentiality of the Lender information
(non-public personal information). Among other things, Servicer acknowledges
that it is against Federal law to disclose non-public personal information
received from a financial institution under certain circumstances. Servicer and
Lender agree to comply with the provisions of the Gramm-Leach-Bliley Act and all
implementing rules and regulations (collectively "GLB") regarding consumer
financial privacy, to the extent each of their actions and responsibilities
hereunder are impacted.

<PAGE>

                  (c)      Lender acknowledges that it holds the "Customer
Relationship" (as defined in GLB) with Education Loan borrowers and thereby has
the responsibility to provide required privacy policies and notices to such
borrowers. Upon request, Servicer will assist Lender with such services at an
additional fee to be negotiated separately from this Agreement.

                  20.      CONFIDENTIALITY.

                  20.1.    Lender agrees not to disclose any provisions or
portions of this Agreement, "Trade Secrets" (as defined below) or financial
information (collectively, "Confidential Information") concerning or belonging
to Servicer to any third party or use the same in competition with Servicer. For
purposes of this Agreement, Confidential Information does not include "Nonpublic
Personal Information" as defined in GLB. "Trade Secret" shall mean the whole or
any portion or phase of any technical information, design, process, procedure,
formula, improvement, algorithm, method, technique, confidential business or
financial information, or other information relating to any business of Servicer
that is not generally known by the public. Servicer and Lender specifically
agree that the format used to transfer Lender's data contains confidential and
proprietary trade secret information that is the exclusive property of Servicer.
Servicer makes no claim to the specific data contained in any printout given to
Lender and recognizes that said data is the exclusive property of Lender.
Servicer and Lender agree, however, that all aspects of the underlying computer
program, algorithms, methods of processing, specific design and layout, report
format, and the unique processing techniques and interactions of the various
aspects of Servicer's computer program are trade secrets of, proprietary to, and
owned exclusively by Servicer.

                  20.2.    In accordance with applicable law, the Lender agrees
that in the event Servicer grants access to any Confidential Information, to
forever thereafter keep the same confidential. Lender also agrees to keep
Confidential Information and material (both written and verbal) relating to any
Lender, vendor, or other party transacting business with Servicer. Lender, its
agents and employees, further agrees not to release, share, use, or disclose the
same without the prior written permission of Servicer except to only those of
Lender's employees, agents, or advisors having a need to know the same for
purposes related to this Agreement.

                  20.3.    Lender, its agents, employees, and advisors,
recognize the disclosure of Confidential Information by Lender, or Lender's
agents or advisors may give rise to irreparable injury to Servicer inadequately
compensable in damages and that accordingly, Servicer may seek and obtain
injunctive relief or damages against the disclosure or threatened disclosure, in
addition to any other legal remedies, including attorney's fees, which may be
available. The parties agree, however, that the duty to protect Confidential
Information shall not include data, information, or materials which the Lender
can demonstrate is publicly available by other than unauthorized disclosures by
other parties. All confidentiality requirements shall survive the termination or
cancellation of this Agreement.

                  21.      INTELLECTUAL PROPERTY PROTECTION. The parties agree
that all right, title and interest of whatever nature in Servicer's user
manuals, training materials, computer programs (including both source and object
code), routines, structures, layout, report formats, together with all
subsequent versions, enhancements and supplements to said programs, all
copyright rights, and all oral or written information relating to Servicer's
intellectual property

<PAGE>

conveyed in confidence by Servicer to Lender pursuant to this Agreement which is
not generally known to the public and which gives Servicer an advantage over its
competitors who do not know or use such information are also Confidential
Information. All forms of Servicer's intellectual property of whatever nature is
and shall remain the sole and exclusive property of Servicer. Lender may only
use aforementioned materials and tools in form and manner approved by Servicer
in writing.

                  22.      MODIFICATION OF EQUIPMENT, COMPUTER PROGRAMS AND
PROCEDURES. The Servicer reserves the right to change any part or all of its
equipment and computer programs, and its procedures, reports and services,
relating to the manner of, or the methodology used in, servicing Education Loans
as set forth in this Agreement without the prior consent of the Lender;
provided, however, that in no event shall such change abrogate or in any way
modify the obligations of the Servicer to comply with the Education Act and
Regulations as set forth above. It is specifically understood that the intent of
this paragraph is to allow the Servicer flexibility in the methods and
techniques of servicing subject to full compliance with this Agreement.

                  23.      TERMINATION.

                  a.       If at any time during this Agreement either party
                           refuses or fails to perform in a material fashion any
                           portion of this Agreement, the other party will
                           provide written notice describing the nonperformance.
                           If the nonperforming party fails or refuses to
                           correct the nonperformance within thirty (30) days
                           after receipt of written notice, the other party may
                           terminate this Agreement.

                  b.       If the delinquency rate of the Lender's portfolio of
                           Education Loans being serviced hereunder (as
                           calculated during month-end processing in accordance
                           with the formula described below) exceeds twenty
                           percent (20%) for any three consecutive months during
                           the term of this Agreement, the Servicer may
                           terminate the Agreement by providing sixty (60) days
                           prior written notice to the Lender. The Servicer may,
                           at its option, propose modified servicing fees in
                           lieu of exercising the termination provisions of this
                           section. Delinquency rate is defined as the number of
                           Accounts 31- 270 days delinquent divided by the total
                           number of Accounts in repayment status.

                  24.      PROCEDURES IN EVENT OF SERVICER BREACH. If this
Agreement is terminated by Lender due to a breach by Servicer, a deconversion
fee of Three dollars ($3.00) per Account plus any other reasonable expenses
incurred in connection with the transfer of Lender's files and other required
information and reports off of the Servicer system, shall be paid by Lender. In
such case, Servicer shall turn over to Lender all Education Loan files in
accordance with acceptable standards as described in the Common Manual to
support claims filing function. Servicer shall make available to Lender the
original promissory note, along with an electronic record of Servicer servicing
documenting information related to deferments, forbearances, disbursements, and
guarantees (the "Electronic History"). Electronic History shall be provided in
Servicer's standard format.

<PAGE>

                  25.      NOTICES. All notices or communications between the
parties shall be addressed as follows: If to Servicer: President, Nelnet, Inc.,
6420 Southpoint Parkway, Jacksonville, FL, 32216, with a copy to General
Counsel, Nelnet Corporation, 3015 South Parker Road, Suite 400, Aurora, CO
80014, and if to Lender: _________________ or to such other address as may be
indicated by the parties. Any notice shall be deemed given upon mailing if by
registered or certified mail, and upon receipt in every other case.

                  26.      GOVERNING LAW. This Agreement is executed and
delivered within the State of Colorado. The parties agree this Agreement shall
be construed, interpreted and applied in accordance with the laws of the State
of Colorado, and that the state and Federal courts and authorities within
Colorado shall have sole jurisdiction and venue over all controversies which may
arise with respect to the execution, interpretation and compliance with this
Agreement.

                  27.      CHANGES IN WRITING. This Agreement, including this
provision, shall not be modified or changed except by a writing signed by all
parties hereto.

                  28.      SEVERABILITY. If a court of competent jurisdiction
finds any of the provisions of this Agreement to be so overly broad as to be
unenforceable or invalid for any other reason, the invalid provisions will be
reduced in scope or eliminated by the court to the extent deemed necessary by
the court to render the remaining provisions of this Agreement reasonable and
enforceable.

                  29.      PERSONS BOUND. This Agreement shall be binding upon
and inure to the benefit of the parties hereto, their legal representatives,
successors and assigns.

                  30.      ASSIGNMENT. This Agreement shall not be assigned by
either party without the prior written consent of the other party which consent
shall not be unreasonably withheld. However, notwithstanding the previous
sentence, Servicer may in its sole discretion, without Lender's consent, assign
or delegate any of its duties or obligations hereunder to an entity affiliated
with Servicer. In such case, the assignee or delegate shall be bound by all
terms and conditions of this Agreement related to such assignment or delegation.

                  31.      TITLES. The titles used in this Agreement are
intended for convenience and reference only. They are not intended and shall not
be construed to be a substantive part of this Agreement or in any other way to
affect the validity, construction or effect of any of the provisions of this
Agreement.

                  32.      WAIVER. The waiver or failure of either party to
exercise in any respect any right provided for herein shall not be deemed a
waiver of any further right hereunder.

                  33.      FORCE MAJEURE. The foregoing provisions of this
Agreement are subject to the following limitation: If by reason of a force
majeure Servicer is unable in whole or in part to carry out any agreement on its
part herein contained, Servicer shall not be deemed in default during the
continuance of such inability. The term "force majeure" as used herein shall
mean, without limitation, the following: acts of God, strikes, lockouts, or
other industrial disturbances; acts of public enemies; order or restraint of any
kind of the government of the United States of America or of the States of
Colorado, Nebraska or Florida or Cities of Aurora, Colorado, Lincoln, Nebraska
or Jacksonville, Florida, or any of their departments, agencies or officials, or

<PAGE>

any civil or military authority; insurrections; riots; landslides; earthquakes;
fires; storms; droughts; floods; explosions; breakage or accident to machinery,
equipment, transmission pipes or canals; or any other cause or event not
reasonably within the control of Servicer.

                  34.      HIRING. Lender agrees that during the term of this
Agreement and any extensions or renewals thereof, and for one year thereafter,
Lender shall not solicit for hire, or knowingly allow its employees to solicit
for hire, any employees of Servicer without the prior written consent of
Servicer.

                  35.      AUDITS. Lender, at its own expense, with prior notice
to Servicer and during Servicer's normal business hours, may perform or arrange
to have audits performed of Servicer's servicing activities on Lender's
Education Loans. Servicer shall provide up to forty (40) hours of audit
assistance per year. Lender will reimburse Servicer for its staff time and
expense beyond said forty (40) hours.

                  36.      CORPORATE OBLIGATION. This Agreement is solely a
corporate obligation of Servicer and Lender and no personal liability against
any parent, subsidiary, affiliate, incorporator, member, officer, employee, or
trustee, past present, or future of the parties shall attach to any of the
foregoing as a result of this Agreement, the provision of the Services pursuant
to this Agreement, or any breach of this Agreement; the parties hereto agreeing
that the sole recourse is against the Servicer (or its successors) or the Lender
(or its successors). Notwithstanding the foregoing, any incorporator, member,
officer, employee, or trustee shall have responsibility to the extent such
individual receives a fraudulent conveyance from Servicer or Lender.

                  37.      ENTIRE AGREEMENT. This is the entire and exclusive
statement of the Agreement between the parties, which supersedes and merges all
prior proposals, understandings and all other agreements oral and written,
between the parties relating to this Agreement.

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

                                     NELNET, INC.

