SLM FUNDING CORP
8-K, 1996-10-29
ASSET-BACKED SECURITIES
Previous: UNITED DENTAL CARE INC /DE/, 424B4, 1996-10-29
Next: SYSTEMS COMMUNICATIONS INC, 8-K, 1996-10-29



<PAGE>   1

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C.  20549


                                    Form 8-K


                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                      Securities and Exchange Act of 1934



      Date of Report (Date of earliest event reported):  October 25, 1996
                                                         ----------------


                            SLM FUNDING CORPORATION
                            -----------------------
                formerly known as SALLIE MAE FUNDING CORPORATION
             (Exact name of registrant as specified in its charter)
            (Originator of the Sallie Mae Student Loan Trust 1995-1,
                   the Sallie Mae Student Loan Trust 1996-1,
                       the SLM Student Loan Trust 1996-2,
                       the SLM Student Loan Trust 1996-3,
                     and the SLM Student Loan Trust 1996-4)

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

Delaware                    33-95474/333-2502            23-2815650
- --------                    -----------------            ----------
(State or other             (Commission File             (I.R.S. employer
Jurisdiction of             Numbers)                     Identification No.)
Incorporation)
</TABLE>


                              777 Twin Creek Drive
                              Killeen, Texas 76543
                    ----------------------------------------
                    (Address of principal executive offices)

      Registrant's telephone number, including area code:  (817) 554-4500



                                  Page 1 of 6
                        Exhibit Index appears on Page 5
<PAGE>   2
Item 5.          Other Events

                 On September 16 or September 17, 1996, the following
agreements were executed and delivered by the respective parties thereto:  (a)
the Pricing Agreement relating to the Student Loan-Backed Notes, dated
September 17, 1996, by and among SLM Funding Corporation ("SLM Funding"), the
Student Loan Marketing Association ("Sallie Mae") and J.P. Morgan Securities
Inc. (the "Underwriter"), on behalf of each of the underwriters named in
Schedule 1 thereto; (b) the Pricing Agreement relating to the Student
Loan-Backed Certificates, dated September 17, 1996, by and among SLM Funding,
Sallie Mae and the Underwriter, on behalf of each of the underwriters named in
Schedule 1 thereto; (c) the Underwriting Agreement relating to the Student
Loan-Backed Notes, dated September 16, 1996, by and among SLM Funding, Sallie
Mae and the Underwriter, on behalf of each of the underwriters named in
Schedule 1 thereto; and (d) the Underwriting Agreement relating to the Student
Loan-Backed Certificates, dated September 16, 1996, by and among SLM Funding,
Sallie Mae and the Underwriter, on behalf of each of the underwriters named in
Schedule 1 thereto.

                 On October 1 or October 3, 1996, the following agreements were
executed and delivered by the respective parties thereto:  (a) the Purchase
Agreement, dated as of October 3, 1996, by and among SLM Funding, Chase
Manhattan Bank USA, National Association, not in its individual capacity but
solely as interim eligible lender trustee (the "Interim Eligible Lender
Trustee"), and Sallie Mae; (b) the Trust Agreement, dated as of October 1,
1996, by and between Sallie Mae Funding and Chase Manhattan Bank USA, National
Association, not in its individual capacity but solely as eligible lender
trustee (the "Eligible Lender Trustee"); (c) the Indenture, dated as of October
1, 1996 (the "Indenture"), by and among the Sallie Mae Student Loan Trust
1996-4 (the "Trust"), the Eligible Lender Trustee, and Bankers Trust Company,
not in its individual capacity but solely as trustee under the Indenture (the
"Indenture Trustee"); (d) the Sale Agreement, dated as of October 3, 1996, by
and among SLM Funding, the Interim Eligible Lender Trustee, and the Eligible
Lender Trustee and the Trust; (e) the Administration Agreement, dated as of
October 3, 1996, by and among the Trust, Sallie Mae, the Eligible Lender
Trustee, Sallie Mae Servicing Corporation (the "Servicer"), SLM Funding and the
Indenture Trustee; and (f) the Servicing Agreement, dated as of October 3, 1996
by and among the Servicer, Sallie Mae, the Trust, the Eligible Lender Trustee
and the Indenture Trustee.

         On October 25, 1996, the Sallie Mae Student Loan Trust 1995-1 made its
fourth, the Sallie Mae Student Loan Trust 1996-1 made its third, the SLM
Student Loan Trust 1996-2 made its second, and the SLM Student Loan Trust
1996-3 made its first, regular quarterly distribution of funds to holders of
their respective Floating Rate Student Loan-Backed Notes and distributed their
respective Quarterly Servicing Reports, filed herewith as an Exhibit to this
Form 8-K, to Certificateholders and Noteholders of record.

         The Registrant is hereby filing the Quarterly Servicing Reports
reflecting each Trust's activities as of October 25, 1996.





                                  Page 2 of 6
                        Exhibit Index appears on Page 5
<PAGE>   3
Item 7.          Financial Statements, Pro Forma Financial Statements and
                 Exhibits

                 (c)  Exhibits

                          1.1     Pricing Agreement relating to the Student
                                  Loan-Backed Notes, dated September 17, 1996,
                                  by and among SLM Funding, Sallie Mae and the
                                  Underwriter, on behalf of each of the 
                                  underwriters named in Schedule 1 thereto.

                          1.2     Pricing Agreement relating to the Student
                                  Loan-Backed Certificates, dated September 17,
                                  1996, by and among SLM Funding, Sallie Mae
                                  and the Underwriter, on behalf of each of the
                                  underwriters named in Schedule 1 thereto.

                          1.3     Underwriting Agreement relating to the
                                  Student Loan-Backed Notes, dated September
                                  16, 1996, by and among SLM Funding, Sallie
                                  Mae and the Underwriter, on behalf of each of
                                  the underwriters named in Schedule 1 thereto.

                          1.4     Underwriting Agreement relating to the
                                  Student Loan-Backed Certificates, dated
                                  September 16, 1996, by and among SLM Funding,
                                  Sallie Mae and the Underwriter, on behalf of
                                  each of the underwriters named in Schedule 1
                                  thereto.

                          4.1     Trust Agreement, dated as of October 1, 1996,
                                  by and between SLM Funding and the Eligible
                                  Lender Trustee.

                          4.2     Indenture, dated as of October 1, 1996, by
                                  and among the Trust, the Eligible Lender
                                  Trustee and the Indenture Trustee.

                          19.1    Quarterly Servicing Reports

                          99.1    Purchase Agreement, dated as of October 3,
                                  1996, by and among SLM Funding, the Interim
                                  Eligible Lender Trustee and Sallie Mae.

                          99.2    Sale Agreement, dated as of October 3, 1996,
                                  by and among SLM Funding, the Interim
                                  Eligible Lender Trustee, the Eligible Lender
                                  Trustee and the Trust.

                          99.3    Administration Agreement, dated as of October
                                  3, 1996, by and among the Trust, Sallie Mae,
                                  the Eligible Lender Trustee, the Servicer,
                                  SLM Funding and the Indenture Trustee.

                          99.4    Servicing Agreement, dated as of October 3,
                                  1996, by and among the Servicer, Sallie Mae,
                                  the Trust, the Eligible Lender Trustee and
                                  the Indenture Trustee.





                                  Page 3 of 6
                        Exhibit Index appears on Page 5
<PAGE>   4
                                   SIGNATURES

                 Pursuant to the requirements of the Securities Exchange Act of
1934, as amended, the registrant has duly caused this report to be signed on
its behalf by the undersigned hereunto duly authorized.

Dated:   October 25, 1996

                               SLM FUNDING
                                    CORPORATION

                               By:      /s/     Robert R. Levine
                                        ---------------------------------
                               Name:            Robert R. Levine
                               Title:           Chief Financial Officer
                                                   and Director





                                  Page 4 of 6
                        Exhibit Index appears on Page 5
<PAGE>   5
                                INDEX TO EXHIBIT
<TABLE>
<CAPTION>
                                                                                 Sequentially
              Exhibit                                                              Numbered
              Number                        Exhibit                                 Page
              ------                        -------                                 ----
<S>                           <C>
1.1                           Pricing Agreement relating to
                              Student-Loan Backed Notes, dated
                              September 17, 1996, by and among
                              SLM Funding, Sallie Mae and the
                              Underwriter, on behalf of each of
                              the underwriters named on
                              Schedule 1 thereto.

1.2                           Pricing Agreement relating to
                              Student-Loan Backed Certificates,
                              dated September 17, 1996, by and
                              among SLM Funding, Sallie Mae and
                              the Underwriter, on behalf of
                              each of the underwriters named on
                              Schedule 1 thereto.

1.3                           Underwriting Agreement relating
                              to Student-Loan Backed Notes,
                              dated September 16, 1996, by and
                              among SLM Funding, Sallie Mae and
                              the Underwriter, on behalf of
                              each of the underwriters named on
                              Schedule 1 thereto.

1.4                           Underwriting Agreement relating
                              to Student-Loan Backed
                              Certificates, dated September 16,
                              1996, by and among SLM Funding,
                              Sallie Mae and the Underwriter,
                              on behalf of each of the
                              underwriters named on Schedule 1
                              thereto.

4.1                           Trust Agreement, dated as of
                              October 1, 1996, by and between
                              SLM Funding and the Eligible
                              Lender Trustee.

4.2                           Indenture, dated as of October 1,
                              1996, by and among the Trust, the
                              Eligible Lender Trustee and the
                              Indenture Trustee.


</TABLE>





                                  Page 5 of 6
                        Exhibit Index appears on Page 5
<PAGE>   6

<TABLE>
<S>                           <C>
19.1                          Quarterly Servicing Reports.

99.1                          Purchase Agreement, dated as of
                              October 3, 1996, by and among SLM
                              Funding, the Interim Eligible
                              Lender Trustee and Sallie Mae.

99.2                          Sale Agreement, dated as of
                              October 3, 1996, by and among SLM
                              Funding, the Interim Eligible
                              Lender Trustee, the Eligible
                              Lender Trustee and the Trust.

99.3                          Administration Agreement, dated
                              as of October 3, 1996, by and
                              among the Trust, Sallie Mae, the
                              Eligible Lender Trustee, the
                              Servicer, SLM Funding and the
                              Indenture Trustee.

99.4                          Servicing Agreement, dated as of
                              October 3, 1996, by and among the
                              Servicer, Sallie Mae, the Trust,
                              the Eligible Lender Trustee and
                              the Indenture Trustee.
</TABLE>





                                  Page 6 of 6
                        Exhibit Index appears on Page 5

<PAGE>   1
                                                                     EXHIBIT 1.1

                               PRICING AGREEMENT



J.P. MORGAN SECURITIES INC.
60 WALL STREET
NEW YORK, NEW YORK  10260

                                                              September 17, 1996

Ladies and Gentlemen:


          SLM Funding Corporation, a Delaware corporation (the "Company"), and
the Student Loan Marketing Association, a corporation formed under the laws of
the United States ("Sallie Mae"), propose, subject to the terms and conditions
stated herein and in the Underwriting Agreement, dated September 17, 1996 (the
"Underwriting Agreement"), between the Company and Sallie Mae, on the one hand,
and J.P. Morgan Securities Inc., on the other hand, that the Company will cause
the trust (the "Trust") formed pursuant to the Trust Agreement dated as of
October 1, 1996 between the Company and The Chase Manhattan Bank (USA), as
trustee (the "Eligible Lender Trustee"), to issue and sell to the Underwriters
named in Schedule I hereto (the "Underwriters") the Student Loan-Backed Notes
(the "Notes") specified in Schedule II hereto (the "Designated Securities").
The Notes will be issued and secured pursuant to the Indenture, dated as of
October 1, 1996 (the "Indenture"), between the Trust and Bankers Trust Company,
as trustee (the "Indenture Trustee").

          Each of the provisions of the Underwriting Agreement is incorporated
herein by reference in its entirety, and shall be deemed to be a part of this
Agreement to the same extent as if such provisions had been set forth in full
herein; and each of the representations and warranties set forth therein shall
be deemed to have been made at and as of the date of this Pricing Agreement,
except that each representation and warranty which refers to the Prospectus in
Section 2 of the Underwriting Agreement shall be deemed to be a representation
or warranty as of the date of the Underwriting Agreement in relation to the
Prospectus (as therein defined), and also a representation and warranty as of
the date of this Pricing Agreement in relation to the Prospectus as amended or
supplemented relating to the Designated Securities which are the subject of
this Pricing Agreement.  Each reference to the Representatives herein and in
the provisions of the Underwriting Agreement so incorporated by reference shall
be deemed to refer to you.  Unless otherwise defined herein, terms defined in
the Underwriting Agreement are used herein as therein defined.

          The Representatives designated to act on behalf of the
Representatives and on behalf of each of the Underwriters of the Designated
Securities pursuant to Section 12 of the Underwriting Agreement and the address
of the Representatives referred to in such Section 12 are set forth at the end
of Schedule II hereto.





<PAGE>   2
          An amendment to the Registration Statement, or a supplement to the
Prospectus, as the case may be, relating to the Designated Securities, in the
form heretofore delivered to you is now proposed to be filed with the
Commission.

          Subject to the terms and conditions set forth herein and in the
Underwriting Agreement incorporated herein by reference, the Company agrees to
cause the Trust to issue and sell to each of the Underwriters, and each of the
Underwriters agrees, severally and not jointly, to purchase from the Trust, at
the time and place and at the purchase price to the Underwriters set forth in
Schedule II hereto, the principal amount of Designated Securities set forth
opposite the name of such Underwriter in Schedule I hereto, less the principal
amount of Designated Securities covered by Delayed Delivery Contracts, if any,
as may be specified in Schedule II.

          During the period beginning from the date of this Pricing Agreement
for the Designated Securities and continuing to and including October 3, 1996,
the Company agrees, and Sallie Mae agrees that it will cause the Company, not
to, and not to permit any affiliated entity to, offer, sell, contract to sell
or otherwise dispose of, any securities (other than the Designated Securities)
collateralized by, or any securities (other than the related Certificates)
evidencing an ownership in, Student Loans, without the prior written consent of
the Representatives.

          Each Underwriter represents and agrees that (a) it has not offered or
sold and will not offer or sell any Notes or Certificates to persons in the
United Kingdom prior to the expiration of the period of six months from the
issue date of the Notes and the Certificates except to persons whose ordinary
activities involve them in acquiring, holding, managing or disposing of
investments (as principal or agent) for the purposes of their businesses or
otherwise in circumstances which have not resulted and will not result in an
offer to the public in the United Kingdom within the meaning of the Public
Offers of Securities Regulations 1995; (b) it has complied and will comply with
all applicable provisions of the Financial Services Act 1986 with respect to
anything done by it in relation to the Notes and the Certificates in, from or
otherwise involving the United Kingdom; and (c) it has only issued or passed on
and will only issue or pass on in the United Kingdom any document received by
it in connection with the issuance of the Notes and the Certificates to a
person who is of a kind described in article 11(3) of the Financial Services
Act 1986 (Investment Advertisements) (Exemptions) Order 1996 or is a person to
whom such document may otherwise lawfully be issued or passed on.

          If the foregoing is in accordance with your understanding, please
sign and return to us 10 counterparts hereof, and upon acceptance hereof by
you, on behalf of each of




                                      2
<PAGE>   3
the Underwriters, this letter and such acceptance hereof, including the
provisions of the Underwriting Agreement incorporated herein by reference,
shall constitute a binding agreement between each of the Underwriters and the
Company and Sallie Mae.  It is understood that your acceptance of this letter
on behalf of each of the Underwriters is or will be pursuant to the authority
set forth in a form of Agreement among Underwriters, the form of which shall be
submitted to the Company and Sallie Mae for examination upon request, but
without warranty on the part of the Representatives as to the authority of the
signers thereof.

                              Very truly yours,
                          
                          
                              SLM FUNDING CORPORATION
                          
                              By:   /s/  Mark G. Overend
                                    --------------------
                                   Name:  Mark G. Overend
                                   Title:  Treasurer and Controller
                          
                              STUDENT LOAN MARKETING ASSOCIATION
                          
                              By:   /s/  Denise B. McGlone
                                    ----------------------
                                   Name:  Denise B. McGlone
                                   Title:  Executive Vice President and 
                                             Chief Financial Officer
                          



                                      3
<PAGE>   4
Accepted as of the date hereof:

J.P. MORGAN SECURITIES INC.

By:  /s/  Peggyann Wallace
   ..............................
   Name:  Peggyann Wallace
   Title:  Vice President


On behalf of each of the Underwriters





                                       4
<PAGE>   5

                                   SCHEDULE I

           PRINCIPAL AMOUNT OF DESIGNATED SECURITIES TO BE PURCHASED
<TABLE>
<CAPTION>
     UNDERWRITER                                CLASS A-1                     CLASS A-2
 <S>                                           <C>                           <C>
 J.P. Morgan Securities Inc.                   $159,550,000                  $82,500,000

 Bear, Stearns & Co. Inc.                      $159,550,000                  $82,500,000

 Deutsche Morgan Grenfell/C.J. Lawrence Inc.   $159,550,000                  $82,500,000

 Goldman, Sachs & Co.                          $159,550,000                  $82,500,000

 Lehman Brothers Inc.                          $159,550,000                  $82,500,000

 Merrill Lynch, Pierce, Fenner & Smith         $159,550,000                  $82,500,000
 Incorporated

 TOTAL                                         $957,300,000                  $495,000,000
</TABLE>





<PAGE>   6


                                  SCHEDULE II

TITLE OF EACH CLASS OF DESIGNATED SECURITIES:

                 Floating Rate Class A-1 Student Loan-Backed Notes
                               (for purposes of this Schedule II, "Class A-1")
                 Floating Rate Class A-2 Student Loan-Backed Notes
                               (for purposes of this Schedule II, "Class A-2")


AGGREGATE PRINCIPAL AMOUNT OF EACH CLASS:

                 Class A-1:       $957,300,000
                 Class A-2:       $495,000,000

PRICE TO PUBLIC OF EACH CLASS:

                 Class A-1:       100.00%
                 Class A-2:       100.00%

PURCHASE PRICE BY UNDERWRITERS OF EACH CLASS:

                 Class A-1:       99.775%
                 Class A-2:       99.725%

SPECIFIED FUNDS FOR PAYMENT OF PURCHASE PRICE:              Same Day Funds

INDENTURE:       Indenture, dated as of October 1, 1996, among Bankers Trust
Company, as Indenture Trustee, the SLM Student Loan Trust 1996-4, and The Chase
Manhattan Bank (USA), as Eligible Lender Trustee.  MATURITY:

                 Class A-1:       July 2004 Distribution Date
                 Class A-2:       July 2009 Distribution Date

INTEREST RATE:

                 Class A-1:       T-Bill Rate plus 0.48%
                 Class A-2:       T-Bill Rate plus 0.64%

FORM OF DESIGNATED SECURITIES:         Book-Entry (DTC)


TIME OF DELIVERY:         October 3, 1996


<PAGE>   7
CLOSING LOCATION FOR DELIVERY OF DESIGNATED SECURITIES:

                          Student Loan Marketing Association
                          11600 Sallie Mae Drive
                          Reston, VA 20193


NAMES AND ADDRESSES OF REPRESENTATIVES:

    Designated Representatives:   J.P. Morgan Securities Inc.
    Address for Notices, etc.:    J.P. Morgan Securities Inc.
                                  60 Wall Street
                                  New York, New York  10260

                                  Attn:    Peggyann Wallace




                                     -3-

<PAGE>   1
                                                                     EXHIBIT 1.2

                               PRICING AGREEMENT



J.P. MORGAN SECURITIES INC.
60 WALL STREET
NEW YORK, NEW YORK  10260

                                                              September 17, 1996

Ladies and Gentlemen:

          SLM Funding Corporation, a Delaware corporation (the "Company"), and
the Student Loan Marketing Association, a corporation formed under the laws of
the United States ("Sallie Mae"), propose, subject to the terms and conditions
stated herein and in the Underwriting Agreement, dated September 17, 1996 (the
"Underwriting Agreement"), between the Company and Sallie Mae, on the one hand,
and J.P. Morgan Securities Inc., on the other hand, that the Company will cause
the trust (the "Trust") formed pursuant to the Trust Agreement dated as of
October 1, 1996 between the Company and The Chase Manhattan Bank (USA), as
trustee (the "Eligible Lender Trustee"), to issue and sell to the Underwriters
named in Schedule I hereto (the "Underwriters") the Student Loan-Backed
Certificates (the "Certificates") specified in Schedule II hereto (the
"Designated Securities").  The Certificates will be issued pursuant to the
Trust Agreement.

          Each of the provisions of the Underwriting Agreement is incorporated
herein by reference in its entirety, and shall be deemed to be a part of this
Agreement to the same extent as if such provisions had been set forth in full
herein; and each of the representations and warranties set forth therein shall
be deemed to have been made at and as of the date of this Pricing Agreement,
except that each representation and warranty which refers to the Prospectus in
Section 2 of the Underwriting Agreement shall be deemed to be a representation
or warranty as of the date of the Underwriting Agreement in relation to the
Prospectus (as therein defined), and also a representation and warranty as of
the date of this Pricing Agreement in relation to the Prospectus as amended or
supplemented relating to the Designated Securities which are the subject of
this Pricing Agreement.  Each reference to the Representatives herein and in
the provisions of the Underwriting Agreement so incorporated by reference shall
be deemed to refer to you.  Unless otherwise defined herein, terms defined in
the Underwriting Agreement are used herein as therein defined.

          The Representatives designated to act on behalf of the
Representatives and on behalf of each of the Underwriters of the Designated
Securities pursuant to Section 12 of the Underwriting Agreement and the address
of the Representatives referred to in such Section 12 are set forth at the end
of Schedule II hereto.
<PAGE>   2
          An amendment to the Registration Statement, or a supplement to the
Prospectus, as the case may be, relating to the Designated Securities, in the
form heretofore delivered to you is now proposed to be filed with the
Commission.

          Subject to the terms and conditions set forth herein and in the
Underwriting Agreement incorporated herein by reference, the Company agrees to
cause the Trust to issue and sell to each of the Underwriters, and each of the
Underwriters agrees, severally and not jointly, to purchase from the Trust, at
the time and place and at the purchase price to the Underwriters set forth in
Schedule II hereto, the amount of Designated Securities set forth opposite the
name of such Underwriter in Schedule I hereto, less the amount of Designated
Securities covered by Delayed Delivery Contracts, if any, as may be specified
in Schedule II.

          During the period beginning from the date of this Pricing Agreement
for the Designated Securities and continuing to and including October 3, 1996,
the Company agrees, and Sallie Mae agrees that it will cause the Company, not
to, and not to permit any affiliated entity to, offer, sell, contract to sell
or otherwise dispose of, any securities (other than the Designated Securities)
evidencing an ownership in, or any securities (other than the related Notes)
collateralized by, Student Loans, without the prior written consent of the
Representatives.

          Each Underwriter represents and agrees that (a) it has not offered or
sold and will not offer or sell any Notes or Certificates to persons in the
United Kingdom prior to the expiration of the period of six months from the
issue date of the Notes and the Certificates except to persons whose ordinary
activities involve them in acquiring, holding, managing or disposing of
investments (as principal or agent) for the purposes of their businesses or
otherwise in circumstances which have not resulted and will not result in an
offer to the public in the United Kingdom within the meaning of the Public
Offers of Securities Regulations 1995; (b) it has complied and will comply with
all applicable provisions of the Financial Services Act 1986 with respect to
anything done by it in relation to the Notes and the Certificates in, from or
otherwise involving the United Kingdom; and (c) it has only issued or passed on
and will only issue or pass on in the United Kingdom any document received by
it in connection with the issuance of the Notes and the Certificates to a
person who is of a kind described in article 11(3) of the Financial Services
Act 1986 (Investment Advertisements) (Exemptions) Order 1996 or is a person to
whom such document may otherwise lawfully be issued or passed on.

          If the foregoing is in accordance with your understanding, please
sign and return to us 10 counterparts hereof, and upon acceptance hereof by
you, on behalf of each of



                                      2
<PAGE>   3
the Underwriters, this letter and such acceptance hereof, including the
provisions of the Underwriting Agreement incorporated herein by reference,
shall constitute a binding agreement between each of the Underwriters and the
Company and Sallie Mae.  It is understood that your acceptance of this letter
on behalf of each of the Underwriters is or will be pursuant to the authority
set forth in a form of Agreement among Underwriters, the form of which shall be
submitted to the Company and Sallie Mae for examination upon request, but
without warranty on the part of the Representatives as to the authority of the
signers thereof.

                                       Very truly yours,
                
                                       SLM FUNDING CORPORATION

                                       By:  /s/ Mark G. Overend               
                                            ----------------------------------
                                            Name:  Mark G. Overend
                                            Title:  Treasurer and Controller
                
                                       STUDENT LOAN MARKETING ASSOCIATION
                
                                       By:   /s/  Denise B. McGlone
                                             ----------------------
                                            Name:  Denise B. McGlone
                                            Title:  Executive Vice President and
                                                   Chief Financial Officer
                
                


                                      3
<PAGE>   4
Accepted as of the date hereof:

J.P. MORGAN SECURITIES INC.

By:  /s/  Peggyann Wallace
   ---------------------------------
   Name:  Peggyann Wallace
   Title:  Vice President

                 On behalf of each of the Underwriters





                                       4
<PAGE>   5
                                   SCHEDULE I
                AMOUNT OF DESIGNATED SECURITIES TO BE PURCHASED
<TABLE>
<CAPTION>
     UNDERWRITER                                           CERTIFICATES
 <S>                                                       <C>
 J.P. Morgan Securities Inc.                               $8,800,000

 Bear, Stearns & Co. Inc.                                  $8,780,000

 Deutsche Morgan Grenfell/C.J. Lawrence                    $8,780,000
     Inc.