                                     By:_____________________________________

                                     Name: Edward P. Martinez

                                     Title: Sr. Vice President/General Counsel

<PAGE>

                                     LENDER

                                     By:_______________________________________

                                     Name:_____________________________________
                                           (Please Print)

                                     Title:____________________________________

<PAGE>

                                   SCHEDULE A
                                       TO

                          LOAN APPLICATION PROCESSING,
                      DISBURSEMENT AND SERVICING AGREEMENT

<PAGE>

                                  SCHEDULE 3.2
                                       TO
                               SECURITY AGREEMENT

   Office Locations; Fictitious Names; Tax I.D. Number; Organizational Number

OFFICE LOCATIONS:

       Headquarters Office:               3015 South Parker Road
                                          Suite 400
                                          Aurora, Colorado 80014

       Other Locations:                   121 South 13th Suite 201
                                          Lincoln Nebraska

                                          First Trust Center
                                          180 East Fifth Street, Suite 1350
                                          St. Paul, Minnesota

                                          6420 Southpoint Parkway
                                          Jacksonville, Florida

NAMES:

       Current Name:                      NELNET, Inc.

       Prior Names:                       NELNET Loan Services, Inc., UNIPAC
                                          Service Corporation

       Fictitious Names:                  None

TAX PAYER I.D. NO.:                       84-0748903

<PAGE>

                                  EXHIBIT "G-2"
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

            NATIONAL EDUCATION LOAN NETWORK, INC. Security Agreement

<PAGE>

                               SECURITY AGREEMENT

                  THIS SECURITY AGREEMENT (the "AGREEMENT") dated as of ____
___, 2003, is by and among NATIONAL EDUCATION LOAN NETWORK, INC. "DEBTOR" and
M&I MARSHALL & ILSLEY BANK, as agent for itself and the other Secured Parties,
as that term is defined in the Credit Agreement described below (the "AGENT").

                                R E C I T A L S:

                  The Debtor and NELNET, INC., as borrowers (collectively,
"BORROWERS"), are entering into that certain Credit Agreement dated of even date
herewith with M&I MARSHALL & ILSLEY BANK, SUNTRUST BANK, FIRST NATIONAL BANK OF
OMAHA and FIFTH THIRD BANK, INDIANA (the "BANKS") (such agreement, as it may be
amended or otherwise modified from time to time, herein the "CREDIT AGREEMENT").
The execution and delivery of this Agreement is a condition to the Bank's
entering into the Credit Agreement and making the extensions of credit
thereunder.

                  NOW, THEREFORE, in consideration of the premises and for other
good and valuable consideration, the adequacy, receipt and sufficiency of which
are hereby acknowledged, and in order to induce the Banks to make the Loans
under the Credit Agreement and the other Secured Parties to extend credit to
Borrowers, the parties hereto hereby agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

                  Section 1.1. Definitions. As used in this Agreement, the
following terms have the following meanings:

                           "COLLATERAL" has the meaning specified in SECTION 2.1
of this Agreement.

                           "GENERAL INTANGIBLES" means any "GENERAL
         INTANGIBLES," as such term is defined in Article or Chapter 9 of the
         UCC, now owned or hereafter acquired by the Debtor and, in any event,
         shall include, without limitation, each of the following, whether now
         owned or hereafter acquired by the Debtor: (a) books, records, data,
         plans, manuals, computer software, computer tapes, computer disks,
         computer programs, source codes, object codes and rights of the Debtor
         to retrieve data and other information from third parties; (b) contract
         rights including, without limitation, all right, title and interest in
         and to the Servicing Contracts and any documentation pursuant to which
         any of the other Collateral was acquired which include, without
         limitation, the following: (i) all rights of the Debtor to receive
         moneys due and to become due under or pursuant to such agreements, (ii)
         all rights of the Debtor to receive proceeds of any insurance,
         indemnity, warranty, or guaranty with respect to such agreements, (iii)
         all claims of the Debtor for damages arising out of or for breach of or
         default under such agreements, (iv) all rights of the Debtor to
         terminate such agreements, to perform thereunder and to compel
         performance and otherwise exercise all rights and remedies thereunder,
         and (v) any rights to Liens arising under or as a result of any such
         agreement; (c) all rights of the Debtor to

<PAGE>

         payment under letters of credit and similar agreements, including
         without limitation, all letter of credit rights and other supporting
         obligations; (d) choses in action and causes of action of the Debtor
         (whether arising in contract, tort or otherwise and whether or not
         currently in litigation) and all judgments in favor of the Debtor,
         including without limitation, all commercial tort claims; (e) rights
         and claims of the Debtor under warranties and indemnities; (f) rights
         of the Debtor under any insurance, surety or similar contract or
         arrangement; and (g) all payment intangibles.

                           "OBLIGATIONS" means all "OBLIGATIONS" (as such term
         is defined in the Credit Agreement); provided that the obligations
         secured hereby shall be limited to an aggregate amount equal to the
         largest amount that would not render the Debtor's obligations hereunder
         subject to avoidance under Section 544 or 548 of the United States
         Bankruptcy Code or under any applicable state law relating to
         fraudulent transfers or conveyances.

                           "PROCEEDS" means any "PROCEEDS," as such term is
         defined in Article or Chapter 9 of the UCC and, in any event, shall
         include, but not be limited to: (a) any and all proceeds of any
         insurance, indemnity, warranty or guaranty payable to the Debtor from
         time to time with respect to any of the Collateral; (b) any and all
         payments (in any form whatsoever) made or due and payable to the Debtor
         from time to time in connection with any requisition, confiscation,
         condemnation, seizure or forfeiture of all or any part of the
         Collateral by any Governmental Authority (or any Person acting, or
         purporting to act, for or on behalf of any Governmental Authority); (c)
         all instruments, documents, chattel paper and general intangibles
         received or arising in connection with a disposition of Collateral; (d)
         all dividends or other distributions relating to any of the Collateral;
         and (e) any and all other amounts or property from time to time paid,
         payable, distributed or distributable under, in connection with or in
         exchange for any of the Collateral and all other payment intangibles
         relating thereto.

                           "SERVICING CONTRACT" means an arrangement, whether or
         not in writing, pursuant to which the Debtor has the right to service
         Student Loans for other Persons.

                           "UCC" means the Uniform Commercial Code as in effect
         in the State of Wisconsin from time to time. For purposes of all
         provisions of this agreement, if, by applicable law, the perfection or
         effect of perfection or non-perfection of the security interest created
         hereunder in any Collateral is governed by the Uniform Commercial Code
         as in effect on or after the date hereof in any other jurisdiction,
         "UCC' means the Uniform Commercial Code as in effect in such other
         jurisdiction for purposes of the provisions hereof relating to such
         perfection or the effect of perfection or non-perfection.

                  Section 1.2 Other Definitional Provisions. Terms used herein
that are defined in the Credit Agreement and are not otherwise defined herein
shall have the meanings therefor specified in the Credit Agreement. References
to "SECTIONS," "SUBSECTIONS," "EXHIBITS" and "SCHEDULES" shall be to Sections,
subsections, Exhibits and Schedules, respectively, of this Agreement unless
otherwise specifically provided. All definitions contained in this Agreement are
equally applicable to the singular and plural forms of the terms defined. All
references to statutes and regulations shall include any amendments of the same
and any successor statutes and

<PAGE>

regulations. References to particular sections of the UCC should be read to
refer also to parallel sections of the Uniform Commercial Code as enacted in
each state or other jurisdiction where any portion of the Collateral is or may
be located. Terms used herein, which are defined in the UCC, unless otherwise
defined herein or in the Credit Agreement, shall have the meanings determined in
accordance with the UCC.

                                   ARTICLE II

                                SECURITY INTEREST

                  Section 2.1 Security Interest. As collateral security for the
prompt payment and performance in full when due of the Obligations (whether at
stated maturity, by acceleration or otherwise), the Debtor hereby pledges and
assigns to the Agent, and grants to the Agent a continuing lien on and security
interest in, all of the Debtor's right, title and interest in and to the
following, whether now owned or hereafter arising or acquired and wherever
located (collectively, the "COLLATERAL"):

                           (a)      all rights of the Debtor under all Servicing
         Contracts now owned or hereafter acquired by the Debtor;

                           (b)      all rights of the Debtor to receive payments
         under or by virtue of the Servicing Contracts described in clause (b)
         preceding, whether as servicing fees, servicing income, damages,
         amounts payable upon the cancellation of termination of any such
         Servicing Contract, or otherwise;

                           (c)      all General Intangibles of the Debtor
         relating to or arising out of the Collateral described in clauses (a)
         and (b) preceding;

                           (d)      all rights of the Debtor under any Hedging
         Agreement now or hereafter entered into by the Debtor to protect the
         Debtor against changes in the value of any of the Collateral described
         in clauses (a), (b) and (c) preceding; and

                           (e)      all products and Proceeds, in cash or
         otherwise, of any of the Collateral described in clauses (a), (b), (c)
         and (d) preceding.

                  Section 2.2 Debtor Remains Liable. Notwithstanding anything to
the contrary contained herein, (a) the Debtor shall remain liable under the
documentation included in the Collateral to the extent set forth therein to
perform all of its duties and obligations thereunder to the same extent as if
this Agreement had not been executed, (b) the exercise by the Agent of any of
its rights or remedies hereunder shall not release the Debtor from any of its
duties or obligations under such documentation, (c) the Agent shall not have any
obligation under any of such documentation included in the Collateral by reason
of this Agreement, and (d) the Agent shall not be obligated to perform any of
the obligations of the Debtor thereunder or to take any action to collect or
enforce any claim for payment assigned hereunder.

<PAGE>

                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

                  To induce the Bank to enter into the Credit Agreement and the
other Secured Parties to extend credit to the Borrowers, the Debtor represents
and warrants to the Bank and the other Secured Parties that:

                  Section 3.1 Current Servicing Contracts. Attached hereto as
SCHEDULE 3.1 is a true and complete list of all of its Servicing Contracts in
effect on the date hereof. Each of the Servicing Contracts listed in SCHEDULE
3.1 contain provisions that are consistent with those set forth in the form of
Agreement attached hereto as SCHEDULE 3.1A, except that the life of loan
servicing provision found in SECTION 1.2 of SCHEDULE 3.1A appears only in the
Servicing Contracts so noted. The termination, indemnification, and liability
provision of each Servicing Contract listed in SCHEDULE 3.1 are substantially
similar to those provisions contained in SCHEDULE 3.1A.

                  Section 3.2 Office Locations; Fictitious Names; Tax I.D.
Number. Its principal place of business, chief executive office and jurisdiction
of organization are located at the place or places identified for it on SCHEDULE
3.2. Within the last four months it has not had any other chief place of
business, chief executive office, or jurisdiction of organization except as
disclosed on SCHEDULE 3.2. SCHEDULE 3.2 also sets forth all other places where
it keeps its books and records relating to the Collateral. It does not do
business and has not done business during the past five years under any
trade-name or fictitious business name except as disclosed on SCHEDULE 3.2. Its
United States Federal Income Tax I.D. Number and organizational number is
identified on SCHEDULE 3.2.

                  Section 3.3 Ownership of Collateral. It is the legal and
equitable owner of the Collateral owned by it, free and clear of all Liens,
except the Lien created hereby.

                  Section 3.4 Validity of Service Contracts. Each Servicing
Contract is in full force and effect, each Servicing Contract is legal, valid,
and enforceable in accordance with its terms, except as limited by bankruptcy,
insolvency and similar laws of general application affecting the rights of
creditors and general principles of equity, and, to the best of its knowledge,
no default or event of default exists under any Servicing Contract that could
have a Material Adverse Effect.