 Goldman, Sachs & Co.                                      $8,780,000

 Lehman Brothers Inc.                                      $8,780,000

 Merrill Lynch, Pierce, Fenner & Smith                     $8,780,000
     Incorporated

 TOTAL                                                     $52,700,000
</TABLE>
<PAGE>   6


                                  SCHEDULE II

TITLE OF EACH CLASS OF DESIGNATED SECURITIES:

                 Floating Rate Student Loan-Backed Certificates

AGGREGATE AMOUNT OF DESIGNATED SECURITIES:         $52,700,000


PRICE TO PUBLIC PER CERTIFICATE:  100.00%



PURCHASE PRICE BY UNDERWRITERS PER CERTIFICATE:

    $527,000 of Floating Rate Student Loan-Backed Certificates:          100.00%
    $52,173,000 of Floating Rate Student Loan-Backed Certificates:       99.528%

SPECIFIED FUNDS FOR PAYMENT OF PURCHASE PRICE:              Same Day Funds

TRUST AGREEMENT:   Trust Agreement, dated October 1, 1996, among SLM Funding
Corporation, as Seller, and The Chase Manhattan Bank (USA), as Eligible Lender
Trustee

MATURITY:        July 2011 Distribution Date

RETURN RATE:              T-Bill Rate plus 0.93%


FORM OF DESIGNATED SECURITIES:

$527,000 of Floating Rate Student Loan-Backed Certificates:      Definitive
                                                                 Certificate
$52,173,000 of Floating Rate Student Loan-Backed Certificates:   Book-Entry
                                                                 (DTC)

TIME OF DELIVERY:         October 3, 1996





<PAGE>   7


CLOSING LOCATION FOR DELIVERY OF DESIGNATED SECURITIES:

                          Student Loan Marketing Association
                          11600 Sallie Mae Drive
                          Reston, VA 20193


NAMES AND ADDRESSES OF REPRESENTATIVES:

    Designated Representatives:            J.P. Morgan Securities Inc.
    Address for Notices, etc.:             J.P. Morgan Securities Inc.
                                           60 Wall Street
                                           New York, New York  10260
                                           Attn:   Peggyann Wallace





                                     -2-

<PAGE>   1
                                                                     EXHIBIT 1.3

                           SLM FUNDING CORPORATION

                          STUDENT LOAN-BACKED NOTES

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

                           UNDERWRITING AGREEMENT

                                                              September 16, 1996
J.P. MORGAN SECURITIES INC.
60 WALL STREET
NEW YORK, NEW YORK  10260

Ladies and Gentlemen:

       From time to time the Student Loan Marketing Association ("Sallie Mae"),
a corporation formed under the laws of the United States, and SLM Funding
Corporation, a Delaware corporation and a wholly-owned subsidiary of Sallie Mae
(the "Company"), propose to enter into one or more Pricing Agreements (each a
"Pricing Agreement") in the form of Annex I hereto, with such additions and
deletions as the parties thereto may determine.  Subject to the terms and
conditions stated herein and therein, the Company proposes to cause the Trust
specified in the applicable Pricing Agreement to issue and sell to the firms
named in Schedule I to the applicable Pricing Agreement (such firms
constituting the "Underwriters" with respect to such Pricing Agreement and the
securities specified therein) certain of such Trust's Student Loan-Backed Notes
(the "Notes") specified in Schedule II to such Pricing Agreement (with respect
to such Pricing Agreement, the "Designated Securities"), less the principal
amount of Designated Securities covered by Delayed Delivery Contracts, if any,
as provided in Section 3 hereof and as may be specified in Schedule II to such
Pricing Agreement (with respect to such Pricing Agreement, any Designated
Securities to be covered by Delayed Delivery Contracts are herein sometimes
referred to as "Contract Securities" and the Designated Securities to be
purchased by the Underwriters (after giving effect to the deduction, if any,
for Contract Securities) are herein sometimes referred to as "Underwriters'
Securities").

       The Securities may be sold from time to time in one or more Series.
Each Series of Securities, which will include one or more classes of Notes and
one or more classes of Student Loan-Backed Certificates (the "Certificates,"
and, together with the Notes, the "Securities") will be issued by a Trust to be
formed with respect to such Series (each, a "Trust").  Each Trust will be
formed pursuant to a trust agreement (a "Trust Agreement") to be entered into
between the Company and the Eligible Lender Trustee specified in the related
Pricing Agreement (the "Eligible Lender Trustee").  The Notes of each Series
will be issued and secured pursuant to an indenture (an "Indenture") between
the Trust and the Indenture Trustee specified in the related Pricing Agreement
(the "Indenture Trustee").  The Certificates of a Series will be issued
pursuant to the related Trust Agreement and will represent fractional undivided
interests in the Trust created thereby.  The property of each Trust will
include,
<PAGE>   2
among other things, educational student loans to students and/or parents of
dependent students ("Student Loans").

       With respect to each Trust, (i) the Company will acquire the related
Student Loans from Sallie Mae pursuant to a Purchase Agreement and (ii) the
Company will sell the related Student Loans to such Trust pursuant to a Sale
Agreement, with the related Eligible Lender Trustee holding legal title
thereto.  With respect to each Series, Sallie Mae Servicing Corporation, as
servicer (the "Servicer") will enter into a servicing agreement (a "Servicing
Agreement") with the Trust, the Administrator, the Eligible Lender Trustee and
the Indenture Trustee with respect to the related Student Loans.  Sallie Mae,
as administrator (in such capacity, the "Administrator"), will enter into an
Administration Agreement with the Eligible Lender Trustee, the Servicer, the
Company, the Trust and the Indenture Trustee with respect to the related
Student Loans.

       The terms and conditions of any particular issuance of Designated
Securities shall be as specified in the Pricing Agreement relating thereto and
in or pursuant to the related Indenture.

       Capitalized terms used but not defined herein or in any Pricing
Agreement shall have the meanings ascribed thereto in the related Indenture.

       1.     Particular sales of Designated Securities may be made from time
to time to the Underwriters of such Securities, for whom the firms designated
as representatives of the Underwriters of such Securities in the Pricing
Agreement relating thereto will act as representatives (the "Representatives").
The term "Representatives" also refers to a single firm acting as sole
representative of the Underwriters and to an Underwriter or Underwriters who
act without any firm being designated as its or their representatives.  This
Underwriting Agreement shall not be construed as an obligation of the Company
to sell any of the Securities or as an obligation of any of the Underwriters to
purchase the Securities.  The obligation of the Company to issue and sell any
of the Securities and the obligation of any of the Underwriters to purchase any
of the Securities shall be evidenced by the Pricing Agreement with respect to
the Designated Securities specified therein.  Each Pricing Agreement shall
specify the aggregate principal amount of such Designated Securities, the
initial public offering price of such Designated Securities, the purchase price
to the Underwriters of such Designated Securities, the names of the
Underwriters of such Designated Securities, the names of the Representatives of
such Underwriters and the principal amount of such Designated Securities to be
purchased by each Underwriter and whether any of such Designated Securities
shall be covered by Delayed Delivery Contracts (as defined in Section 3 hereof)
and shall set forth the date, time and manner of delivery of such Designated
Securities and payment therefor.  The Pricing Agreement shall also specify (to
the extent not set forth in the Indenture and the registration statement and
prospectus with respect thereto) the terms of such Designated Securities.  A
Pricing Agreement shall be in the form of an executed writing (which may be in
counterparts), and may be evidenced by an exchange of telegraphic
communications or any other rapid transmission device designed to produce a
written record of communications





                                       2
<PAGE>   3
transmitted.  The obligations of the Underwriters under this Agreement and each
Pricing Agreement shall be several and not joint.

       2.     The Company and Sallie Mae represent and warrant to, and agree
with, each of the Underwriters as follows (it being agreed and understood that
the statements set forth in clauses (d), (e), (g), (h), (j), (k), (m), (n) and
(o) of this Section 2 with respect to Sallie Mae or the Servicer constitute
representations, warranties and agreements of Sallie Mae only and not of the
Company) :

              (a)    A registration statement on Form S-3 (File No. 333-2502),
       including a form of prospectus, in respect of the Securities has been
       filed with the Securities and Exchange Commission (the "Commission");
       such registration statement and any post-effective amendment thereto,
       each in the form heretofore delivered or to be delivered to the
       Representatives and, excluding exhibits to such registration statement,
       but including all documents incorporated by reference in the prospectus
       contained therein, to the Representatives for each of the other
       Underwriters, have been declared effective by the Commission in such
       form; no other document with respect to such registration statement or
       document incorporated by reference therein has heretofore been filed or
       transmitted for filing with the Commission (other than prospectuses
       filed pursuant to Rule 424(b) of the rules and regulations of the
       Commission under the Securities Act of 1933, as amended (the "Act"),
       each in the form heretofore delivered to the Representatives); and no
       stop order suspending the effectiveness of such registration statement
       has been issued and no proceeding for that purpose has been initiated
       or, to the best of Sallie Mae's or the Company's knowledge, threatened
       by the Commission (any preliminary prospectus included in such
       registration statement or filed with the Commission pursuant to Rule
       424(a) under the Act, is hereinafter called a "Preliminary Prospectus;"
       the various parts of such registration statement, including all exhibits
       thereto and the documents incorporated by reference in the prospectus
       contained in the registration statement at the time such part of the
       registration statement became effective but excluding Form T-1, each as
       amended at the time such part of the registration statement became
       effective, are hereinafter collectively called the "Registration
       Statement"; the prospectus relating to the Securities, in the form in
       which it has most recently been filed, or transmitted for filing, with
       the Commission on or prior to the date of this Agreement, being
       hereinafter called the "Prospectus"; any reference herein to any
       Preliminary Prospectus or the Prospectus shall be deemed to refer to and
       include the documents incorporated by reference therein pursuant to the
       applicable form under the Act, as of the date of such Preliminary
       Prospectus or Prospectus, as the case may be; any reference to any
       amendment or supplement to any Preliminary Prospectus or the Prospectus
       shall be deemed to refer to and include any documents filed after the
       date of such Preliminary Prospectus or Prospectus, as the case may be,
       under the Securities Exchange Act of 1934, as amended (the "Exchange
       Act"), and incorporated by reference in such Preliminary Prospectus or
       Prospectus, as the case may be; any reference to any amendment to the
       Registration Statement shall be





                                       3
<PAGE>   4
       deemed to refer to and include any annual report of the Company filed
       pursuant to Sections 13(a) or 15(d) of the Exchange Act after the
       effective date of the Registration Statement that is incorporated by
       reference in the Registration Statement; and any reference to the
       Prospectus as amended or supplemented shall be deemed to refer to the
       Prospectus as amended or supplemented in relation to the applicable
       Designated Securities in the form in which it is filed with the
       Commission pursuant to Rule 424(b) under the Act in accordance with
       Section 5(a) hereof, including any documents incorporated by reference
       therein as of the date of such filing);

              (b)    The documents incorporated by reference in the Prospectus,
       when they became effective or were filed with the Commission, as the
       case may be, conformed in all material respects to the requirements of
       the Act, the Exchange Act and the Trust Indenture Act of 1939, as
       amended (the "Trust Indenture Act"), as applicable, and the rules and
       regulations of the Commission thereunder, and none of such documents
       contained an untrue statement of a material fact or omitted to state a
       material fact required to be stated therein or necessary to make the
       statements therein not misleading; and any further documents so filed
       and incorporated by reference in the Prospectus or any further amendment
       or supplement thereto, when such documents become effective or are filed
       with the Commission, as the case may be, will conform in all material
       respects to the requirements of the Act, the Exchange Act and the Trust
       Indenture Act, as applicable, and the rules and regulations of the
       Commission thereunder and will not contain an untrue statement of a
       material fact or omit to state a material fact required to be stated
       therein or necessary to make the statements therein not misleading;
       provided, however, that this representation and warranty shall not apply
       to any statements or omissions made in reliance upon and in conformity
       with information furnished in writing to the Company by an Underwriter
       of Designated Securities through the Representatives expressly for use
       in the Prospectus as amended or supplemented relating to such Designated
       Securities;

              (c)    The Registration Statement and the Prospectus conform, and
       any further amendments or supplements to the Registration Statement or
       the Prospectus will conform, in all material respects to the
       requirements of the Act and the Trust Indenture Act, as applicable, and
       the rules and regulations of the Commission thereunder and do not and
       will not, as of the applicable effective date as to the Registration
       Statement and any amendment thereto and as of the applicable filing date
       as to the Prospectus and any amendment or supplement thereto, contain an
       untrue statement of a material fact or omit to state a material fact
       required to be stated therein or necessary to make the statements
       therein not misleading; provided, however, that this representation and
       warranty shall not apply to any statements or omissions made in reliance
       upon and in conformity with information furnished in writing to the
       Company by an Underwriter of Designated Securities through the
       Representatives expressly for use in the Prospectus as amended or
       supplemented relating to such Designated Securities;





                                       4
<PAGE>   5
              (d)    Neither the Company nor Sallie Mae or any of its
       subsidiaries has sustained since the date of the financial statements
       included in Sallie Mae's most recently published Information Statement
       any material loss or interference with its business from fire,
       explosion, flood or other calamity, whether or not covered by insurance,
       or from any labor dispute or court or governmental action, order or
       decree, otherwise than as set forth or contemplated in such Information
       Statement; and, since such date, there has not been any material adverse
       change in the capital stock or long-term debt of the Company or Sallie
       Mae or any of its subsidiaries or any material adverse change, or any
       development involving a prospective material adverse change, in or
       affecting the general affairs, management, financial position,
       shareholders' equity or results of operations of the Company or Sallie
       Mae or any of its subsidiaries or the transactions contemplated hereby,
       otherwise than as set forth or contemplated in such Information
       Statement;

              (e)    The Company has been duly incorporated and is validly
       existing as a corporation in good standing under the laws of the state
       of Delaware, with power and authority (corporate and other) to own its
       properties and conduct its business as described in the Prospectus and
       to consummate the transactions contemplated therein and herein, and is a
       wholly-owned subsidiary of Sallie Mae.  Sallie Mae has been duly
       organized and is validly existing under the laws of the United States,
       with power and authority (corporate and otherwise) to own its properties
       and conduct its business as described in the Prospectus and to
       consummate the transactions contemplated therein and herein.  The
       Servicer has been duly incorporated and is validly existing as a
       corporation in good standing under the laws of the State of Delaware,
       with power and authority (corporate and other) to own its properties and
       conduct its business as described in the Prospectus and to consummate
       the transactions contemplated therein and herein, and is a wholly-owned
       subsidiary of Sallie Mae.