                  Section 3.5 Consents; Status. No consent or approval of any
Person, including any Governmental Authority, is required for it to execute,
deliver and perform this Agreement, or for the validity and enforceability of
the Lien and security interest in the Collateral created hereby, that in each
case has not been obtained and is not in full force and effect. It is approved
by, and qualified and in good standing with, all Governmental Authorities
necessary for it to service the Student Loans under the Servicing Contracts.

<PAGE>

                                   ARTICLE IV

                                    COVENANTS

                  The Debtor covenants and agrees with the Agent that until the
Obligations are paid and performed in full and all commitments under the Credit
Agreement have expired or have been terminated:

                  Section 4.1 Payment Obligations. It shall, in accordance with
its customary business practices, endeavor to collect or cause to be collected
from each obligor on the Collateral, as and when due, any and all amounts owing
under the Collateral. Without the prior written consent of the Agent, it shall
not, except in the ordinary course of business, (a) grant any extension of time
for any payment with respect to any of the Collateral, (b) compromise, compound,
or settle any of the Collateral for less than the full amount thereof, (c)
release, in whole or in part, any Person liable for payment of any of the
Collateral, (d) allow any credit or discount for payment with respect to any of
the Collateral, or (e) release any Lien or guaranty securing any payment
obligation under the Collateral.

                  Section 4.2 Further Assurances. At any time and from time to
time, upon the request of the Agent, and at its sole expense, it shall, promptly
execute and deliver all such further agreements, documents and instruments and
take such further action as the Agent may reasonably deem necessary or
appropriate to preserve and perfect its security interest in the Collateral and
carry out the provisions and purposes of this Agreement or to enable the Agent
to exercise and enforce its rights and remedies hereunder with respect to any of
the Collateral. Without limiting the generality of the foregoing, it shall upon
reasonable request by the Agent: (a) authorize the Agent to file such financing
statements as the Agent may from time to time require; (b) take such action as
the Agent may request to permit the Agent to have control over any investment
property; (c) deliver to the Agent all Collateral the possession of which is
necessary to perfect its security interest therein, duly endorsed and/or
accompanied by duly executed instruments of transfer or assignment, all in form
and substance satisfactory to the Agent; and (d) execute and deliver to the
Agent such other agreements, documents and instruments as the Agent may
reasonably require to perfect and maintain the validity, effectiveness and
priority of the Liens intended to be created by the Loan Documents.

                  Section 4.3 Corporate Changes. It shall not change its name,
identity, jurisdiction of organization, or corporate structure in any manner
that might make any financing statement filed in connection with this Agreement
seriously misleading or its United States Federal Tax I.D. Number unless such
action is permitted or not restricted by the Credit Agreement and it shall have
given the Agent thirty (30) days prior written notice thereof and shall have
taken all action reasonably deemed necessary or desirable by the Agent to
protect its security interest in the Collateral with the perfection and priority
thereof required by the Loan Documents. It shall not change its principal place
of business, chief executive office or the place where it keeps its books and
records unless it shall have given the Agent thirty (30) days prior written
notice thereof and shall have taken all action deemed necessary or desirable by
the Agent to cause its security interest in the Collateral to be perfected with
the priority required by the Loan Documents.

<PAGE>

                  Section 4.4 Performance of Servicing Contracts. It will, at
its expense: (a) perform and observe all of the material terms and provisions of
the Servicing Contracts to be performed or observed by it in accordance with
their terms and with applicable laws and regulations of Governmental
Authorities, maintain the Servicing Contracts in full force and effect, enforce
the Servicing Contracts in accordance with their respective terms, and take all
action to such end as may be from time to time reasonably requested by the Agent
and (b) from time to time (1) furnish to the Agent such information and requests
regarding the Servicing Contracts as the Agent may reasonably request and (2)
upon reasonable request of the Agent make to any other party to any Servicing
Contract such demands and requests for information and reports or for action as
it is entitled to make thereunder.

                  Section 4.5 Modification to Servicing Contracts. It will not
amend or otherwise modify the terms and conditions of any Servicing Contract if
such amendment or modification could have a Material Adverse Effect.

                                    ARTICLE V

                               RIGHTS OF THE AGENT

                  Section 5.1 POWER OF ATTORNEY. THE DEBTOR HEREBY IRREVOCABLY
CONSTITUTES AND APPOINTS THE AGENT AND ANY OFFICER OR AGENT THEREOF, WITH FULL
POWER OF SUBSTITUTION, AS ITS TRUE AND LAWFUL ATTORNEY-IN-FACT WITH FULL
IRREVOCABLE POWER AND AUTHORITY IN THE NAME OF THE DEBTOR OR IN ITS OWN NAME, TO
TAKE, WHEN AN EVENT OF DEFAULT EXISTS, ANY AND ALL ACTIONS AND TO EXECUTE ANY
AND ALL DOCUMENTS AND INSTRUMENTS WHICH THE AGENT AT ANY TIME AND FROM TIME TO
TIME DEEMS NECESSARY OR DESIRABLE TO ACCOMPLISH THE PURPOSES OF THIS AGREEMENT
AND, WITHOUT LIMITING THE GENERALITY OF THE FOREGOING, IT HEREBY GIVES THE AGENT
THE POWER AND RIGHT ON ITS BEHALF AND IN ITS OWN NAME TO DO ANY OF THE FOLLOWING
WHEN AN EVENT OF DEFAULT EXISTS, WITH NOTICE TO THE DEBTOR BUT WITHOUT THE
CONSENT OF THE DEBTOR:

                           (a)      to demand, sue for, collect or receive, in
         the name of it or in its own name, any money or property at any time
         payable or receivable on account of or in exchange for any of the
         Collateral and, in connection therewith, endorse checks, notes, drafts,
         acceptances, money orders, documents of title or any other instruments
         for the payment of money under the Collateral or any policy of
         insurance;

                           (b)      to pay or discharge taxes, Liens or other
         encumbrances levied or placed on or threatened against the Collateral;

                           (c)      to notify post office authorities to change
         the address for delivery of mail of the Debtor to an address designated
         by the Agent and to receive, open, and dispose of mail addressed to the
         Debtor;

<PAGE>

                           (d)      (A) to direct account debtors and any other
         parties liable for any payment under any of the Collateral to make
         payment of any and all monies due and to become due thereunder directly
         to the Agent or as the Agent shall direct (the Debtor agrees that if
         any Proceeds of any Collateral shall be received by it after such a
         direction from the Agent, it shall promptly deliver such Proceeds to
         the Agent with any necessary endorsements, and until such Proceeds are
         delivered to the Agent, such Proceeds shall be held in trust by it for
         the benefit of the Agent and shall not be commingled with any other of
         its funds or property); (B) to receive payment of and receipt for any
         and all monies, claims and other amounts due and to become due at any
         time in respect of or arising out of any Collateral; (C) to sign and
         endorse any assignments, proxies, stock powers, verifications and
         notices in connection with accounts or payment obligations and other
         documents relating to the Collateral; (D) to commence and prosecute any
         suit, action or proceeding at law or in equity in any court of
         competent jurisdiction to collect the Collateral or any part thereof
         and to enforce any other right in respect of any Collateral; (E) to
         defend any suit, action or proceeding brought against it with respect
         to any Collateral; (F) to settle, compromise or adjust any suit, action
         or proceeding described above and, in connection therewith, to give
         such discharges or releases as the Agent may deem appropriate; (G) to
         add or release any guarantor, endorser, surety or other party to any of
         the Collateral; (H) to renew, extend or otherwise change the terms and
         conditions of any of the Collateral; (I) to make, settle, compromise or
         adjust any claims under or pertaining to any of the Collateral
         (including claims under any policy of insurance); and (J) to sell,
         transfer, pledge, convey, make any agreement with respect to or
         otherwise deal with any of the Collateral as fully and completely as
         though the Agent were the absolute owner thereof for all purposes, and
         to do, at the Agent's option and the Debtor's expense, at any time, or
         from time to time, all acts and things which the Agent deems necessary
         to protect, preserve, maintain, or realize upon the Collateral and the
         Agent's security interest therein.

                  THIS POWER OF ATTORNEY IS A POWER COUPLED WITH AN INTEREST AND
SHALL BE IRREVOCABLE UNTIL TERMINATION OF THIS AGREEMENT IN ACCORDANCE WITH
SECTION 7.11. The Agent shall be under no duty to exercise or withhold the
exercise of any of the rights, powers, privileges and options expressly or
implicitly granted to the Agent in this Agreement, and shall not be liable for
any failure to do so or any delay in doing so. Neither the Agent nor any Person
designated by the Agent shall be liable for any act or omission or for any error
of judgment or any mistake of fact or law, except any of the same resulting from
its or their gross negligence or willful misconduct. This power of attorney is
conferred on the Agent solely to protect, preserve, maintain and realize upon
its security interest in the Collateral. The Agent shall not be responsible for
any decline in the value of the Collateral and shall not be required to take any
steps to preserve rights against prior parties or to protect, preserve or
maintain any Lien given to secure the Collateral.

                  Section 5.2 Assignment by the Agent. The Agent may at anytime
assign or otherwise transfer all or any portion of their rights and obligations
under this Agreement and the other Loan Documents (including, without
limitation, the Obligations) to any other Person, to the extent permitted by,
and upon the conditions contained in, the Credit Agreement, and such Person
shall thereupon become vested with all the benefits thereof granted to the
Agent, herein or otherwise.

<PAGE>

                                   ARTICLE VI

                          DEFAULT, RIGHTS AND REMEDIES

                  If an Event of Default exists, the Agent shall have the
following rights and remedies:

                           (a)      In addition to all other rights and remedies
         granted to the Agent in this Agreement or in any other Loan Document or
         by applicable law, the Agent shall have all of the rights and remedies
         of a secured party under the UCC (whether or not the UCC applies to the
         affected Collateral). Without limiting the generality of the foregoing,
         the Agent may (A) without demand or notice to it, collect, receive or
         take possession of the Collateral or any part thereof and for that
         purpose the Agent may enter upon any premises on which the Collateral
         is located and remove the Collateral therefrom or render it inoperable,
         and/or (B) sell, lease or otherwise dispose of the Collateral, or any
         part thereof, in one or more parcels at public or private sale or
         sales, at the Agent's offices or elsewhere, for cash, on credit or for
         future delivery, and upon such other terms as the Agent may deem
         commercially reasonable or otherwise as may be permitted by law. The
         Agent shall have the right at any public sale or sales, and, to the
         extent permitted by applicable law, at any private sale or sales, to
         bid (which bid may be, in whole or in part, in the form of cancellation
         of indebtedness) and become a purchaser of the Collateral or any part
         thereof free of any right or equity of redemption on the part of the
         Debtor, which right or equity of redemption is hereby expressly waived
         and released by the Debtor. Upon the request of the Agent, the Debtor
         shall assemble the Collateral and make it available to the Agent at
         anyplace designated by the Agent that is reasonably convenient to it
         and the Agent. The Debtor agrees that the Agent shall not be obligated
         to give more than ten (10) days prior written notice of the time and
         place of any public sale or of the time after which any private sale
         may take place and that such notice shall constitute reasonable notice
         of such matters. The Agent shall not be obligated to make any sale of
         Collateral if it shall determine not to do so, regardless of the fact
         that notice of sale of Collateral may have been given. The Agent may,
         without notice or publication, adjourn any public or private sale or
         cause the same to be adjourned from time to time by announcement at the
         time and place fixed for sale, and such sale may, without further
         notice, be made at the time and place to which the same was so
         adjourned. The Debtor shall be liable for all reasonable expenses of
         retaking, holding, preparing for sale or the like, and all reasonable
         attorneys' fees, legal expenses and other costs and expenses incurred
         by the Agent in connection with the collection of the Obligations and
         the enforcement of the Agent's rights under this Agreement. The Debtor
         shall remain liable for any deficiency if the Proceeds of any sale or
         other disposition of the Collateral applied to the Obligations are
         insufficient to pay the Obligations in full to the extent provided in
         the Loan Documents. The Agent may apply the Collateral against the
         Obligations as provided in the Credit Agreement. The Debtor waives all
         rights of marshalling, valuation and appraisal in respect of the
         Collateral. Any cash held by the Agent as Collateral and all cash
         proceeds received by the Agent in respect of any sale of, collection
         from or other realization upon all or any part of the Collateral may,
         in the discretion of the Agent, be held by the Agent as collateral for,
         and then or at any time thereafter applied in whole or in part by the
         Agent against, the Obligations in the order

<PAGE>

         permitted by the Credit Agreement. Any surplus of such cash or cash
         proceeds and interest accrued thereon, if any, held by the Agent and
         remaining after payment in full of all the Obligations shall be
         promptly paid over to the Debtor or to whomsoever may be lawfully
         entitled to receive such surplus; provided that the Agent shall have no
         obligation to invest or otherwise pay interest on any amounts held by
         it in connection with or pursuant to this Agreement.

                           (b)      The Agent may cause any or all of the
         Collateral held by it to be transferred into the name of the Agent or
         the name or names of the Agent's nominee or nominees.

                           (c)      The Agent may exercise any and all of the
         rights and remedies of the Debtor under or in respect of the
         Collateral, including, without limitation, any and all rights of it to
         demand or otherwise require payment of any amount under, or performance
         of any provision of, any of the Collateral.

                           (d)      The Agent may collect or receive all money
         or property at any time payable or receivable on account of or in
         exchange for any of the Collateral, but shall be under no obligation to
         do so.

                           (e)      On any sale of the Collateral, the Agent is
         hereby authorized to comply with any limitation or restriction with
         which compliance is necessary, in the view of the Agent's counsel, in
         order to avoid any violation of applicable law or in order to obtain
         any required approval of the purchaser or purchasers by any applicable
         Governmental Authority.

                                   ARTICLE VII

                                  MISCELLANEOUS

                  Section 7.1 No Waiver; Cumulative Remedies. No failure on the
part of the Agent to exercise and no delay in exercising, and no course of
dealing with respect to, any right, power or privilege under this Agreement
shall operate as a waiver thereof, nor shall any single or partial exercise of
any right, power or privilege under this Agreement preclude any other or further
exercise thereof or the exercise of any other right, power, or privilege. The
rights and remedies provided for in this Agreement are cumulative and not
exclusive of any rights and remedies provided by law.

                  Section 7.2 Successors and Assigns. This Agreement shall be
binding upon and inure to the benefit of the Debtor and the Agent and respective
successors and assigns, except that Debtor may not assign any of its rights or
obligations under this Agreement without the prior written consent of the Agent.

                  Section 7.3 AMENDMENT; ENTIRE AGREEMENT. THIS AGREEMENT AND
THE OTHER LOAN DOCUMENTS EMBODY THE FINAL, ENTIRE AGREEMENT AMONG THE PARTIES
HERETO AND SUPERSEDES ANY AND ALL PRIOR COMMITMENTS, AGREEMENTS, REPRESENTATIONS
AND UNDERSTANDINGS,

<PAGE>

WHETHER WRITTEN OR ORAL, RELATING TO THE SUBJECT MATTER HEREOF AND MAY NOT BE
CONTRADICTED OR VARIED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS OR SUBSEQUENT OPAL
AGREEMENTS OR DISCUSSIONS OF THE PARTIES HERETO. THERE ARE NO UNWRITTEN ORAL
AGREEMENTS AMONG THE PARTIES HERETO. The provisions of this Agreement may be
amended or waived only by an instrument in writing signed by the Debtor and the
Agent.

                  Section 7.4 Notices. All notices and other communications
provided for in this Agreement shall be given or made in accordance with the
Credit Agreement.

                  Section 7.5 Governing Law. This Agreement shall be governed
by, and construed in accordance with, the laws of the State of Wisconsin and
applicable laws of the United States of America.

                           Section 7.6 Headings. The headings, captions, and
arrangements used in this Agreement are for convenience only and shall not
affect the interpretation of this Agreement.

                  Section 7.7 Survival of Representations and Warranties. All
representations and warranties made in this Agreement or in any certificate
delivered pursuant hereto shall survive the execution and delivery of this
Agreement, and no investigation by the Agent shall affect the representations
and warranties or the right of the Agent or the Bank to rely upon them.

                  Section 7.8 Counterparts. This Agreement may be executed in
any number of counterparts and on telecopy counterparts, each of which shall be
deemed an original, but all of which together shall constitute one and the same
agreement.

                  Section 7.9 Waiver of Bond. In the event the Agent seeks to
take possession of any or all of the Collateral by judicial process, the Debtor
hereby irrevocably waives any bonds and any surety or security relating thereto
that may be required by applicable law as an incident to such possession, and
waives any demand for possession prior to the commencement of any such suit or
action.

                  Section 7.10 Severability. Any provision of this Agreement
which is determined by a court of competent jurisdiction to be 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 of this Agreement, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

                  Section 7.11 Termination. If all of the Obligations shall have
been paid and performed in full, all commitments of the Bank shall have expired
or terminated, the Agent shall, upon the written request of the Debtor, execute
and deliver to the Debtor a proper instrument or instruments acknowledging the
release and termination of the security interests created by this Agreement, and
shall duly assign and deliver to the Debtor (without recourse and without any
representation or warranty) such of the Collateral as may be in the possession
of the Agent and has not previously been sold or otherwise applied pursuant to
this Agreement.

<PAGE>

                  Section 7.12 Obligations Absolute. All rights and remedies of
the Agent hereunder, and all obligations of the Debtor hereunder, shall be
absolute and unconditional irrespective of: (a) any lack of validity or
enforceability of any of the Loan Documents; or (b) any change in the time,
manner, or place of payment of, or in any other term of, all or any of the
Obligations, or any other amendment or waiver of or any consent to any departure
from any of the Loan Documents; any exchange, release, or non-perfection of any
Collateral, or any release or amendment or waiver of or consent to any departure
from any guarantee, for all or any of the Obligations; or any other circumstance
that might otherwise constitute a defense available to, or a discharge of, a
third party pledgor.

                  Section 7.13 WAIVER OF JURY TRIAL. TO THE FULLEST EXTENT
PERMITTED BY APPLICABLE LAW, THE DEBTOR HEREBY IRREVOCABLY AND EXPRESSLY WAIVES
ALL RIGHT TO A TRIAL BY JURY IN ANY ACTION, PROCEEDING, OR COUNTERCLAIM (WHETHER
BASED UPON CONTRACT, TORT OR OTHERWISE) ARISING OUT OF OR RELATING TO THE LOAN
DOCUMENTS OR THE TRANSACTIONS CONTEMPLATED HEREBY OR THE ACTIONS OF THE AGENT OR
ANY SECURED PARTY IN THE NEGOTIATION, ADMINISTRATION, OR ENFORCEMENT THEREOF.

<PAGE>

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

                                           DEBTOR:

                                           NATIONAL EDUCATION LOAN NETWORK, INC.

                                           By:_________________________________
                                              Name:____________________________
                                              Title:___________________________

                                           AGENT:

                                           M&I MARSHALL & ILSLEY BANK,
                                           as Agent for the Secured Parties

                                           By:_________________________________
                                              Name:____________________________
                                              Title:___________________________

  [Signature Page to National Education Loan Network, Inc. Security Agreement]

<PAGE>

                                  SCHEDULE 3.1
                                       TO
                               SECURITY AGREEMENT

                      CURRENT FFELP LOAN SERVICING CLIENTS

                                      None.

<PAGE>

                                  SCHEDULE 3.1A
                                       TO
                               SECURITY AGREEMENT

                          LOAN APPLICATION PROCESSING,
                      DISBURSEMENT AND SERVICING AGREEMENT

                                       N/A

<PAGE>

                                  SCHEDULE 3.2
                                       TO
                               SECURITY AGREEMENT

   OFFICE LOCATIONS; FICTITIOUS NAMES; TAX I.D. NUMBER; ORGANIZATIONAL NUMBER

OFFICE LOCATIONS:

121 South 13th Street, Suite 201, Lincoln, NE 68508

NAMES:

         Current Name:                    NATIONAL EDUCATION LOAN NETWORK, INC.

         Prior Names:                     NELNET, INC.

         Fictitious Names:                None

TAX PAYER I.D. NO.:

47-0828363

<PAGE>

                                    EXHIBIT H

                                SCHEDULE OF BANKS

<TABLE>
<CAPTION>
                                                                                   Commercial   Commercial
                                                           Revolving    Revolving    Paper         Paper        Total        Total
                                                          Commitment   Percentage  Commitment   Percentage   Commitment   Commitment
           Lender                 Address for Notice        Amount      Interest     Amount      Interest      Amount     Percentage
--------------------------  ----------------------------  ----------   ----------  ----------   -----------  ----------   ----------
<S>                         <C>                           <C>          <C>         <C>          <C>          <C>          <C>
M&I Marshall & Ilsley Bank  770 North Water Street        $17,500,000       50%    $17,500,000        50%    $35,000,000       50%
                            Milwaukee, WI  53202

First National Bank         1620 Dodge Street, Stop 1196  $ 7,500,000     21.4%    $ 7,500,000      21.4%    $15,000,000     21.4%
of Omaha                    Omaha, NE 68197

SunTrust Bank               200 West Forsyth Street       $ 5,000,000     14.3%    $ 5,000,000      14.3%    $10,000,000     14.3%
                            Jacksonville, FL  32202

Fifth Third Bank, Indiana   251 North Illinois Street,    $ 5,000,000     14.3%    $ 5,000,000      14.3%    $10,000,000     14.3%
                            Suite 1000
                            Indianapolis, IN 46204

         Total                                            $35,000,000      100%    $35,000,000       100%    $70,000,000      100%
</TABLE>

<PAGE>
                                   EXHIBIT I

                             INTERCREDITOR AGREEMENT

                  This Intercreditor Agreement (this "Agreement") dated as of
September 25, 2003, among M&I Marshall & Ilsley Bank, SunTrust Bank, First
National Bank of Omaha and Fifth Third Bank, Indiana (the "Lenders") and Bank of
America, N.A. ("B of A") (and together with the Lenders, the "Senior Lenders")
and M&I Marshall & Ilsley Bank, as Agent for the Lenders under the Credit
Agreement referred to below. All capitalized terms used herein are used herein
as defined in Section 1 hereof.