              (f)    All of the issued shares of capital stock of the Company
       have been duly and validly authorized and issued and are fully paid and
       non-assessable and are owned beneficially and of record by Sallie Mae;

              (g)    This Agreement has been, and each Pricing Agreement with
       respect to the Designated Securities upon its execution and delivery by
       the Company and Sallie Mae will have been, duly authorized, executed and
       delivered by the Company and Sallie Mae.  The Securities have been duly
       authorized, and, when Designated Securities are issued and delivered
       pursuant to this Agreement and the Pricing Agreement with respect to
       such Designated Securities, and, in the case of any Contract Securities,
       pursuant to Delayed Delivery Contracts with respect to such Contract
       Securities, such Designated Securities and Contract Securities will have
       been duly executed, authenticated, issued and delivered.  The Designated
       Securities will constitute valid and legally binding obligations of the
       related Trust entitled to the benefits provided by the Indenture, which
       will be substantially in the form filed as an exhibit to the
       Registration Statement.  The Indenture has been duly authorized and duly
       qualified under the Trust





                                       5
<PAGE>   6
       Indenture Act.  The related Certificates are intended to represent
       undivided ownership interests in the Trust created by the Trust
       Agreement, which will be substantially in the form filed as an exhibit
       to the Registration Statement, and will be entitled to the benefits
       provided by the Trust Agreement.  At the Time of Delivery (as defined in
       Section 4 hereof) for the Designated Securities, the Indenture and the
       Trust Agreement will each constitute a valid and legally binding
       instrument, enforceable in accordance with its terms, subject, as to
       enforcement, to bankruptcy, insolvency, reorganization and other laws of
       general applicability relating to or affecting creditors' rights and to
       general equity principles.  The Indenture and Trust Agreement conform,
       and the Designated Securities and the related Certificates will conform,
       to the descriptions thereof contained in the Prospectus as amended or
       supplemented with respect to the Designated Securities;

              (h)    The issue and sale of the Securities and the compliance by
       the Company with all of the provisions of the Securities, the Indenture,
       the Trust Agreement, each of the Delayed Delivery Contracts, this
       Agreement and any Pricing Agreement, and the consummation of the
       transactions herein and therein contemplated will not conflict with or
       result in a breach or violation of any of the terms or provisions of, or
       constitute a default under, any indenture, mortgage, deed of trust, loan
       agreement or other agreement or instrument to which the Company or
       Sallie Mae is a party or by which the Company or Sallie Mae is bound or
       to which any of the property or assets of the Company or Sallie Mae is
       subject, nor will such action result in any violation of the provisions
       of the Company's Certificate of Incorporation or By-laws, Sallie Mae's
       charter, enabling legislation or By-laws, or any statute or any order,
       rule or regulation of any court or governmental agency or body having
       jurisdiction over the Company or Sallie Mae or any of their properties;
       and no consent, approval, authorization, order, registration or
       qualification of or with any such court or governmental agency or body
       is required for the issue and sale of the Securities or the consummation
       by the Company or Sallie Mae of the transactions contemplated by this
       Agreement or any Pricing Agreement or the Indenture or any Delayed
       Delivery Contract, except such as have been, or will have been prior to
       the Time of Delivery, obtained under the Act and the Trust Indenture Act
       and such consents, approvals, authorizations, registrations or
       qualifications as may be required under state securities or Blue Sky
       laws in connection with the purchase and distribution of the Designated
       Securities by the Underwriters;

              (i)    The statements set forth in the Prospectus under the
       captions "Description of the Notes" and "Description of the
       Certificates" and set forth in the Prospectus Supplement under the
       caption "Description of the Securities," insofar as they purport to
       constitute a summary of the terms of the Notes and the Certificates, are
       accurate, complete and fair;

              (j)    Sallie Mae is not in violation of its charter as set forth
       in its enabling legislation or By-laws, and the Company is not in
       violation of its Certificate of Incorporation or By-laws, and neither
       Sallie Mae nor the Company is in default in the





                                       6
<PAGE>   7
       performance or observance of any material obligation, agreement,
       covenant or condition contained in any indenture, mortgage, deed of
       trust, loan agreement, lease or other agreement or instrument to which
       it is a party or by which it or any of its properties may be bound;

              (k)    Other than as set forth in the Prospectus or in Sallie
       Mae's most recently published Information Statement, there are no legal
       or governmental proceedings pending to which the Company or Sallie Mae
       or any of its subsidiaries is a party or of which any property of the
       Company or Sallie Mae or any of its subsidiaries is the subject which,
       if determined adversely to the Company or Sallie Mae or any of its
       subsidiaries, would individually or in the aggregate have a material
       adverse effect on the current or future consolidated financial position,
       shareholders' equity or results of operations of the Company or Sallie
       Mae or any of its subsidiaries or on the consummation of the
       transactions contemplated hereby; and, to the best of the Company's and
       Sallie Mae's knowledge, no such proceedings are threatened or
       contemplated by governmental authorities or threatened by others;

              (l)    The Company is not and, after giving effect to the
       offering and sale of the Securities, will not be an "investment company"
       or an entity "controlled" by an "investment company", as such terms are
       defined in the Investment Company Act of 1940, as amended (the
       "Investment Company Act");

              (m)    Neither the Company, Sallie Mae nor any of their
       affiliates does business with the government of Cuba or with any person
       or affiliate located in Cuba within the meaning of Section 517.075,
       Florida Statutes;

              (n)    Ernst & Young LLP, who have certified certain financial
       statements of Sallie Mae, are independent public accountants as required
       by the Act and the rules and regulations of the Commission thereunder;

              (o)    At the Time of Delivery of the Designated Securities,
       Sallie Mae's representations and warranties in the related Purchase
       Agreement and Administration Agreement, the Company's representations
       and warranties in the related Sale Agreement and Trust Agreement and the
       Servicer's representations and warranties in the Servicing Agreement
       will be true and correct in all material respects; and

              (p)    In the event any of the Securities are purchased pursuant
       to Delayed Delivery Contracts, each of such Delayed Delivery Contracts
       has been duly authorized by the Company and Sallie Mae and, when
       executed and delivered by the Company and the purchaser named therein,
       will constitute a valid and legally binding agreement of the Company
       enforceable in accordance with its terms, subject, as to enforcement, to
       bankruptcy, insolvency, reorganization and other laws of general
       applicability relating to or affecting creditors' rights and to general
       equity principles; and any Delayed Delivery Contracts conform to the
       description thereof in the Prospectus.





                                       7
<PAGE>   8
       3.     Upon the execution of the Pricing Agreement applicable to any
Designated Securities and authorization by the Representatives of the release
of the Underwriters' Securities, the several Underwriters propose to offer such
Underwriters' Securities for sale upon the terms and conditions set forth in
the Prospectus as amended or supplemented.

       The Company may specify in Schedule II to the Pricing Agreement
applicable to any Designated Securities that the Underwriters are authorized to
solicit offers to purchase Designated Securities from the Company pursuant to
delayed delivery contracts (herein called "Delayed Delivery Contracts"),
substantially in the form of Annex III attached hereto but with such changes
therein as the Representatives and the Company may authorize or approve.  If so
specified, the Underwriters will endeavor to make such arrangements, and as
compensation therefor the Company will pay to the Representatives, for the
accounts of the Underwriters, at the Time of Delivery, such commission, if any,
as may be set forth in such Pricing Agreement.  Delayed Delivery Contracts, if
any, are to be with investors of the types described in the Prospectus and
subject to other conditions therein set forth.  The Underwriters will not have
any responsibility with respect to the validity or performance of any Delayed
Delivery Contracts.

       The principal amount of Contract Securities to be deducted from the
principal amount of Designated Securities to be purchased by each Underwriter
as set forth in Schedule I to the Pricing Agreement applicable to such
Designated Securities shall be, in each case, the principal amount of Contract
Securities which the Company has been advised by the Representatives have been
attributed to such Underwriter, provided that, if the Company has not been so
advised, the amount of Contract Securities to be so deducted shall be, in each
case, that proportion of Contract Securities which the principal amount of
Designated Securities to be purchased by such Underwriter under such Pricing
Agreement bears to the total principal amount of the Designated Securities
(rounded as the Representatives may determine).  The total principal amount of
Underwriters' Securities to be purchased by all the Underwriters pursuant to
such Pricing Agreement shall be the total principal amount of Designated
Securities set forth in Schedule I to such Pricing Agreement less the principal
amount of the Contract Securities.  The Company will deliver to the
Representatives not later than 3:30 p.m., New York City time, on the third
business day preceding the Time of Delivery specified in the applicable Pricing
Agreement (or such other time and date as the Representatives and the Company
may agree upon in writing), a written notice setting forth the principal amount
of Contract Securities.

       4.     Underwriters' Securities to be purchased by each Underwriter
pursuant to the Pricing Agreement relating thereto, in the form specified in
such Pricing Agreement, and in such authorized denominations and registered in
such names as the Representatives may request upon at least forty-eight hours'
prior notice to the Company, shall be delivered by or on behalf of the Company
to the Representatives for the account of such Underwriter, against payment by
such Underwriter or on its behalf of the purchase price therefor by wire
transfer or by certified or official bank check or checks, payable to the order
of the Company in the funds specified in such Pricing Agreement, all in the
manner and at the place and time and





                                       8
<PAGE>   9
date specified in such Pricing Agreement or at such other place and time and
date as the Representatives and the Company may agree upon in writing, such
time and date being herein called the "Time of Delivery" for such Securities.

       Concurrently with the delivery of and payment for the Underwriters'
Securities, the Company will deliver to the Representatives for the accounts of
the Underwriters a check payable to the order of the party designated in the
Pricing Agreement relating to such Underwriters' Securities in the amount of
any compensation payable by the Company to the Underwriters in respect of any
Delayed Delivery Contracts as provided in Section 3 hereof and the Pricing
Agreement relating to such Securities.

       5.     The Company agrees with each of the Underwriters of any
Designated Securities, and Sallie Mae agrees with such Underwriters that it
will cause the Company:

              (a)    To prepare the Prospectus as amended or supplemented in
       relation to the applicable Designated Securities in a form approved by
       the Representatives and to file such Prospectus pursuant to Rule 424(b)
       under the Act not later than the Commission's close of business on the
       second business day following the execution and delivery of the Pricing
       Agreement relating to the applicable Designated Securities or, if
       applicable, such earlier time as may be required by Rule 424(b); to make
       no further amendment or any supplement to the Registration Statement or
       Prospectus as amended or supplemented after the date of the Pricing
       Agreement relating to such Designated Securities and prior to the Time
       of Delivery for such Designated Securities which shall be disapproved by
       the Representatives for such Designated Securities promptly after
       reasonable notice thereof; to advise the Representatives promptly of any
       such amendment or supplement after such Time of Delivery and furnish the
       Representatives with copies thereof; to file promptly all reports and
       any definitive proxy or information statements required to be filed by
       the Company with the Commission pursuant to Section 13(a), 13(c), 14 or
       15(d) of the Exchange Act for so long as the delivery of a prospectus is
       required in connection with the offering or sale of such Designated
       Securities, and during such same period to advise the Representatives,
       promptly after it receives notice thereof, of the time when any
       amendment to the Registration Statement has been filed or becomes
       effective or any supplement to the Prospectus or any amended Prospectus
       has been filed with the Commission, of the issuance by the Commission of
       any stop order or of any order preventing or suspending the use of any
       prospectus relating to the Designated Securities, of the suspension of
       the qualification of such Designated Securities for offering or sale in
       any jurisdiction, of the initiation or threatening of any proceeding for
       any such purpose, or of any request by the Commission for the amending
       or supplementing of the Registration Statement or Prospectus or for
       additional information; and, in the event of the issuance of any such
       stop order or of any such order preventing or suspending the use of any
       prospectus relating to the Designated Securities or suspending any such
       qualification, to promptly use its best efforts to obtain the withdrawal
       of such order;





                                       9
<PAGE>   10
              (b)    Promptly from time to time to take such action as the
       Representatives may reasonably request to qualify the Designated
       Securities for offering and sale under the securities laws of such
       jurisdictions as the Representatives may request and to comply with such
       laws so as to permit the continuance of sales and dealings therein in
       such jurisdictions for as long as may be necessary to complete the
       distribution of such Designated Securities, provided that in connection
       therewith the Company shall not be required to qualify as a foreign
       corporation or to file a general consent to service of process in any
       jurisdiction;

              (c)    To furnish the Underwriters with copies of the Prospectus
       as amended or supplemented, in such quantities as the Representatives
       may from time to time reasonably request, and, if the delivery of a
       Prospectus is required at any time in connection with the offering or
       sale of the Designated Securities and if at such time any event shall
       have occurred as a result of which the Prospectus as then amended or
       supplemented would include an untrue statement of a material fact or
       omit to state any material fact necessary in order to make the
       statements therein, in the light of the circumstances under which they
       were made when such Prospectus is delivered, not misleading, or, if for
       any other reason it shall be necessary during such same period to amend
       or supplement the Prospectus or to file under the Exchange Act any
       document incorporated by reference in the Prospectus in order to comply
       with the Act, the Exchange Act or the Trust Indenture Act, to notify the
       Representatives and, upon their request, to file such document and to
       prepare and furnish without charge to each Underwriter and to any dealer
       in securities as many copies as the Representatives may from time to
       time reasonably request of an amended Prospectus or a supplement to the
       Prospectus which will correct such statement or omission or effect such
       compliance;

              (d)    To cause the Trust to make generally available to holders
       of Designated Securities, as soon as practicable, but in any event not
       later than eighteen months after the effective date of the Registration
       Statement (as defined in Rule 158(c) under the Act), an earnings
       statement of the Trust (which need not be audited) complying with
       Section 11(a) of the Act and the rules and regulations of the Commission
       thereunder (including, at the option of the Company, Rule 158); and

              (e)    To apply the net proceeds of the offering and sale of the
       Designated Securities and the related Certificates that it receives in
       the manner set forth in the Prospectus.