                                   WITNESSETH:

                  WHEREAS, the Lenders and the Agent are entering into the
Credit Agreement with the Borrowers, pursuant to which the Lenders have made and
provided, and may continue to make and provide, loans and other financial
accommodations to the Borrowers including providing for the issuance of
commercial paper;

                  WHEREAS, B of A has heretofore made and provided, and may
continue to make and provide, loans and other financial accommodations to one or
more of the Borrowers, pursuant to the terms and conditions of the B of A
Facility referred to below;

                  WHEREAS, the Senior Lenders wish to execute and deliver this
Agreement to define their rights and obligations with respect to each other such
that certain payments received by any Senior Lender on account of the Senior
Indebtedness shall be shared among all Senior Lenders equally and ratably in
accordance with the respective amounts of the Senior Indebtedness then held by
each of them, all as further set forth herein; and

                  NOW, THEREFORE, the parties hereto agree as follows:

                  Section 1. DEFINITIONS

                  1.1.     The following terms have the following meanings,
unless the context otherwise requires:

                  "Acceleration" shall mean the acceleration of all or any part
of the Senior Indebtedness.

                  "Affiliate" of any Person shall mean any other Person which
directly or indirectly controls, is controlled by or is under common control
with such first Person. A Person shall be deemed to control a corporation or
other entity if such Person possesses, directly or indirectly, the power to
direct or cause the direction of the management and policies of such corporation
or other entity, whether through the ownership of voting securities, by contract
or otherwise.

                  "Agent" has the meaning stated in the Credit Agreement.

                  "B of A" has the meaning stated in the preamble to this
Agreement, and includes any successors and assigns.

                  "B of A Facility" shall mean that credit agreement between one
or more of the Borrowers and B of A, dated January 11, 2000, as amended,
supplemented or modified from time to time in accordance with the terms thereof.

<PAGE>

                  "Borrowers" shall mean Nelnet, Inc., a Nebraska corporation
and National Education Loan Network, Inc., a Nevada corporation.

                  "Collateral" shall mean all property and assets, and interests
in property and assets which from time to time secures all or any part of the
Senior Indebtedness.

                  "Collateral Documents" shall mean all pledge agreements and
any security agreements, mortgages, assignments of intercompany agreements or
other agreements, documents or instruments in effect on the date of this
Agreement or executed by the Borrowers or any other Company under which the
Borrowers or such Company has granted a lien upon or security interest in any
property or assets to secure all or any part of the Senior Indebtedness, and all
financing statements, certificates, documents and instruments relating thereto
or executed or provided in connection therewith, each as amended, restated,
supplemented or otherwise modified from time to time.

                  "Companies" shall mean, collectively, the Borrowers and the
Guarantors and each individually a "Company".

                  "Credit Agreement" shall mean the Credit Agreement dated as of
September 25, 2003, among the Borrowers, the Lenders named therein and M & I
Marshall & Ilsley Bank, as Agent, as amended, supplemented or modified from time
to time in accordance with the terms thereof.

                  "Enforcement" shall mean (a) an Acceleration, (b) the
occurrence of an Event of Default under either Section 10.1 of the Credit
Agreement or under Section 10.1 of the B of A Facility, which has not been
waived or cured, (c) the early termination of any Senior Indebtedness
Agreements, (d) any affirmative action taken by the Senior Lenders to liquidate
or dispose of the Collateral or (e) the exercise by any Senior Lender of its
rights of set-off against a deposit account of any Company.

                  "Event of Default" shall mean a "Default," as defined in the
Credit Agreement, or an "Event of Default", as defined in the B of A Facility.

                  "Guarantors" shall mean each Person which is or may become a
guarantor of all or any part of the Senior Indebtedness.

                  "Guaranty Agreements" shall mean those guaranty agreements
heretofore or hereafter executed and delivered by any Guarantor, pursuant to
which all or any part of the Senior Indebtedness is guaranteed.

                  "Lenders" has the meaning stated in the preamble to this
Agreement, and includes any successors and assigns.

                  "Notice of Enforcement" shall mean a written certification
given by or on behalf of any Senior Lender to the other Senior Lenders
certifying that an Enforcement has occurred.

                  "Person" shall mean an individual, partnership, limited
liability company, corporation (including a business trust), joint stock
company, trust, unincorporated association, joint venture, governmental agency
or other authority.

                  "Pro Rata Portion" shall mean, on any date of determination
and with respect to any Senior Lender, the proportion which the portion of the
Total Obligations owed to such Senior Lender bears to the Total Obligations owed
to all Senior Lenders as of such date.

                                        2

<PAGE>

                  "Receiving Lender" has the meaning stated in Section 3.3.

                  "Senior Indebtedness" shall mean the Obligations as defined in
the Credit Agreement and the Obligations as defined in the B of A Facility. The
term "Senior Indebtedness" shall include all of the foregoing Obligations
whether or not allowed as a claim in any bankruptcy, insolvency, receivership or
similar proceeding.

                  "Senior Indebtedness Agreements" shall mean, collectively, (a)
the Loan Documents as defined in the Credit Agreement, and (b) the Loan
Documents as defined in the B of A Facility.

                  "Shared Payment" shall mean any payment of any kind received
by any Senior Lender on or after the occurrence and during the continuance of an
Enforcement on account of any of the Senior Indebtedness (including, without
limitation, any proceeds of Collateral and any proceeds resulting from a set-off
of a deposit account (whether or not with respect to any Senior Indebtedness)
and any payment or distribution made in the context of any bankruptcy,
insolvency or reorganization proceeding).

                  "Total Obligations", shall mean, as of any date of
determination, the sum of the Obligations (as defined in the Credit Agreement)
and the Obligations (as defined in the B of A Facility) outstanding on such
date.

                  1.2.     Certain Other Terms. The words "hereof," "herein" and
"hereunder" and words of similar import when used in this Agreement shall refer
to this Agreement as a whole and not to any particular provision of this
Agreement. Section references are to this Agreement unless otherwise specified.
All terms defined in this Agreement in the singular shall have comparable
meanings when used in the plural, and vice versa, unless otherwise specified.

                  Section 2. LIEN ISSUES; OTHER MATTERS.

                  2.1.     Lien Priorities. The parties to this Agreement
expressly agree that the security interests and liens granted to the Senior
Lenders and/or the Agent shall secure the Senior Indebtedness on a pari passu
basis for the benefit of the Senior Lenders, notwithstanding the relative
priority or the time of grant, creation, attachment or perfection under
applicable law of any security interests and liens, if any, of the Senior
Lenders upon or in any of the Collateral to secure any Senior Indebtedness,
whether such security interests and liens are now existing or hereafter acquired
or arising and whether such security interests and liens are in or upon now
existing or hereafter arising Collateral.

                  2.2.     Senior Lender Credit Decision. Each Senior Lender
acknowledges that it has, independently and without reliance upon any other
Senior Lender and based on the financial statements prepared by the Borrowers
and such other documents and information as it has deemed appropriate, made its
own credit analysis and decision to enter into this Agreement and the other
Senior Indebtedness Agreements. Each Senior Lender also acknowledges that it
will, independently and without reliance upon any other Senior Lender and based
on such documents and information as it shall deem appropriate at the time,
continue to make its own credit decisions in taking or not taking action under
this Agreement and the other Senior Indebtedness Agreements.

                  2.3.     Distributions and Consents. Each of the Senior
Lenders hereby agrees, on five business days' notice from any Senior Lender, to
confirm to all Senior Lenders in writing the outstanding balance of the Senior
Indebtedness (itemized as to principal, interest, fees and other amounts, if
any), owing to such Senior Lender as of the date of such notice.

                                        3

<PAGE>

                  Section 3. PAYMENTS, ETC.

                  3.1.     Permitted Payments. Prior to the occurrence of an
Enforcement, each Senior Lender may receive from any Company and retain for its
own account (subject to requirements of pro rata sharing among Lenders under the
Credit Agreement), all payments of any Senior Indebtedness owing to the Senior
Lenders or any of them provided for in the Senior Indebtedness Agreements.

                  3.2.     Notice of Enforcement. Each Senior Lender shall give
a Notice of Enforcement to all other Senior Lenders as soon as possible, but in
any event, within ten days of becoming aware of the occurrence of an Enforcement
in respect of any of the Senior Indebtedness owed to such Senior Lender.

                  3.3.     Turnover of Payments. Each Senior Lender that
receives any Shared Payment by or on behalf of any of the Companies or otherwise
from any Person or source (any such Senior Lender, a "Receiving Lender") shall,
immediately after receipt of a Notice of Enforcement (or, if such Senior Lender
gave such Notice of Enforcement, therewith), or, if later, immediately upon
receipt of such Shared Payment, notify all other Senior Lenders in writing of
the amount and date of receipt of such Shared Payment and deliver to each other
Senior Lender its Pro Rata Portion of such Shared Payment. Each delivery of any
Shared Payment shall be accompanied by a written calculation of the amount of
the Shared Payment owing to each Senior Lender. Such calculation shall be deemed
correct unless any Senior Lender delivers notice of dispute within thirty days
of such Senior Lender's receipt of the calculation.

         Notwithstanding the foregoing, to the extent that any amounts available
for distribution pursuant to this Section 3.3 are attributable to the Senior
Indebtedness that related to outstanding commercial paper under the Credit
Agreement, such amounts shall be held in a reserve or other account unavailable
to the Companies (the "Reserve Account") to be established by the Agent. Amounts
in the Reserve Account shall be used from time to time to the extent allocated
to commercial paper, to pay the applicable loan and reimbursement obligations
for which such amounts were held in reserve as they become due. Any amounts
remaining in the Reserve Account following the expiration or satisfaction in
full of the Senior Indebtedness for which such amounts were held in reserve
shall be applied against any Senior Indebtedness remaining unpaid in accordance
with the then applicable Pro Rata Portions.

                  3.4.     Invalidated Payments. If any amount remitted by any
Receiving Lender to any Senior Lender, in accordance with the provisions of this
Agreement, is subsequently returned or repaid (or required to be returned or
repaid) by such Receiving Lender to any of the Companies or their
representatives or successors in interest, whether by court order, settlement or
otherwise, the Senior Lender receiving a portion of such payment shall, promptly
upon its receipt of notice thereof from such Receiving Lender, pay such
Receiving Lender the portion received by it of such returned or repaid amount.
If any such amounts are subsequently recovered by such Receiving Lender from any
of the Companies or their representatives or successors in interest, such
Receiving Lender shall redistribute such amounts to the Senior Lenders on the
same basis as such amounts were originally distributed. The obligations of the
Senior Lenders under this Section 3.4 shall survive the repayment of the Senior
Indebtedness and termination of the Senior Indebtedness Agreements.