       6.     The Company and Sallie Mae covenant and agree with the several
Underwriters that the Company or Sallie Mae will pay or cause to be paid the
following: (i) the fees, disbursements and expenses of the Company's and Sallie
Mae's counsel and accountants in connection with the registration of the
Securities under the Act and all other expenses in connection with the
preparation, printing and filing of the Registration Statement, any Preliminary
Prospectus and the Prospectus and amendments and supplements thereto and the
mailing and delivering of copies thereof to the Underwriters and dealers; (ii)
the cost of





                                       10
<PAGE>   11
printing or producing any Agreement among Underwriters, this Agreement, any
Pricing Agreement, any Indenture, any Trust Agreement, any Delayed Delivery
Contracts, any Blue Sky and Legal Investment Memoranda, closing documents
(including any compilations thereof) and any other documents in connection with
the offering, purchase, sale and delivery of the Designated Securities; (iii)
all expenses in connection with the qualification of the Designated Securities
for offering and sale under state securities laws as provided in Section 5(b)
hereof, including the fees and disbursements of counsel for the Underwriters in
connection with such qualification and in connection with the Blue Sky and
Legal Investment Surveys; (iv) any fees charged by securities rating services
for rating the Designated Securities; (v) the cost of preparing the Designated
Securities; (vi) the fees and expenses of the Eligible Lender Trustee and the
Indenture Trustee and any agent of the Eligible Lender Trustee or the Indenture
Trustee and the fees and disbursements of counsel for the Eligible Lender
Trustee and the Indenture Trustee in connection with any Indenture and Trust
Agreement and the Designated Securities; and (vii) all other costs and expenses
incident to the performance of its obligations hereunder and under any Delayed
Delivery Contracts which are not otherwise specifically provided for in this
Section.  It is understood, however, that, except as provided in this Section,
and Sections 8 and 11 hereof, the Underwriters will pay all of their own costs
and expenses, including the fees of their counsel, transfer taxes on resale of
any of the Securities by them, and any advertising expenses connected with any
offers they may make.

       7.     The obligations of the Underwriters of any Designated Securities
under the Pricing Agreement relating to such Designated Securities shall be
subject, in the reasonable discretion of the Representatives, to the condition
that all representations and warranties and other statements of the Company and
Sallie Mae in or incorporated by reference in the Pricing Agreement relating to
such Designated Securities are, at and as of the Time of Delivery for such
Designated Securities, true and correct, the condition that the Company and
Sallie Mae shall have performed all of their obligations hereunder theretofore
to be performed, and the following additional conditions:

              (a)    The Prospectus as amended or supplemented in relation to
       the applicable Designated Securities shall have been filed with the
       Commission pursuant to Rule 424(b) within the applicable time period
       prescribed for such filing by the rules and regulations under the Act
       and in accordance with Section 5(a) hereof; no stop order suspending the
       effectiveness of the Registration Statement or any part thereof shall
       have been issued and no proceeding for that purpose shall have been
       initiated or threatened by the Commission; and all requests for
       additional information on the part of the Commission shall have been
       complied with;

              (b)    Counsel for the Underwriters shall have furnished to the
       Representatives such opinion or opinions, substantially in the form
       attached hereto as Annex II(a), dated the Time of Delivery for such
       Designated Securities, with respect to the Designated Securities and
       such other related matters as the Representatives may reasonably
       request, and the Company and Sallie Mae shall have furnished or caused
       to





                                       11
<PAGE>   12
       be furnished to such counsel such documents and information as they may
       reasonably request to pass upon such matters;

              (c)    Internal counsel for the Company, Sallie Mae and the
       Servicer, satisfactory to the Representatives, shall have furnished to
       the Representatives a written opinion or opinions, dated the Time of
       Delivery for such Designated Securities, substantially in the form
       attached hereto as Annex II(b) or as is otherwise satisfactory to the
       Representatives;

              (d)    Special counsel for the Company, Sallie Mae and the
       Servicer, satisfactory to the Representatives, shall have furnished to
       the Representatives a written opinion or opinions, dated the Time of
       Delivery for such Designated Securities, substantially in the form
       attached hereto as Annex II(c) or as is otherwise satisfactory to the
       Representatives;

              (e)    Counsel for the Eligible Lender Trustee, satisfactory to
       the Representatives, shall have furnished to the Representatives a
       written opinion or opinions, dated the Time of Delivery for such
       Designated Securities, substantially in the form attached hereto as
       Annex II(d) or as is otherwise satisfactory to the Representatives;

              (f)    Counsel for the Indenture Trustee, satisfactory to the
       Representatives, shall have furnished to the Representatives a written
       opinion or opinions, dated the Time of Delivery for such Designated
       Securities, substantially in the form attached hereto as Annex II(e) or
       as is otherwise satisfactory to the Representatives;

              (g)    At the time a Preliminary Prospectus relating to such
       Designated Securities was distributed and on the date of the Pricing
       Agreement for such Designated Securities, the independent public
       accountants of the Company and Sallie Mae shall have furnished to the
       Representatives a letter or letters with respect to the Company, Sallie
       Mae, the statistical and financial information contained in the
       Preliminary Prospectus and the Prospectus and certain agreed upon
       procedures with respect to the issuance and offering of the Designated
       Securities and the related Student Loans, in form and substance
       satisfactory to the Representatives and in each case confirming that
       such accountants are independent public accountants with the meaning of
       the Act and the applicable rules and regulations thereunder;

              (h)    (i) Neither the Company nor Sallie Mae shall have
       sustained since the date of the financial statements included in Sallie
       Mae's most recently published Information Statement any material loss or
       interference with its business from fire, explosion, flood or other
       calamity, whether or not covered by insurance, or from any labor dispute
       or court or governmental action, order or decree, otherwise than as set
       forth or contemplated in such Information Statement, and (ii) since such
       date, there shall not have been any material adverse change in the
       capital stock or long-term debt of the Company or Sallie Mae or any such
       change, or any development involving a prospective such change, in or
       affecting the general affairs, management, financial position,
       shareholders' equity or results of operations of the Company or Sallie
       Mae





                                       12
<PAGE>   13
       otherwise than as set forth or contemplated in such Information
       Statement, the effect of which, in any such case described in clause (i)
       or (ii), is in the judgment of the Representatives so material and
       adverse as to make it impracticable or inadvisable to proceed with the
       public offering or the delivery of the Underwriters' Securities on the
       terms and in the manner contemplated in the Prospectus as first amended
       or supplemented relating to the Designated Securities;

              (i)    On or after the date of the Pricing Agreement relating to
       the Designated Securities (i) no downgrading shall have occurred in the
       rating accorded Sallie Mae's debt securities or preferred stock by any
       "nationally recognized statistical rating organization", as that term is
       defined by the Commission for purposes of Rule 436(g)(2) under the Act
       ("Rating Agency"), and (ii) no such Rating Agency shall have publicly
       announced that it has under surveillance or review, with possible
       negative implications, its rating of any of Sallie Mae's debt
       securities;

              (j)    On or after the date of the Pricing Agreement relating to
       the Designated Securities there shall not have occurred any of the
       following: (i) a suspension or material limitation in trading in
       securities generally on the New York Stock Exchange or any setting of
       minimum prices for trading on such exchange; (ii) a general moratorium
       on commercial banking activities declared by either Federal or New York
       State authorities; or (iii) the outbreak or escalation of hostilities
       involving the United States or the declaration by the United States of a
       national emergency or war, if the effect of any such event specified in
       this clause (iii) in the reasonable judgment of the Representatives
       makes it impracticable or inadvisable to proceed with the public
       offering or the delivery of the Underwriters' Securities on the terms
       and in the manner contemplated in the Prospectus as theretofore amended
       or supplemented relating to the Designated Securities;

              (k)    Each of the Company and Sallie Mae shall have furnished or
       caused to be furnished to the Representatives at the Time of Delivery
       for the Designated Securities a certificate or certificates of officers
       of the Company or Sallie Mae, as the case may be, satisfactory to the
       Representatives as to the accuracy of the representations and warranties
       of the Company or Sallie Mae, as the case may be, herein at and as of
       such Time of Delivery, as to the performance by the Company or Sallie
       Mae, as the case may be, of all of their obligations hereunder to be
       performed at or prior to such Time of Delivery, as to the matters set
       forth in subsections (a), (h) and (i) of this Section and as to such
       other matters as the Representatives may reasonably request;

              (l)    At the Time of Delivery, the aggregate principal amount of
       the Underwriters' Securities as specified in the related Pricing
       Agreement for the Designated Securities shall have been sold by the
       Company to the Underwriters, and the aggregate amount of the related
       Certificates as specified in the related underwriting agreement for such
       Certificates shall have been sold by the Company to the underwriters
       specified in such underwriting agreement; and





                                       13
<PAGE>   14
              (m)    The Designated Securities shall be rated as set forth in
       the related Prospectus by the Rating Agency (or Agencies) specified in
       such Prospectus, and such Rating Agency or Agencies shall not have
       placed the Designated Securities under surveillance or review with
       negative implications.

       8.     (a)  The Company and Sallie Mae, jointly and severally, will
indemnify and hold harmless each Underwriter against any losses, claims,
damages or liabilities, joint or several, to which such Underwriter may become
subject, under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon an
untrue statement or alleged untrue statement of a material fact contained in
any Preliminary Prospectus, any preliminary prospectus supplement, the
Registration Statement, the Prospectus as amended or supplemented and any other
prospectus relating to the Designated Securities, or any amendment or
supplement thereto, or arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading, and will reimburse
each Underwriter for any legal or other expenses reasonably incurred by such
Underwriter in connection with investigating or defending any such action or
claim as such expenses are incurred; provided, however, that the Company and
Sallie Mae shall not be liable in any such case to the extent that any such
loss, claim, damage or liability arises out of or is based upon an untrue
statement or alleged untrue statement or omission or alleged omission made in
any Preliminary Prospectus, any preliminary prospectus supplement, the
Registration Statement, the Prospectus as amended or supplemented and any other
prospectus relating to the Securities, or any such amendment or supplement in
reliance upon and in conformity with written information furnished to the
Company or Sallie Mae by any Underwriter of Designated Securities through the
Representatives expressly for use in the Prospectus as amended or supplemented
relating to such Securities.

       (b)    Each Underwriter will indemnify and hold harmless the Company and
Sallie Mae against any losses, claims, damages or liabilities to which they may
become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are
based upon an untrue statement or alleged untrue statement of a material fact
contained in any Preliminary Prospectus, any preliminary prospectus supplement,
the Registration Statement, the Prospectus as amended or supplemented and any
other prospectus relating to the Securities, or any amendment or supplement
thereto, or arise out of or are based upon the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to
make the statements therein not misleading, in each case to the extent, but
only to the extent, that such untrue statement or alleged untrue statement or
omission or alleged omission was made in any Preliminary Prospectus, any
preliminary prospectus supplement, the Registration Statement, the Prospectus
as amended or supplemented and any other prospectus relating to the Designated
Securities, or any such amendment or supplement in reliance upon and in
conformity with written information furnished to the Company or Sallie Mae by
such Underwriter through the Representatives expressly for use therein; and
will reimburse the Company for any legal or other expenses





                                       14
<PAGE>   15
reasonably incurred by the Company in connection with investigating or
defending any such action or claim as such expenses are incurred.

       (c)    Promptly after receipt by an indemnified party under subsection
(a) or (b) above of notice of the commencement of any action, such indemnified
party shall, if a claim in respect thereof is to be made against the
indemnifying party under such subsection, notify the indemnifying party in
writing of the commencement thereof; but the omission so to notify the
indemnifying party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under such subsection.  In case any such
action shall be brought against any indemnified party and it shall notify the
indemnifying party of the commencement thereof, the indemnifying party shall be
entitled to participate therein and, to the extent that it shall wish, jointly
with any other indemnifying party similarly notified, to assume the defense
thereof, with counsel satisfactory to such indemnified party (who shall not,
except with the consent of the indemnified party, be counsel to the
indemnifying party), and, after notice from the indemnifying party to such
indemnified party of its election so to assume the defense thereof, the
indemnifying party shall not be liable to such indemnified party under such
subsection for any legal expenses of other counsel or any other expenses, in
each case subsequently incurred by such indemnified party, in connection with
the defense thereof other than reasonable costs of investigation.  No
indemnifying party shall, without the written consent of the indemnified party,
effect the settlement or compromise of, or consent to the entry of any judgment
with respect to, any pending or threatened action or claim in respect of which
indemnification or contribution may be sought hereunder (whether or not the
indemnified party is an actual or potential party to such action or claim)
unless such settlement, compromise or judgment (i) includes an unconditional
release of the indemnified party from all liability arising out of such action
or claim and (ii) does not include a statement as to or an admission of fault,
culpability or a failure to act, by or on behalf of any indemnified party.