                  3.5.     Receiving Lender to be Subrogated to Rights of Other
Senior Lenders. Any Receiving Lender that has remitted any portion of a Shared
Payment received by it to the other Senior Lenders as provided in Section 3.3
shall, to the extent of such remittance distributable to any other Senior
Lender, be subrogated to the rights of each of such other Senior Lenders to
receive payments from the Companies applicable to the Senior Indebtedness owed
to such other Senior Lenders, until all Senior Indebtedness owed to such
Receiving Lender shall be paid in full, and for purposes of such subrogation, no
payment by such Receiving Lender to such other Senior Lenders shall, as between
the Companies or

                                        4

<PAGE>

any of them, their respective creditors other than the holders of any Senior
Indebtedness, and the holders of any Senior Indebtedness, be deemed to be a
payment by any of the Companies to such other Senior Lenders or on account of
their Senior Indebtedness, it being understood that the provisions of this
Section 3.3 are, and are intended, solely for the purpose of defining the
relative rights of the holders of the Senior Indebtedness.

                  3.6.     Changes in Senior Indebtedness. If, following any
payments pursuant to Section 3.4, the amount of outstanding Senior Indebtedness
held by any Senior Lender is determined to be different than the amount used to
calculate such distribution (other than as a result of such distribution),
whether due to the invalidation of any payment made to any Senior Lender which
is not addressed in Section 3.4, a mistake in fact or otherwise, (subject to
Section 3.3) then the Senior Lenders shall apply the principles set forth in
Section 3.4 to reallocate any amounts previously distributed pursuant to Section
3.4.

                  Section 4. MODIFICATIONS OF SENIOR INDEBTEDNESS. No Lender
shall increase the aggregate Commitment (as defined in the Credit Facility)
under the Credit Facility, and B of A shall not increase the Commitment under
the B of A Facility.

                  Section 5. SENIOR LENDERS' WAIVERS. No waiver shall be deemed
to be made by Senior Lenders of any of their rights hereunder, unless the same
shall be in writing signed on behalf of Senior Lenders, and each waiver, if any,
shall be a waiver only with respect to the specific instance involved and shall
in no way impair the rights of Senior Lenders or the obligations of Subordinated
Creditor to Senior Lenders in any other respect at any other time.

                  Section 6. PRIORITIES. The priorities specified hereinabove
are applicable irrespective of the time or order of attachment or perfection of
any security interest or other interests referred to herein, the time or order
of filing of financing statements or mortgages, the acquisition of purchase
money or other security interests, or the time of giving or failure to give
notice of the acquisition or expected acquisition of purchase money or other
security interests. The priorities specified herein are not conditioned upon the
nonavoidability or perfection of Senior Lenders' security interests in any
Collateral for the Senior Indebtedness.

                  Section 7. REPRESENTATIONS AND WARRANTIES.

                  Each Senior Lender represents and warrants to the other Senior
Lenders that:

                  7.1.     It has full power, authority and legal right to
execute, deliver and perform this Agreement, and the execution, delivery and
performance of this Agreement will not violate any provision of any instrument
or agreement to which it is a party or by which it or any of its properties is
subject or bound;

                  7.2.     No consent, license, approval or authorization of, or
registration or declaration with, any governmental instrumentality, domestic or
foreign, is required in connection with the execution, delivery or performance
by it of this Agreement;

                  7.3.     This Agreement constitutes its legal, valid and
binding obligation and is enforceable against it in accordance with its terms;

                  7.4.     It has not heretofore assigned or transferred any of
the Senior Indebtedness owing to it, or any interest therein; and

                                        5

<PAGE>

                  7.5.     It has not heretofore entered into an agreement
similar to this Agreement in respect of the Senior Indebtedness owing to it.

                  Section 8. NOTICES. All notices, requests and demands to or
upon the respective parties hereto shall be in writing delivered by hand
delivery, reputable overnight courier service or certified mail, return receipt
requested, with charges prepaid, addressed as follows:

            If to Senior Lenders, to:    Bank of America, N.A.
                                         901 Main Street, 66th Floor
                                         Dallas, Texas 75202
                                         Attention: Shelly Harper

                                         Fifth Third Bank, Indiana
                                         251 North Illinois Street, Suite 1000
                                         Indianapolis, IN 46204
                                         Attention: Andy Cardimen

                                         First National Bank of Omaha
                                         1620 Dodge Street, Stop 1196
                                         Omaha, NE 68197
                                         Attention: Brock Taylor

                                         M&I Marshall & Ilsley Bank
                                         770 North Water Street
                                         Milwaukee, Wisconsin 53202
                                         Attention: Patrick J. Haney

                                         SunTrust Bank
                                         200 West Forsyth Street
                                         Jacksonville, FL 32202
                                         Attention: Michael A. Green

or in accordance with the last unrevoked written direction from the applicable
party to the other party hereto. All notices shall be effective when hand
delivered or sent by confirmed telecopy, one business day after sent by
reputable overnight courier or three (3) business days after sent by certified
mail, return receipt requested.

                  Section 9. SEVERABILITY. The provisions of this Agreement are
independent of and separate from each other. If any provision hereof shall for
any reason be held invalid or unenforceable, it is the intent of the parties
that such invalidity or unenforceability shall not affect the validity or
enforceability of any other provision hereof, and that this Agreement shall be
construed as if such invalid or unenforceable provision had never been contained
herein.

                  Section 10. MISCELLANEOUS

                  10.1.    Governing Law and Amendments. THIS AGREEMENT IS BEING
DELIVERED IN THE STATE OF WISCONSIN AND SHALL BE CONSTRUED AND ENFORCED

                                        6

<PAGE>

IN ACCORDANCE WITH, AND THE RIGHTS OF THE PARTIES SHALL BE GOVERNED BY, THE LAWS
OF SUCH STATE (WITHOUT RESPECT TO CONFLICTS OF LAW PROVISIONS THEREOF WHICH
COULD RESULT IN THIS AGREEMENT BEING GOVERNED BY THE LAWS OF ANY OTHER
JURISDICTION), BUT GIVING EFFECT TO FEDERAL LAWS APPLICABLE TO NATIONAL BANKS.
THIS AGREEMENT MAY NOT BE MODIFIED OR AMENDED ORALLY BUT ONLY BY AN INSTRUMENT
IN WRITING EXECUTED BY THE PARTIES AGAINST WHOM ENFORCEMENT OF ANY WAIVER,
CHANGE, MODIFICATION OR DISCHARGE IS SOUGHT.

                  10.2.    Counterparts. This Agreement may be executed in
several counterparts, each of which shall be deemed an original but all of which
shall constitute one agreement, and shall constitute a binding agreement when
executed by each of the parties hereto.

                  10.3.    Successors and Assigns. This Agreement shall be
binding upon and inure to the benefit of the successors and assigns of the
parties hereto including any assignees of the Senior Indebtedness and/or the
Senior Indebtedness Agreements. Each Senior Lender agrees that it will not
assign any of the Senior Indebtedness absent an acknowledgment and acceptance by
the assignee thereof of the terms of this Agreement.

                  10.4.    Termination. This Agreement shall terminate upon the
payment in full of all Senior Indebtedness and termination of the Senior
Indebtedness Agreements.

                  10.5.    Cooperation. Each Senior Lender agrees (a) to provide
accurate information to the other Senior Lenders as to the amount of its
outstanding Senior Indebtedness and to promptly provide updated information to
correct any errors of which it becomes aware, (b) to cooperate fully with each
other Senior Lender, in the exercise of its reasonable judgment, to the end that
the terms and provisions of this Agreement may be promptly and fully carried
out, and (c) from time to time, to execute and deliver any and all other
agreements, documents or instruments and to take such other actions, all as may
be reasonably necessary or desirable to effectuate the terms, provisions and the
intent of this Agreement.

                  10.6.    No Third Party Beneficiaries. No Person, including,
without limitation, the Companies and their respective Affiliates, other than
the Senior Lenders, the Agent and their respective successors and assigns, shall
have any rights under this Agreement.

                  10.7.    Contesting Liens or Security Interests; No
Partitioning or Marshalling of Collateral: Contesting Senior Indebtedness.

                           (i) None of the Senior Lenders shall contest the
                  validity, perfection, priority or enforceability of or seek to
                  avoid, have declared fraudulent or have put aside any lien or
                  security interest granted to the Senior Lenders and each party
                  hereby agrees to cooperate in the defense of any action
                  contesting the validity, perfection, priority or
                  enforceability of such liens or security interests. Each party
                  shall also use its best efforts to notify the other parties of
                  any change in the location of any of the Collateral or the
                  business operations of any Company or of any change in law
                  which would make it necessary or advisable to file additional
                  financing statements in another location as against any
                  Company with respect to the liens and security interests
                  intended to be created by the Collateral Documents, but the
                  failure to do so shall not create a cause of action against
                  the party failing to give such notice or create any claim or
                  right on behalf of any other party to this Agreement and any
                  third party.

                                        7

<PAGE>

                           (ii) None of the Senior Lenders shall contest the
                  validity or enforceability of or seek to avoid, have declared
                  fraudulent or have set aside any Senior Indebtedness
                  (including, without limitation, any Guaranty Agreement). In
                  the event any Senior Indebtedness is invalidated, avoided,
                  declared fraudulent or set aside for the benefit of any
                  Company, the Senior Lenders agree that such Senior
                  Indebtedness shall nevertheless be considered to be
                  outstanding for all purposes of this Agreement.

                  10.8.    Bankruptcy Proceedings. Nothing contained herein
shall limit or restrict the independent right of any Senior Lender to initiate
an action or actions in any bankruptcy, reorganization, compromise, arrangement,
insolvency, readjustment of debt, dissolution or liquidation or similar
proceeding in its individual capacity and to appear to be heard on any matter
before the bankruptcy or other applicable court in any such proceeding,
including, without limitation, with respect to any question concerning the
post-petition usage of collateral and post-petition financing arrangements,
provided such initiating Senior Lender provides all other Senior Lenders notice
of the initiation of any such action prior thereto or as soon as practicable
thereafter. This Agreement shall survive the commencement of any such
bankruptcy, reorganization, compromise, arrangement, insolvency, readjustment of
debt, dissolution or liquidation or similar proceeding. Nothing contained herein
shall be deemed to supersede the class voting provisions for confirming a plan
of reorganization in any chapter 11 case of any of the Companies.

                  10.9.    Exercise of Remedies. Nothing contained herein shall
be deemed to require any Senior Lender to exercise any right of set-off or any
other remedy against any Company, whether arising under any Senior Indebtedness
Agreement or otherwise.

                  10.10.   Limitation on Liens. Except with respect to the
$50,000,000 Irrevocable Standby Letter of Credit No. 3056037 dated May 23, 2003,
issued by B of A, (a) neither the Agent nor any Senior Lenders shall take or
receive, nor permit to exist, a security interest in or lien upon any of the
property or assets of any Company as security for the payment of any
indebtedness of any Company other than the Senior Indebtedness, nor (b) shall
the Agent, nor any Senior Lender take or receive, nor permit to exist, a
security interest in or a lien upon any of the property or assets of any Company
as security for payment, other than any Senior Indebtedness. The existence of a
common law lien on deposit accounts shall not be prohibited by the provisions of
this Section 10.10 provided that any realization on such lien and the
application of the proceeds thereof shall be subject to the provisions of this
Agreement.