       (d)    If the indemnification provided for in this Section 8 is
unavailable to or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above in respect of any losses, claims, damages or
liabilities (or actions in respect thereof) referred to therein, then each
indemnifying party shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities
(or actions in respect thereof) in such proportion as is appropriate to reflect
the relative benefits received by the Company and Sallie Mae, on the one hand
and the Underwriters of the Designated Securities on the other from the
offering of the Designated Securities to which such loss, claim, damage or
liability (or action in respect thereof) relates.  If, however, the allocation
provided by the immediately preceding sentence is not permitted by applicable
law or if the indemnified party failed to give the notice required under
subsection (c) above, then each indemnifying party shall contribute to such
amount paid or payable by such indemnified party in such proportion as is
appropriate to reflect not only such relative benefits but also the relative
fault of the Company and Sallie Mae, on the one hand and the Underwriters of
the Designated Securities on the other in connection with the statements or
omissions which resulted in such losses,





                                       15
<PAGE>   16
claims, damages or liabilities (or actions in respect thereof), as well as any
other relevant equitable considerations.  The relative benefits received by the
Company and Sallie Mae, on the one hand, and such Underwriters on the other
shall be deemed to be in the same proportion as the total net proceeds from
such offering (before deducting expenses) received by the Company and Sallie
Mae bear to the total underwriting discounts and commissions received by such
Underwriters.  The relative fault shall be determined by reference to, among
other things, whether the untrue or alleged untrue statement of a material fact
or the omission or alleged omission to state a material fact relates to
information supplied by the Company or Sallie Mae, on the one hand, or such
Underwriters on the other and the parties' relative intent, knowledge, access
to information and opportunity to correct or prevent such statement or
omission.  The Company, Sallie Mae and the Underwriters agree that it would not
be just and equitable if contribution pursuant to this subsection (d) were
determined by pro rata allocation (even if the Underwriters were treated as one
entity for such purpose) or by any other method of allocation which does not
take account of the equitable considerations referred to above in this
subsection (d).  The amount paid or payable by an indemnified party as a result
of the losses, claims, damages or liabilities (or actions in respect thereof)
referred to above in this subsection (d) shall be deemed to include any legal
or other expenses reasonably incurred by such indemnified party in connection
with investigating or defending any such action or claim.  Notwithstanding the
provisions of this subsection (d), no Underwriter shall be required to
contribute any amount in excess of the amount by which the total price at which
the applicable Designated Securities underwritten by it and distributed to the
public were offered to the public exceeds the amount of any damages which such
Underwriter has otherwise been required to pay by reason of such untrue or
alleged untrue statement or omission or alleged omission.  No person guilty of
fraudulent misrepresentation (within the meaning of Section 11(f) of the Act)
shall be entitled to contribution from any person who was not guilty of such
fraudulent misrepresentation.  The obligations of the Underwriters of
Designated Securities in this subsection (d) to contribute are several in
proportion to their respective underwriting obligations with respect to such
Securities and not joint.

       (e)    The obligations of the Company and Sallie Mae under this Section
8 shall be in addition to any liability which the Company and Sallie Mae may
otherwise have and shall extend, upon the same terms and conditions, to each
person, if any, who controls any Underwriter within the meaning of the Act; and
the obligations of the Underwriters under this Section 8 shall be in addition
to any liability which the respective Underwriters may otherwise have and shall
extend, upon the same terms and conditions, to each officer and director of the
Company or Sallie Mae and to each person, if any, who controls the Company or
Sallie Mae within the meaning of the Act.

       9.     (a)  If any Underwriter shall default in its obligation to
purchase the Underwriters' Securities which it has agreed to purchase under the
Pricing Agreement relating to such Underwriters' Securities, the
Representatives may in their discretion arrange for themselves or another party
or other parties to purchase such Underwriters' Securities on the terms
contained herein and therein.  If within thirty-six hours after such default by
any





                                       16
<PAGE>   17
Underwriter the Representatives do not arrange for the purchase of such
Underwriters' Securities, then the Company shall be entitled to a further
period of thirty-six hours within which to procure another party or other
parties satisfactory to the Representatives to purchase such Underwriters'
Securities on such terms.  In the event that, within the respective prescribed
period, the Representatives notify the Company that they have so arranged for
the purchase of such Underwriters' Securities, or the Company notifies the
Representatives that it has so arranged for the purchase of such Underwriters'
Securities, the Representatives or the Company shall have the right to postpone
the Time of Delivery for such Underwriters' Securities for a period of not more
than seven days, in order to effect whatever changes may thereby be made
necessary in the Registration Statement or the Prospectus as amended or
supplemented, or in any other documents or arrangements, and the Company agrees
to file promptly any amendments or supplements to the Registration Statement or
the Prospectus which in the opinion of the Representatives may thereby be made
necessary.  The term "Underwriter" as used in this Agreement shall include any
person substituted under this Section with like effect as if such person had
originally been a party to the Pricing Agreement with respect to such
Designated Securities.

       (b)    If, after giving effect to any arrangements for the purchase of
the Underwriters' Securities of a defaulting Underwriter or Underwriters by the
Representatives and the Company as provided in subsection (a) above, the
aggregate principal amount of such Underwriters' Securities which remains
unpurchased does not exceed one-eleventh of the aggregate principal amount of
the Designated Securities, then the Company shall have the right to require
each non-defaulting Underwriter to purchase the principal amount of
Underwriters' Securities which such Underwriter agreed to purchase under the
Pricing Agreement relating to such Designated Securities and, in addition, to
require each non-defaulting Underwriter to purchase its pro rata share (based
on the principal amount of Designated Securities which such Underwriter agreed
to purchase under such Pricing Agreement) of the Underwriters' Securities of
such defaulting Underwriter or Underwriters for which such arrangements have
not been made; but nothing herein shall relieve a defaulting Underwriter from
liability for its default.

       (c)    If, after giving effect to any arrangements for the purchase of
the Underwriters' Securities of a defaulting Underwriter or Underwriters by the
Representatives and the Company as provided in subsection (a) above, the
aggregate principal amount of Underwriters' Securities which remains
unpurchased exceeds one-eleventh of the aggregate principal amount of the
Designated Securities, as referred to in subsection (b) above, or if the
Company shall not exercise the right described in subsection (b) above to
require non-defaulting Underwriters to purchase Underwriters' Securities of a
defaulting Underwriter or Underwriters, then the Pricing Agreement relating to
such Designated Securities shall thereupon terminate, without liability on the
part of any non-defaulting Underwriter or the Company, except for the expenses
to be borne by the Company and the Underwriters as provided in Section 6 hereof
and the indemnity and contribution agreements in Section 8 hereof; but nothing
herein shall relieve a defaulting Underwriter from liability for its default.





                                       17
<PAGE>   18
       10.    The respective indemnities, agreements, representations,
warranties and other statements of the Company, Sallie Mae and the several
Underwriters, as set forth in this Agreement or made by or on behalf of them,
respectively, pursuant to this Agreement, shall remain in full force and
effect, regardless of any investigation (or any statement as to the results
thereof) made by or on behalf of any Underwriter or any controlling person of
any Underwriter, or the Company or Sallie Mae or any officer or director or
controlling person of the Company or Sallie Mae, and shall survive delivery of
and payment for the Securities.

       11.    If any Pricing Agreement shall be terminated pursuant to Section
9 hereof, the Company and Sallie Mae shall not then be under any liability to
any Underwriter with respect to the Designated Securities covered by such
Pricing Agreement except as provided in Sections 6 and 8 hereof; but, if for
any other reason Underwriters' Securities are not delivered by or on behalf of
the Company as provided herein, except for any of the reasons specified in
Section 7(j), the Company and Sallie Mae will reimburse the Underwriters
through the Representatives for all out-of-pocket expenses approved in writing
by the Representatives, including fees and disbursements of counsel, reasonably
incurred by the Underwriters in making preparations for the purchase, sale and
delivery of such Designated Securities, but the Company and Sallie Mae shall
then be under no further liability to any Underwriter with respect to such
Designated Securities except as provided in Sections 6 and 8 hereof.

       12.    In all dealings hereunder, the Representatives of the
Underwriters of Designated Securities shall act on behalf of each of such
Underwriters, and the parties hereto shall be entitled to act and rely upon any
statement, request, notice or agreement on behalf of any Underwriter made or
given by such Representatives jointly or by such of the Representatives, if
any, as may be designated for such purpose in the Pricing Agreement.

       All statements, requests, notices and agreements hereunder shall be in
writing, and if to the Underwriters shall be delivered or sent by mail, telex
or facsimile transmission to the address of the Representatives as set forth in
the Pricing Agreement; and if to the Company or Sallie Mae shall be delivered
or sent by mail, telex or facsimile transmission to:

              SLM Funding Corporation
              777 Twin Creek Drive
              Killeen, Texas  76543

              Facsimile:    (817) 554-4999
              Attention:    Phyllis A. Leeth
                              Vice President

              Student Loan Marketing Association
              11600 Sallie Mae Drive
              Reston, VA 20193
              Facsimile:    (703) 810-7655





                                       18
<PAGE>   19
              Attention:    Robert R. Levine
                               Vice President and Treasurer

provided, however, that any notice to an Underwriter pursuant to Section 8(c)
hereof shall be delivered or sent by mail, telex or facsimile transmission to
such Underwriter at its address set forth in its Underwriters' Questionnaire,
or telex constituting such Questionnaire, which address will be supplied to the
Company or Sallie Mae by the Representatives upon request.  Any such
statements, requests, notices or agreements shall take effect upon receipt
thereof.

       13.    This Agreement and each Pricing Agreement shall be binding upon,
and inure solely to the benefit of, the Underwriters, the Company, Sallie Mae
and, to the extent provided in Sections 8 and 10 hereof, the officers and
directors of the Company and Sallie Mae and each person who controls the
Company, Sallie Mae or any Underwriter, and their respective heirs, executors,
administrators, successors and assigns, and no other person shall acquire or
have any right under or by virtue of this Agreement or any such Pricing
Agreement.  No purchaser of any of the Securities from any Underwriter shall be
deemed a successor or assign by reason merely of such purchase.

       14.    Time shall be of the essence of each Pricing Agreement.  As used
herein, "business day" shall mean any day when the Commission's office in
Washington, D.C. is open for business and "New York Business Day" shall mean
any day when banking institutions are open for business in New York City, New
York.

       15.    THIS AGREEMENT AND EACH PRICING AGREEMENT SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

       16.    This Agreement and each Pricing Agreement may be executed by any
one or more of the parties hereto and thereto in any number of counterparts,
each of which shall be deemed to be an original, but all such respective
counterparts shall together constitute one and the same instrument.





                                       19
<PAGE>   20
     IF THE FOREGOING IS IN ACCORDANCE WITH YOUR UNDERSTANDING, PLEASE SIGN AND
RETURN TO US ___ COUNTERPARTS HEREOF.

                                        Very truly yours,

                                        SLM FUNDING CORPORATION

                                        By:  /s/  Mark G. Overend
                                           -----------------------------------
                                            Name:  Mark G. Overend
                                            Title:  Treasurer and Controller


                                        STUDENT LOAN MARKETING ASSOCIATION

                                        By:  /s/  Denise B. McGlone
                                           -----------------------------------
                                            Name:  Denise B. McGlone
                                            Title: Executive Vice President and
                                                     Chief Financial Officer

Accepted as of the date hereof:

J.P. MORGAN SECURITIES INC.


By: /s/  Peggyann Wallace
   ---------------------------------
   Name: Peggyann Wallace
   Title:  Vice President





                                       20
<PAGE>   21


                                                                         ANNEX I

                                    PRICING AGREEMENT

- -----------------------
       AS REPRESENTATIVES OF THE SEVERAL
         UNDERWRITERS NAMED ON SCHEDULE I HERETO,
C/O 
    -------------------

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

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

                                                                         , 199  
                                                                              --
Ladies and Gentlemen:

     SLM Funding Corporation, a Delaware corporation (the "Company"), and the
Student Loan Marketing Association, a corporation formed under the laws of the
United States ("Sallie Mae"), propose, subject to the terms and conditions
stated herein and in the Underwriting Agreement, dated __________, 199__ (the
"Underwriting Agreement"), between the Company and Sallie Mae, on the one hand,
and _____________ and _________________, on the other hand, that the Company
will cause the trust (the "Trust") formed pursuant to the Trust Agreement dated
as of _______, 199__ between the Company and _______, as trustee (the "Eligible
Lender Trustee"), to issue and sell to the Underwriters named in Schedule I
hereto (the "Underwriters") the Student Loan-Backed Notes (the "Notes")
specified in Schedule II hereto (the "Designated Securities").  The Notes will
be issued and secured pursuant to the Indenture, dated ___________ (the
"Indenture"), between the Trust and _________, as trustee (the "Indenture
Trustee").

     Each of the provisions of the Underwriting Agreement is incorporated
herein by reference in its entirety, and shall be deemed to be a part of this
Agreement to the same extent as if such provisions had been set forth in full
herein; and each of the representations and warranties set forth therein shall
be deemed to have been made at and as of the date of this Pricing Agreement,
except that each representation and warranty which refers to the Prospectus in
Section 2 of the Underwriting Agreement shall be deemed to be a representation
or warranty as of the date of the Underwriting Agreement in relation to the
Prospectus (as therein defined), and also a representation and warranty as of
the date of this Pricing Agreement in relation to the Prospectus as amended or
supplemented relating to the Designated Securities which are the subject of
this Pricing Agreement.  Each reference to the Representatives herein and in
the provisions of the Underwriting Agreement so incorporated by reference shall
be deemed to refer to you.  Unless otherwise defined herein, terms defined in
the Underwriting Agreement are used herein as therein defined.

     The Representatives designated to act on behalf of the Representatives and
on behalf of each of the Underwriters of the Designated Securities pursuant to
Section 12 of the Underwriting Agreement and the address of the Representatives
referred to in such Section 12 are set forth at the end of Schedule II hereto.





<PAGE>   22
     An amendment to the Registration Statement, or a supplement to the
Prospectus, as the case may be, relating to the Designated Securities, in the
form heretofore delivered to you is now proposed to be filed with the
Commission.

     Subject to the terms and conditions set forth herein and in the
Underwriting Agreement incorporated herein by reference, the Company agrees to
cause the Trust to issue and sell to each of the Underwriters, and each of the
Underwriters agrees, severally and not jointly, to purchase from the Trust, at
the time and place and at the purchase price to the Underwriters set forth in
Schedule II hereto, the principal amount of Designated Securities set forth
opposite the name of such Underwriter in Schedule I hereto, less the principal
amount of Designated Securities covered by Delayed Delivery Contracts, if any,
as may be specified in Schedule II.