                  10.11.   Section Titles. The section titles contained in this
Agreement are and shall be without substantive meaning or content of any kind
whatsoever and are not a part of the agreement among the parties hereto.

                           [signature pages to follow]

                                        8

<PAGE>

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

                           LENDERS:

                           M & I MARSHALL & ILSLEY BANK as
                           Agent and Lender under the Credit Agreement

                           By:
                              ----------------------------------
                           Attest:

                           SUNTRUST BANK, as a Lender under
                           the Credit Agreement

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

                           FIRST NATIONAL BANK OF OMAHA, as
                           a Lender under the Credit Agreement

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

               [Signature Page 1 of 2 to Intercreditor Agreement]

                                       9
<PAGE>

                           FIFTH THIRD BANK INDIANA as a Lender
                           under the Credit Agreement

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

                           BANK OF AMERICA, N.A., as a lender under
                           the B of A Facility

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

Acknowledged and Agreed as of this------day of ----------, 2003:

NELNET, INC.

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

NATIONAL EDUCATION LOAN NETWORK, INC.

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

               [Signature Page 2 of 2 to Intercreditor Agreement]

                                       10
<PAGE>

                                  SCHEDULE 6.14
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                              List of Subsidiaries
                   Directly Owned Subsidiaries of NELNET, INC.

<TABLE>
<CAPTION>
                                                                Principal
                                                                Place of    Authorized   Outstanding     %       Regular
        Name and Type        Jurisdiction   Type of Entity      Business      Equity        Equity    Interest  Subsidiary
--------------------------------------------------------------------------------------------------------------------------
<S>  <C>                     <C>           <C>                 <C>          <C>          <C>          <C>       <C>
1.   NATIONAL EDUCATION         Nevada       Corporation       Lincoln, NE     1,000 sh.     100 sh.    100
     LOAN NETWORK, INC.

2.   UFS Securities, LLC           _____       Limited         Lincoln, NE        N/A          N/A      100       Yes
                                              liability
                                               company
</TABLE>

      Directly Owned Subsidiaries of NATIONAL EDUCATION LOAN NETWORK, INC.

<TABLE>
<CAPTION>
                                                                      Principal
                                                                      Place of      Authorized   Outstanding      %       Regular
            Name and Type          Jurisdiction   Type of Entity      Business        Equity        Equity     Interest  Subsidiary
-----------------------------------------------------------------------------------------------------------------------------------
<S>  <C>                           <C>            <C>             <C>               <C>          <C>           <C>       <C>
1.   NHELP-I, Inc.                    Nevada       Corporation       Lincoln, NE     1,000 sh.      100 sh.      100

2.   NHELP-II Inc.                    Nevada       Corporation       Lincoln, NE     1,000 sh.    1,000 sh.      100

3.   NHELP-III, Inc.                  Nevada       Corporation       Lincoln, NE     1,000 sh.      100 sh.      100

4.   Nelnet Student Loan              Nevada       Corporation       Lincoln, NE     1,000 sh.    1,000 sh.      100
     Corporation-1, Inc.

5.   Nelnet Student Loan              Nevada       Corporation       Lincoln, NE     1,000 sh.    1,000 sh.      100
     Corporation-2, Inc.

6.   Nelnet Corporation               Nevada       Corporation       Lincoln, NE     1,000 sh.    1,000 sh.      100         Yes

7.   Nelnet Private Student Loan      Nevada       Corporation       Lincoln, NE     1,000 sh.    1,000 sh.      100
     Corporation-1

8.   National Higher Educational      Nebraska     Corporation       Lincoln, NE     1,000 sh.    1,000 sh.      100         Yes
     Loan Program, Inc.

9.   MELMAC, Inc.                     Nevada       Corporation      Portland, ME       200 sh.      1 share      100

10.  Nelnet Marketing Solutions,
     Inc.                             Florida      Corporation    Jacksonville, FL  10,000 sh.    1,100 sh.      100         Yes

11.  Nelnet Guarantee Services,
     Inc.                             Florida      Corporation    Jacksonville, FL   1,000 sh.    1,000 sh.      100         Yes
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                 Principal
                                                                 Place of        Authorized      Outstanding       %       Regular
         Name and Type         Jurisdiction  Type of Entity      Business          Equity           Equity      Interest  Subsidiary
------------------------------------------------------------------------------------------------------------------------------------
<S>  <C>                       <C>           <C>             <C>               <C>            <C>               <C>       <C>
12.  EFS, Inc.                   Indiana      Corporation    Indianapolis, IN  1,000,000 sh.  361,577.515 sh.     100        Yes

13.  Nelnet Education Loan       Nebraska     Corporation       Lincoln, NE        1,010 sh.        1,010 sh.     100
     Funding, Inc.

14.  Charter Account Systems,    New York     Corporation       Albany, NY         1,400 sh.        1,400 sh.     100        Yes
     Inc.

15.  Idaho Financial              Idaho       Corporation        Boise, ID      4,000,000 sh.     400,000 sh.     100        Yes
     Associates, Inc.

16.  Nelnet Canada Inc.            New        Corporation       Denver, CO          1,000 sh.       1,000 sh.     100        Yes
                                 Brunswick

17.  Nelnet Student Loan          Nevada      Corporation       Lincoln, NE        1,000 sh.        1,000 sh.     100
     Warehouse Corp.-1

18.  Nelnet Student Loan          Nevada        Limited         Lincoln, NE           N/A              N/A        100
     Funding, LLC                              liability
                                                company

19.  Nelnet Student Loan          Nevada      Corporation       Lincoln, NE          100 sh.          100 sh.     100
     Funding Management
     Corporation

20.  Student Partner Services,   Nebraska     Corporation       Lincoln, NE        1,000 sh.         1,000 sh.    100        Yes
     Inc.
</TABLE>

                  Directly Owned Subsidiaries of NHELP-II. Inc.

<TABLE>
<CAPTION>
                                                        Principal
                                                        Place of     Authorized    Outstanding     %       Regular
      Name and Type   Jurisdiction    Type of Entity    Business       Equity         Equity    Interest  Subsidiary
--------------------------------------------------------------------------------------------------------------------
<S>   <C>             <C>           <C>                <C>          <C>           <C>           <C>       <C>
1.    NHELP-II, LLC      Nevada     Limited Liability  Lincoln, NE  N/A (single   N/A/ (single    100
                                         Company                      member)       member)
</TABLE>

<PAGE>

                  Directly Owned Subsidiaries of MELMAC,. Inc.

<TABLE>
<CAPTION>
                                                                  Principal
                                                                  Place of     Authorized    Outstanding       %          Regular
          Name and Type        Jurisdiction    Type of Entity     Business       Equity         Equity      Interest     Subsidiary
-----------------------------------------------------------------------------------------------------------------------------------
<S>  <C>                       <C>           <C>                <C>            <C>           <C>          <C>            <C>
1.   MELMAC Enterprises, Inc.     Nevada        Corporation     Portland, ME        100 sh.        1 sh.       100

2.   MELMAC, LLC                 Delaware    Limited Liability  Portland, ME          N/A           N/A   99% (MELMAC,
                                                  Company                                                   Inc.) 1%
                                                                                                             (Melmac
                                                                                                           Enterprises,
                                                                                                               Inc.)
</TABLE>

         Directly Owned Subsidiaries of Nelnet Marketing Solutions, Inc.

<TABLE>
<CAPTION>
                                                        Principal
                                                        Place of     Authorized  Outstanding      %       Regular
        Name and Type   Jurisdiction  Type of Entity    Business       Equity       Equity     Interest  Subsidiary
-------------------------------------------------------------------------------------------------------------------
<S>  <C>                <C>           <C>             <C>            <C>         <C>           <C>       <C>
1.   ClassCredit, Inc.    Florida      Corporation    Jacksonville,    100 sh.     100 sh.       100         Yes
                                                           FL

2.   InTuition, Inc.      Florida      Corporation    Jacksonville,  1,000,000   1,000,000       100         Yes
                                                           FL
</TABLE>

         Directly Owned Subsidiaries of Nelnet Guarantee Services, Inc.

<TABLE>
<CAPTION>
                                                         Principal
                                                         Place of     Authorized   Outstanding         %       Regular
      Name and Type   Jurisdiction    Type of Entity     Business       Equity        Equity        Interest  Subsidiary
------------------------------------------------------------------------------------------------------------------------
<S>  <C>              <C>           <C>                <C>            <C>          <C>           <C>          <C>
1.   GuaranTec, LLP      Florida    Limited Liability  Jacksonville,     N/A           N/A          51 (49%       Yes
                                        Partnership         FL                                     National
                                                                                                  Education
                                                                                                 Loan Network)
</TABLE>

<PAGE>

                    Directly Owned Subsidiaries of EFS, Inc.

<TABLE>
<CAPTION>
                                                          Principal
                                                          Place of     Authorized   Outstanding       %        Regular
        Name and Type     Jurisdiction  Type of Entity    Business       Equity        Equity      Interest   Subsidiary
------------------------------------------------------------------------------------------------------------------------
<S>   <C>                 <C>           <C>             <C>            <C>          <C>            <C>        <C>
1.    EFS Finance Co.       Indiana      Corporation    Indianapolis,    1,000        1,000          100
                                                             IN

2.    EFS Services, Inc.    Indiana      Corporation    Indianapolis,    1,000        1,000          100         Yes
                                                             IN
</TABLE>

                 Directly Owned Subsidiaries of EFS Finance Co.

<TABLE>
<CAPTION>
                                                        Principal
                                                        Place of     Authorized   Outstanding       %       Regular
        Name and Type  Jurisdiction  Type of Entity     Business       Equity        Equity      Interest  Subsidiary
---------------------------------------------------------------------------------------------------------------------
<S>     <C>            <C>           <C>              <C>            <C>          <C>            <C>       <C>
1.         EMT Corp.     Indiana       Corporation    Indianapolis,     1,000        1,000          100
                                                           IN
</TABLE>

         Directly Owned Subsidiaries of Nelnet Student Loan Funding, LLC

<TABLE>
<CAPTION>
                                                                      Principal
                                                                      Place of   Authorized  Outstanding     %       Regular
               Name and Type            Jurisdiction  Type of Entity  Business     Equity       Equity    Interest  Subsidiary
------------------------------------------------------------------------------------------------------------------------------
<S>   <C>                               <C>           <C>             <C>        <C>         <C>          <C>       <C>
1.    EMT Corp.                           Indiana          _____        _____       _____       _____       _____

2.    Nelnet Student Loan Trust 2002-1     _____           _____        _____       _____       _____       _____

3.    Nelnet Student Loan Trust 2002-2     _____           _____        _____       _____       _____       _____
      Nelnet Student Loan Trust 2003-1     _____           _____        _____       _____       _____       _____

4.    Nelnet Student Loan Trust 2003-2     _____           _____        _____       _____       _____       _____
</TABLE>

<PAGE>

               Directly Owned Subsidiaries of UFS Securities, LLC

<TABLE>
<CAPTION>
                                                             Principal
                                                             Place of  Authorized  Outstanding      %       Regular
            Name and Type      Jurisdiction  Type of Entity  Business    Equity       Equity     Interest  Subsidiary
---------------------------------------------------------------------------------------------------------------------
<S>   <C>                      <C>           <C>             <C>       <C>         <C>           <C>       <C>
1.    Shockley Financial Corp.  Colorado      Corporation      _____      _____       _____        100         Yes
</TABLE>

<PAGE>

                                  Schedule 6.22

                         Loan Loss Reserve as of 6/30/03

<TABLE>
<S>                                  <C>
Loan Loss Reserve as of 6/30/03      $    13,750,634

Total Student Loans as of 6/30/03    $ 9,317,610,497

                                               0.148%
</TABLE>

Covenant: The Loan Loss Reserve determined as of JUNE 30, 2003, was at least
0.060% of Total Student Loans, as set forth in Schedule 6.22, and was at least
at such level as of the Closing Date.