     During the period beginning from the date of this Pricing Agreement for
the Designated Securities and continuing to and including the later of (i) [___
days after] the termination of trading restrictions for such Designated
Securities, as notified to the Company by the Representatives and (ii) [__ days
after] the Time of Delivery for such Designated Securities, the Company agrees,
and Sallie Mae agrees that it will cause the Company, not to, and not to permit
any affiliated entity to, offer, sell, contract to sell or otherwise dispose
of, any securities (other than the Designated Securities) collateralized by, or
any securities (other than the related Certificates) evidencing an ownership
in, Student Loans, without the prior written consent of the Representatives.

     Each Underwriter represents and agrees that (a) it has not offered or sold
and will not offer or sell any Notes or Certificates to persons in the United
Kingdom prior to the expiration of the period of six months from the issue date
of the Notes and the Certificates except to persons whose ordinary activities
involve them in acquiring, holding, managing or disposing of investments (as
principal or agent) for the purposes of their businesses or otherwise in
circumstances which have not resulted and will not result in an offer to the
public in the United Kingdom within the meaning of the Public Offers of
Securities Regulations 1995; (b) it has complied and will comply with all
applicable provisions of the Financial Services Act 1986 with respect to
anything done by it in relation to the Notes and the Certificates in, from or
otherwise involving the United Kingdom; and (c) it has only issued or passed on
and will only issue or pass on in the United Kingdom any document received by
it in connection with the issuance of the Notes and the Certificates to a
person who is of a kind described in article 11(3) of the Financial Services
Act 1986 (Investment Advertisements) (Exemptions) Order 1995 or is a person to
whom such document may otherwise lawfully be issued or passed on.

     If the foregoing is in accordance with your understanding, please sign and
return to us ______ counterparts hereof, and upon acceptance hereof by you, on
behalf of each of the Underwriters, this letter and such acceptance hereof,
including the provisions of the Underwriting Agreement incorporated herein by
reference, shall constitute a binding agreement between each of the
Underwriters and the Company and Sallie Mae.  It is understood that your
acceptance of this letter on behalf of each of the Underwriters is or will be
pursuant to the authority set forth in a form of Agreement among Underwriters,
the form of





                                       2
<PAGE>   23
which shall be submitted to the Company and Sallie Mae for examination upon
request, but without warranty on the part of the Representatives as to the
authority of the signers thereof.

                                     Very truly yours,

                                     SLM FUNDING CORPORATION

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

                                     STUDENT LOAN MARKETING ASSOCIATION

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





                                       3
<PAGE>   24

Accepted as of the date hereof:

[__________________]

By:
   ----------------------------------------

[__________________]

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

              On behalf of each of the Underwriters





                                      4
<PAGE>   25



                                   SCHEDULE I
                                      
          PRINCIPAL AMOUNT OF DESIGNATED SECURITIES TO BE PURCHASED

UNDERWRITER            CLASS                  CLASS                   CLASS 
                             ---                    ---                     ---




<PAGE>   26


                                  SCHEDULE II

TITLE OF EACH CLASS OF DESIGNATED SECURITIES:


AGGREGATE PRINCIPAL AMOUNT OF EACH CLASS:


PRICE TO PUBLIC OF EACH CLASS:



PURCHASE PRICE BY UNDERWRITERS OF EACH CLASS:


SPECIFIED FUNDS FOR PAYMENT OF PURCHASE PRICE:


INDENTURE:


MATURITY:


INTEREST RATE:


FORM OF DESIGNATED SECURITIES:


TIME OF DELIVERY:


CLOSING LOCATION FOR DELIVERY OF DESIGNATED SECURITIES:


NAMES AND ADDRESSES OF REPRESENTATIVES:

       Designated Representatives:
       Address for Notices, etc.:





<PAGE>   27


                                  ANNEX II(a)





                          UNDERWRITER: COUNSEL OPINION





<PAGE>   28


                                  ANNEX II(b)




      THE COMPANY, SALLIE MAE AND THE SERVICER: INTERNAL COUNSEL OPINION





<PAGE>   29


                                  ANNEX II(c)





       THE COMPANY, SALLIE MAE AND THE SERVICER: OUTSIDE COUNSEL OPINION





<PAGE>   30


                                  ANNEX II(d)





                   ELIGIBLE LENDER TRUSTEE: COUNSEL OPINION





<PAGE>   31


                                  ANNEX II(e)





                      INDENTURE TRUSTEE: COUNSEL OPINION





<PAGE>   32



                                   ANNEX III
                           DELAYED DELIVERY CONTRACT

SLM FUNDING CORPORATION
C/O                        
    ----------------------
- --------------------------
- --------------------------

Attention: ..............................                      ..........., 19
                                                                              --

Ladies and Gentlemen:

     The undersigned hereby agrees to purchase from SLM Funding Corporation
(hereinafter called the "Company"), and the Company agrees to sell to the
undersigned,

                                   $.........

principal amount of the Company's ________ (hereinafter called the "Designated
Securities"), offered by the Company's Prospectus, dated .............., 19..,
as amended or supplemented, receipt of a copy of which is hereby acknowledged,
at a purchase price of .....% of the principal amount thereof, plus accrued
interest from the date from which interest accrues as set forth below, and on
the further terms and conditions set forth below.

     The undersigned will purchase the Designated Securities from the Company
on .............., 19.. (the "Delivery Date") and interest on the Designated
Securities so purchased will accrue from .............., 19...

     [THE UNDERSIGNED WILL PURCHASE THE DESIGNATED SECURITIES FROM THE COMPANY
ON THE DELIVERY DATE OR DATES AND IN THE PRINCIPAL AMOUNT OR AMOUNTS SET FORTH
BELOW:

<TABLE>
<CAPTION>
                                     PRINCIPAL             DATE FROM WHICH
 DELIVERY DATE                        AMOUNT               INTEREST ACCRUES
 -------------                        ------               ----------------
 <S>                              <C>                 <C>
 ....................., 19..      $.............      ....................., 19..
                                                  
 ....................., 19..      $.............      ....................., 19..
</TABLE>

     EACH SUCH DATE ON WHICH DESIGNATED SECURITIES ARE TO BE PURCHASED
HEREUNDER IS HEREINAFTER REFERRED TO AS A "DELIVERY DATE."(4)]

     Payment for the Designated Securities which the undersigned has agreed to
purchase on [THE] [EACH] Delivery Date shall be made to the Company or its
order by certified or official bank check in .......... Clearing House funds at
the office of .........., ........., .........., or by wire transfer to a bank
account specified by the Company, on [THE] [SUCH] Delivery Date upon delivery
to the





<PAGE>   33


undersigned of the Designated Securities then to be purchased by the
undersigned in definitive fully registered form and in such denominations and
registered in such names as the undersigned may designate by written, telex or
facsimile communication addressed to the Company not less than five full
business days prior to [THE] [SUCH] Delivery Date.

     The obligation of the undersigned to take delivery of and make payment for
Designated Securities on [THE] [EACH] Delivery Date shall be subject to the
condition that the purchase of Designated Securities to be made by the
undersigned shall not on [THE] [SUCH] Delivery Date be prohibited under the
laws of the jurisdiction to which the undersigned is subject.  The obligation
of the undersigned to take delivery of and make payment for Designated
Securities shall not be affected by the failure of any purchaser to take
delivery of and make payment for Designated Securities pursuant to other
contracts similar to this contract.

     [THE UNDERSIGNED UNDERSTANDS THAT UNDERWRITERS (THE "UNDERWRITERS") ARE
ALSO PURCHASING DESIGNATED SECURITIES FROM THE COMPANY, BUT THAT THE
OBLIGATIONS OF THE UNDERSIGNED HEREUNDER ARE NOT CONTINGENT ON SUCH PURCHASES].
Promptly after completion of the sale to the Underwriters the Company will mail
or deliver to the undersigned at its address set forth below notice to such
effect, accompanied by a copy of the Opinion of Counsel for the Company
delivered to the Underwriters in connection therewith.

     The undersigned represents and warrants that, as of the date of this
contract, the undersigned is not prohibited from purchasing the Designated
Securities hereby agreed to be purchased by it under the laws of the
jurisdiction to which the undersigned is subject.

     This contract will inure to the benefit of and be binding upon the parties
hereto and their respective successors, but will not be assignable by either
party hereto without the written consent of the other.

     This contract may be executed by either of the parties hereto in any
number of counterparts, each of which shall be deemed to be an original, but
all such counterparts shall together constitute one and the same instrument.





                                      F-2
<PAGE>   34


     It is understood that the acceptance by the Company of any Delayed
Delivery Contract (including this contract) is in the Company's sole discretion
and that, without limiting the foregoing, acceptances of such contracts need
not be on a first-come, first-served basis.  If this contract is acceptable to
the Company, it is requested that the Company sign the form of acceptance below
and mail or deliver one of the counterparts hereof to the undersigned at its
address set forth below.  This will become a binding contract between the
Company and the undersigned when such counterpart is so mailed or delivered by
the Company.

                                   Yours very truly,
                              
                                   ----------------------------------------
                              
                                   By:
                                      -------------------------------------
                                             (Authorized Signature)
                                      Name:
                                      Title:
                              
                                   ----------------------------------------
                                                    (Address)
                              
Accepted: ............., 19..
         

SLM FUNDING CORPORATION

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





                                      F-3

<PAGE>   1

                                                                     EXHIBIT 1.4



                           SLM FUNDING CORPORATION

                        STUDENT LOAN-BACKED CERTIFICATES

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

                             UNDERWRITING AGREEMENT


                                                              September 16, 1996
J.P. MORGAN SECURITIES INC.
60 WALL STREET
NEW YORK, NEW YORK  10260

Ladies and Gentlemen:

        From time to time the Student Loan Marketing Association ("Sallie
Mae"), a corporation formed under the laws of the United States, and SLM
Funding Corporation, a Delaware corporation and a wholly-owned subsidiary of
Sallie Mae (the "Company"), propose to enter into one or more Pricing
Agreements (each a "Pricing Agreement") in the form of Annex I hereto, with
such additions and deletions as the parties thereto may determine.  Subject to
the terms and conditions stated herein and therein, the Company proposes  to
cause the Trust specified in the applicable Pricing Agreement to issue and sell
to the firms named in Schedule I to the applicable Pricing Agreement (such
firms constituting the "Underwriters" with respect to such Pricing Agreement
and the securities specified therein) certain of such Trust's Student
Loan-Backed Certificates (the "Certificates") specified in Schedule II to such
Pricing Agreement (with respect to such Pricing Agreement, the "Designated
Securities"), less the amount of Designated Securities covered by Delayed
Delivery Contracts, if any, as provided in Section 3 hereof and as may be
specified in Schedule II to such Pricing Agreement (with respect to such
Pricing Agreement, any Designated Securities to be covered by Delayed Delivery
Contracts are herein sometimes referred to as "Contract Securities" and the
Designated Securities to be purchased by the Underwriters (after giving effect
to the deduction, if any, for Contract Securities) are herein sometimes
referred to as "Underwriters' Securities").

        The Securities may be sold from time to time in one or more Series.
Each Series of Securities, which will include one or more classes of
Certificates and one or more classes of Student Loan-Backed Notes (the "Notes,"
and, together with the Certificates, the "Securities") will be issued by a
Trust to be formed with respect to such Series (each, a "Trust").  Each Trust
will be formed pursuant to a trust agreement (a "Trust Agreement") to be
entered into between the Company and the Eligible Lender Trustee specified in
the related Pricing Agreement (the "Eligible Lender Trustee").  The Notes of
each Series will be issued and secured pursuant to an indenture (an
"Indenture") between the Trust and the Indenture Trustee specified in the
related Pricing Agreement (the "Indenture Trustee").  The Certificates of a
Series will be issued pursuant  to the related Trust Agreement and will
represent fractional
<PAGE>   2
undivided interests in the Trust created thereby.  The property of each Trust
will include, among other things, educational student loans to students and/or
parents of dependent students ("Student Loans").

        With respect to each Trust, (i) the Company will acquire the related
Student Loans from Sallie Mae pursuant to a Purchase Agreement and (ii) the
Company will sell the related Student Loans to such Trust pursuant to a Sale
Agreement, with the related Eligible Lender Trustee holding legal title
thereto.  With respect to each Series, Sallie Mae Servicing Corporation, as
servicer (the "Servicer") will enter into a servicing agreement (a "Servicing
Agreement") with the Trust, the Administrator, the Eligible Lender Trustee and
the Indenture Trustee with respect to the related Student Loans.  Sallie Mae,
as administrator (in such capacity, the "Administrator"), will enter into an
Administration Agreement with the Eligible Lender Trustee, the Servicer, the
Company, the Trust and the Indenture Trustee with respect to the related
Student Loans.

        The terms and conditions of any particular issuance of Designated
Securities shall be as specified in the Pricing Agreement relating thereto and
in or pursuant to the related Indenture.

        Capitalized terms used but not defined herein or in any Pricing
Agreement shall have the meanings ascribed thereto in the related Indenture.