                         Total Student Loan Calculation:
<TABLE>
<S>                                     <C>
Student Loans Receivable-FFELP          $9,272,186,151  (per BOA report, SPC's page)
Student Loans Receivable-Private        $   86,980,487  (per BOA report, SPC's page)
Less: Participation Payable             $  (39,266,091) (per BOA report, SPC's page)
Nelnet, Inc.                            $        7,847  (Notes receivable accounts per BS)
SPS                                     $   (2,297,897) (Notes receivable, Loan suspense,
                                                         part payable per BS)
                                        --------------
Total Student Loans as of 6/30/03       $9,317,610,497
</TABLE>

<PAGE>

                                  Schedule 6.23

                Funded Debt to Leverage Denominator as of 6/30/03

SECTION 9.2 - MAXIMUM LEVERAGE RATIO
<TABLE>
<S>     <C>                                                                                 <C>
a       Funded Debt.
             i         Debt for borrowed money (B of A)                                          30,000,000

            ii         Debt evidenced by bonds, participation certificates etc.              10,151,641,188

            iii        Debt for deferred purchase price excluding trade payables                          -

            iv         Capital Lease obligations                                                          -

             v         Guaranties                                                                         -

            vi         Reimbursement obligations                                                          -

            vii        Debt of other secured by liens                                                     -

           viii        Obligations subject to mandatory dividend or redemptions                           -

            ix         Unfunded vested benefits                                                           -

             x         Non-complete and similar obligation                                                -

            xi         Synthetic Lease Obligations                                                        -

            xii        Other long term debt obligation liabilities                                        -

           xiii        Debt secured by student loans                                         10,151,641,188

            xiv        sum of (a)(i) through (xii) minus (xiii)                                  30,000,000

b     Borrowers' Rolling 12 month EBITDA (as directed on SCHEDULE 1)                             78,638,607

c     Pro Forma EBITDA of Prior Target or attributable to Prior Target Assets
      (as detailed on SCHEDULE 2)                                                                         -

d     EBITDA of Companies sold or disposed of (as detailed on Schedule 3)                                 -

e     Permitted Principal Payments during the period                                             (7,723,000)

f     Principal amounts paid under student loan participation agreements for residuals          (10,000,000)

g     Other adjustments approved by Bank                                                                  -

h     Adjusted EBITDA: Sum of (b) plus (c) minus (d) minus (e) minus (f) plus/minus (g)     $    60,915,607

i     Line (a)xiv/(h)                                                                                  0.49

j     Funded Debt to Adjusted EBITDA not to exceed                                                    2.250
                                                                                                   OK
</TABLE>

Covenant: The ratio of Funded Debt determined as of JUNE 30, 2003 to the
Leverage Denominator calculated for the four (4) fiscal quarters then ended, as
set forth in Schedule 6.23, was not greater than 2.25 to 1 and such ratio as of
 the Closing Date, based upon the four most recently completed fiscal quarters,
was not greater than 2.25 to 1 either.

<PAGE>

                                  SCHEDULE 8.1
                                       to
               NELNET, INC. NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                                  Existing Debt

<TABLE>
<CAPTION>
                                                                                                    6/30/03             6/30/03
                                                                                                Original/Maximum     Current Amount
                       Issue                                             Issuer                    Issue Amount        Outstanding
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                       <C>                <C>
WAREHOUSING LINES:
  NHELP-I                                                             NHELP-I, Inc.                345,000,000        104,474,666
  (CP Conduit with Concord Minutement Capital)

NHELP-II                                                              NHELP-II, Inc.                60,000,000              - 0 -
  (CP Conduit with Galleon Capital Corporation)

NHELP-III                                                             NHELP-III                    450,000,000(1)     849,666,268
  (CP Conduit with Delaware Funding/Three Rivers Funding)

  1997 Commercial Paper Program                                       NELF                         350,000,000              - 0 -

EFS Finance Co.                                                       EFS                          110,000,000        110,000,000
  (Line of Credit with Sallie Mae)

Royal Bank of Canada - NELF                                           NELF                         450,000,000        374,623,011
  (CP Conduit with RBC)

Bank of America - NELF                                                NELF                       1,050,000,000        713,250,000
  (CP Conduit with Bank of America)
    Total Warehousing                                                                            2,815,000,000      2,152,013,945
                                                                                                --------------     --------------
</TABLE>

-------------------
(1) Temporarily increased to $950,000,000 until early July 2003.

<PAGE>

<TABLE>
<CAPTION>
                                                                                                    6/30/03             6/30/03
                                                                                                Original/Maximum     Current Amount
                      Issue                                              Issuer                    Issue Amount        Outstanding
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                       <C>                <C>
LONG TERM TAX-EXEMPT/TAXABLE:
NELF 1985 Student Loan Revenue Bonds Series A, B, C, D, E             NELF                         143,035,000        143,035,000
NELF 1986 Student Loan Revenue Bonds Series A, B, C, D                NELF                         103,500,000        103,500,000
NELF 1988 Student Loan Revenue Bonds Series C                         NELF                          40,000,000         40,000,000
NELF 1993 Student Loan Revenue Bonds                                  NELF                         550,400,000        368,400,000
    Series A-1, A-2, A-3, A-4, A-5, A-6
NELF 1993 Student Loan Revenue Bonds Series B                         NELF                          50,000,000         44,590,000
  MELMAC Student Loan Revenue Bonds Series 1991                       MELMAC                       100,000,000              - 0 -
  MELMAC Student Loan Revenue Bonds Series 1992                       MELMAC                        49,490,000          3,005,000
MELMAC Student Loan Revenue Bonds Master Trust Series 1994,
  1996A, 1997A, 1999A                                                 MELMAC                       470,000,000        428,270,000

                                                                                                --------------     --------------
  Series 1994, 1996A, 1997A, 1999A
  Total Long Term Tax-Exempt/Taxable                                                             1,506,425,000      1,130,800,000
                                                                                                --------------     --------------

ABS ISSUES:
  EMT Corp.                                                           EMT                        1,686,000,000      1,686,000,000
  Nelnet Student Loan Funding LLC                                     Nelnet Student Loan        3,241,270,000      2,800,217,442
                                                                      Trusts (LIBOR Deals)
  Nelnet-1 Student Loan Corp. Inc.                                    Nelnet-1 Student Loan      1,595,200,000      1,245,200,000
                                                                      Corp. Inc.
    Series 1996 A1, A2, A3, A4, A5, A6, B1, B2, B3; 1997 B4;
    1998 A7, A8, A9, A10, A11, A12, B5; 1999 A13, A14, A15, A16

Nelnet-2 Student Loan Corp. Inc.                                      Nelnet-2 Student Loan      2,500,000,000        825,000,000
                                                                      Corp. Inc.
    Series 2000 A1, A2, A3, A4, A5, A6, A7, A8, A9, A10, A11, A12,
      A13, A14, B1
Nelnet Private Student Loan Corp. - 1                                 Nelnet Private Student       125,000,000        125,000,000
    2001A-1, 2001A-2                                                  Loan Corp
                                                                                                --------------     --------------
 Total ABS Issues                                                                                9,147,470,000      6,681,417,442
                                                                                                --------------     --------------

INTEREST MARGIN SECURITIES:
  The NEBHELP Trust (SLIMS)                                           NEBHELP, INC.                 45,000,000         23,151,000
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                                    6/30/03             6/30/03
                                                                                                Original/Maximum     Current Amount
               Issue                                                       Issuer                 Issue Amount         Outstanding
-----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                       <C>                <C>
  The Nelnet Group Trust I (SLIMS 2)                                  National Education            57,500,000         50,744,000
                                                                      Loan Network, Inc.
  The Nelnet Group Trust II (SLIMS 3)                                 National Education            60,000,000         52,613,000
                                                                      Loan Network, Inc.
                                                                                                --------------     --------------
  Total Interest Margin Securities                                                                 162,500,000        126,508,000
                                                                                                --------------     --------------

GENERAL OBLIGATION*
Line of Credit with Bank of America                                                                 30,000,000         30,000,000
Line of Credit with Farmers & Merchants                                                             30,000,000              - 0 -
                                                                                                --------------     --------------
                                                                                                    60,000,000         30,000,000
                                                                                                --------------     --------------

                                                                                                --------------     --------------
GRAND TOTAL                                                                                     13,691,395,000     10,120,739,387
                                                                                                ==============     ==============
</TABLE>

* The following participation agreements do not constitute debt and are not
  included above:

<TABLE>
<S>                                                                                                               <C>
Participation agreement with Education Quest                                                                      15,000,000
Various participation agreements directly in loans                                                                75,000,000
</TABLE>

<PAGE>

                                  SCHEDULE 8.2
                                       to
                                  NELNET, INC.
                      NATIONAL EDUCATION LOAN NETWORK, INC.
                                CREDIT AGREEMENT

                                A. EXISTING LIENS

<TABLE>
<CAPTION>
     DEBTOR                           SECURITY PARTY                     COLLATERAL             JURISDICTION
     ------                           --------------                     ----------             ------------
<S>                                   <C>                                <C>                    <C>
1.   UNIPAC Service Corporation       EMC Corporation; assigned to       1-5430                 Colorado
                                      MetLife Capital Corporation        7-5030-9S3
                                                                         1-MEMI280
                                                                         2-DP-SCD2

2.   UNIPAC Service Corporation       EMC Corporation; assigned to       l-5500-9S42            Colorado
                                      General Electric Corporation       3-SCD-2
                                                                         2-SYMMGR-BAS
                                                                         2-SYMMGR-WLA

3.   UNIPAC Service Corporation       Pitney Bowes Credit Corporation    All Pitney Bowes and   Colorado
                                                                         Dictaphone equipment
                                                                         subject to lease
                                                                         dated 08/28/1997

4.   UNIPAC Service Corporation       Xerox Corporation                  One Xerox 4635 Copier  Colorado

5.   UNIPAC Service Corporation       EMC Corporation; assigned to       1-5430                 Colorado
                                      General Electric Corporation       1 -MEM2048
                                                                         14-5030-9S3
                                                                         1-5030-18S3
                                                                         2-DP-SCD2
</TABLE>

                         B. RESTRICTIONS ON SUBSIDIARIES

None.

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00057-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00057-of-00352.parquet"}]]