        1.       Particular sales of Designated Securities may be made from
time to time to the Underwriters of such Securities, for whom the firms
designated as representatives of the Underwriters of such Securities in the
Pricing Agreement relating thereto will act as representatives (the
"Representatives").  The term "Representatives" also refers to a single firm
acting as sole representative of the Underwriters and to an Underwriter or
Underwriters who act without any firm being designated as its or their
representatives.  This Underwriting Agreement shall not be construed as an
obligation of the Company to sell any of the Securities or as an obligation of
any of the Underwriters to purchase the Securities.  The obligation of the
Company to issue and sell any of the Securities and the obligation of any of
the Underwriters to purchase any of the Securities shall be evidenced by the
Pricing Agreement with respect to the Designated Securities specified therein.
Each Pricing Agreement shall specify the aggregate amount of such Designated
Securities, the initial public offering price of such Designated Securities,
the purchase price to the Underwriters of such Designated Securities, the names
of the Underwriters of such Designated Securities, the names of the
Representatives of such Underwriters and the amount of such Designated
Securities to be purchased by each Underwriter and whether any of such
Designated Securities shall be covered by Delayed Delivery Contracts (as
defined in Section 3 hereof) and shall set forth the date, time and manner of
delivery of such  Designated Securities and payment therefor.  The Pricing
Agreement shall also specify (to the extent not set forth in the Indenture and
the registration statement and prospectus with respect thereto) the terms of
such Designated Securities.  A Pricing Agreement shall be in the form of an
executed writing (which may be in counterparts), and may be evidenced by an
exchange of telegraphic communications or any other rapid transmission device
designed to produce a written record of communications





                                       2
<PAGE>   3
transmitted.  The obligations of the Underwriters under this Agreement and each
Pricing Agreement shall be several and not joint.

        2.The Company and Sallie Mae represent and warrant to, and agree with,
each of the Underwriters as follows (it being agreed and understood that the
statements set forth in clauses (d), (e), (g), (h), (j), (k), (m), (n) and (o)
of this Section 2 with respect to Sallie Mae or the Servicer constitute
representations, warranties and agreements of Sallie Mae only and not of the
Company) :

                 (a)     A registration statement on Form S-3 (File No.
        333-2502), including a form of prospectus, in respect of the Securities
        has been filed with the Securities and Exchange Commission (the
        "Commission"); such registration statement and any post-effective
        amendment thereto, each in the form heretofore delivered or to be
        delivered to the Representatives and, excluding exhibits to such
        registration statement, but including all documents incorporated by
        reference in the prospectus contained therein, to the Representatives
        for each of the other Underwriters, have been declared effective by the
        Commission in such form; no other document with respect to such
        registration statement or document incorporated by reference therein
        has heretofore been filed or transmitted for filing with the Commission
        (other than prospectuses filed pursuant to Rule 424(b) of the rules and
        regulations of the Commission under the Securities Act of 1933, as
        amended (the "Act"), each in the form heretofore delivered to the
        Representatives); and no stop order suspending the effectiveness of
        such registration statement has been issued and no proceeding for that
        purpose has been initiated or, to the best of Sallie Mae's or the
        Company's knowledge, threatened by the Commission (any preliminary
        prospectus included in such registration statement or filed with the
        Commission pursuant to Rule 424(a) under the Act, is hereinafter called
        a "Preliminary Prospectus;" the various parts of such registration
        statement, including all exhibits thereto and the documents
        incorporated by reference in the prospectus contained in the
        registration statement at the time such part of the registration
        statement became effective but excluding Form T-1, each as amended at
        the time such part of the registration statement became effective, are
        hereinafter collectively called the "Registration Statement"; the
        prospectus relating to the Securities, in the form in which it has most
        recently been filed, or transmitted for filing, with the Commission on
        or prior to the date of this Agreement, being hereinafter called the
        "Prospectus"; any reference herein to any Preliminary Prospectus or the
        Prospectus shall be deemed to refer to and include the documents
        incorporated by reference therein pursuant to the applicable form under
        the Act, as of the date of such Preliminary Prospectus or Prospectus,
        as the case may be; any reference to any amendment or supplement to any
        Preliminary Prospectus or the Prospectus shall be deemed to refer to
        and include any documents filed after the date of such Preliminary
        Prospectus or Prospectus, as the case may be, under the Securities
        Exchange Act of 1934, as amended (the "Exchange Act"), and incorporated
        by reference in such Preliminary Prospectus or Prospectus, as the case
        may be; any reference to any amendment to the Registration Statement
        shall be





                                       3
<PAGE>   4
        deemed to refer to and include any annual report of the Company
        filed pursuant to Sections 13(a) or 15(d) of the Exchange Act after the
        effective date of the Registration Statement that is incorporated by
        reference in the Registration Statement; and any reference to the
        Prospectus as amended or supplemented shall be deemed to refer to
        the Prospectus as amended or supplemented in relation to the applicable
        Designated Securities in the form in which it is filed with the
        Commission pursuant to Rule 424(b) under the Act in accordance with
        Section 5(a) hereof, including any documents incorporated by reference
        therein as of the date of such filing);

                 (b)     The documents incorporated by reference in the
        Prospectus, when they became effective or were filed with the
        Commission, as the case may be, conformed in all material respects to
        the requirements of the Act, the Exchange Act and the Trust Indenture
        Act of 1939, as amended (the "Trust Indenture Act"), as applicable, and
        the rules and regulations of the Commission thereunder, and none of
        such documents contained an untrue statement of a material fact or
        omitted to state a material fact required to be stated therein or
        necessary to make the statements therein not misleading; and any
        further documents so filed and incorporated by reference in the
        Prospectus or any further amendment or supplement thereto, when such
        documents become effective or are filed with the Commission, as the
        case may be, will conform in all material respects to the requirements
        of the Act, the Exchange Act and the Trust Indenture Act, as
        applicable, and the rules and regulations of the Commission thereunder
        and will not contain an untrue statement of a material fact or omit to
        state a material fact required to be stated therein or necessary to
        make the statements therein not misleading; provided, however, that
        this representation and warranty shall not apply to any  statements or
        omissions made in reliance upon and in conformity with information
        furnished in writing to the Company by an Underwriter of Designated
        Securities through the Representatives expressly for use in the
        Prospectus as amended or supplemented relating to such Designated
        Securities;

                 (c)     The Registration Statement and the Prospectus conform,
        and any further amendments or supplements to the Registration Statement
        or the Prospectus will conform, in all material respects to the
        requirements of the Act and the Trust Indenture Act, as applicable, and
        the rules and regulations of the Commission thereunder and do not and
        will not, as of the applicable effective date as to the Registration
        Statement and any amendment thereto and as of the applicable filing
        date as to the Prospectus and any amendment or supplement thereto,
        contain an untrue statement of a material fact or omit to state a
        material fact required to be stated therein or necessary to make the
        statements therein not misleading; provided, however, that this
        representation and warranty shall not apply to any statements or
        omissions made in reliance upon and in conformity with information
        furnished in writing to the Company by an Underwriter of Designated
        Securities through the Representatives expressly for use in the
        Prospectus as amended or supplemented relating to such Designated
        Securities;





                                       4
<PAGE>   5
                 (d)     Neither the Company nor Sallie Mae or any of its
        subsidiaries has sustained since the date of the financial statements
        included in Sallie Mae's most recently published Information Statement
        any material loss or interference with its business from fire,
        explosion, flood or other calamity, whether or not covered by
        insurance, or from any labor dispute or court or governmental action,
        order or decree, otherwise than as set forth or contemplated in such
        Information Statement; and, since such date, there has not been any
        material adverse change in the capital stock or long-term debt of the
        Company or Sallie Mae or any of its subsidiaries or any material
        adverse change, or any development involving a prospective material
        adverse change, in or affecting the general affairs, management,
        financial position, shareholders' equity or results of operations of
        the Company or Sallie Mae or any of its subsidiaries or the
        transactions contemplated hereby, otherwise than as set forth or
        contemplated in such Information Statement;

                 (e)     The Company has been duly incorporated and is validly
        existing as a corporation in good standing under the laws of the state
        of Delaware, with power and authority (corporate and other) to own its
        properties and conduct its business as described in the Prospectus and
        to consummate the transactions contemplated therein and herein, and is
        a wholly-owned subsidiary of Sallie Mae.  Sallie Mae has been  duly
        organized and is validly existing under the laws of the United States,
        with power and authority (corporate and otherwise) to own its
        properties and conduct its business as described in the Prospectus and
        to consummate the transactions contemplated therein and herein.  The
        Servicer has been duly incorporated and is validly existing as a
        corporation in good standing under the laws of the State of Delaware,
        with power and authority (corporate and other) to own its properties
        and conduct its business as described in the Prospectus and to
        consummate the transactions contemplated therein and herein, and is a
        wholly-owned subsidiary of Sallie Mae.

                 (f)     All of the issued shares of capital stock of the
        Company have been duly and validly authorized and issued and are fully
        paid and non-assessable and are owned beneficially and of record by
        Sallie Mae;

                 (g)     This Agreement has been, and each Pricing Agreement
        with respect to the Designated Securities upon its execution and
        delivery by the Company and Sallie Mae will have been, duly authorized,
        executed and delivered by the Company and Sallie Mae.  The Securities
        have been duly authorized, and, when Designated Securities are issued
        and delivered pursuant to this Agreement and the Pricing Agreement with
        respect to such Designated Securities, and, in the case of any Contract
        Securities, pursuant to Delayed Delivery Contracts with respect to such
        Contract Securities, such Designated Securities and Contract Securities
        will have been duly executed, authenticated, issued and delivered.  The
        related Notes will constitute valid and legally binding obligations of
        the related Trust entitled to the benefits provided by the Indenture,
        which will be substantially in the form filed as an exhibit to the
        Registration Statement.  The Indenture has been duly authorized and
        duly qualified under the Trust





                                       5
<PAGE>   6
        Indenture Act.  The Designated Securities are intended to represent
        undivided ownership interests in the Trust created by the Trust
        Agreement, which will be substantially in the form filed as an exhibit
        to the Registration Statement, and will be entitled to the benefits
        provided by the Trust Agreement. At the Time of Delivery (as defined in
        Section 4hereof) for the Designated Securities, the Indenture and the
        Trust Agreement will each constitute a valid and legally binding
        instrument, enforceable in accordance with its terms, subject, as to
        enforcement, to bankruptcy, insolvency, reorganization and other laws
        of general applicability relating to or affecting creditors' rights and
        to general equity principles.  The Indenture and Trust Agreement
        conform, and the Designated Securities and the related Notes will
        conform, to the descriptions thereof contained in the Prospectus as
        amended or supplemented with respect to the Designated Securities;

                 (h)     The issue and sale of the Securities and the
        compliance by the Company with all of the provisions of the Securities,
        the Indenture, the Trust Agreement, each of the Delayed Delivery
        Contracts, this Agreement and any Pricing Agreement, and the
        consummation of the transactions herein and therein contemplated will
        not conflict with or result in a breach or violation of any of the
        terms or provisions of, or constitute a default under, any indenture,
        mortgage, deed of trust, loan agreement or other agreement or
        instrument to which the Company or Sallie Mae is a party or by which
        the Company or Sallie Mae is bound or to which any of the property or
        assets of the Company or Sallie Mae is subject, nor will such action
        result in any violation of the provisions of the Company's Certificate
        of Incorporation or By-laws, Sallie Mae's charter, enabling legislation
        or By-laws, or any statute or any order, rule or regulation of any
        court or governmental agency or body having jurisdiction over the
        Company or Sallie Mae or any of their properties; and no consent,
        approval, authorization, order, registration or qualification of or
        with any such court or governmental agency or body is required for the
        issue and sale of the Securities or the consummation by the Company or
        Sallie Mae of the transactions contemplated by this Agreement or any
        Pricing Agreement or the Indenture or any Delayed Delivery Contract,
        except such as have been, or will have been prior to the Time of
        Delivery, obtained under the Act and the Trust Indenture Act and such
        consents, approvals, authorizations, registrations or qualifications as
        may be required under state securities or Blue Sky laws in connection
        with the purchase and distribution of the Designated Securities by the
        Underwriters;

                 (i)     The statements set forth in the Prospectus under the
        captions "Description of the Notes" and "Description of the
        Certificates" and set forth in the Prospectus Supplement under the
        caption "Description of the Securities," insofar as they purport to
        constitute a summary of the terms of the Notes and the Certificates,
        are accurate, complete and fair;

                 (j)     Sallie Mae is not in violation of its charter as set
        forth in its enabling legislation or By-laws, and the Company is not in
        violation of its Certificate of Incorporation or By-laws, and neither
        Sallie Mae nor the Company is in default in the





                                       6
<PAGE>   7
        performance or observance of any material obligation, agreement,
        covenant or condition contained in any indenture,mortgage, deed of
        trust, loan agreement, lease or other agreement or instrument to which
        it is a party or by which it or any of its properties may be
        bound;

                 (k)     Other than as set forth in the Prospectus or in Sallie
        Mae's most recently published Information Statement, there are no legal
        or governmental proceedings pending to which the Company or Sallie Mae
        or any of its subsidiaries is a party or of which any property of the
        Company or Sallie Mae or any of its subsidiaries is the subject which,
        if determined adversely to the Company or Sallie Mae or any of its
        subsidiaries, would individually or in the aggregate have a material
        adverse effect on the current or future consolidated financial
        position, shareholders' equity or results of operations of the Company
        or Sallie Mae or any of its subsidiaries or on the consummation of the
        transactions contemplated hereby; and, to the best of the Company's and
        Sallie Mae's knowledge, no such proceedings are threatened or
        contemplated by governmental authorities or threatened by others;

                 (l)     The Company is not and, after giving effect to the
        offering and sale of the Securities, will not be an "investment
        company" or an entity "controlled" by an "investment company", as such
        terms are defined in the Investment Company Act of 1940, as amended
        (the "Investment Company Act");

                 (m)     Neither the Company, Sallie Mae nor any of their
        affiliates does business with the government of Cuba or with any person
        or affiliate located in Cuba within the meaning of Section 517.075,
        Florida Statutes;

                 (n)     Ernst & Young LLP, who have certified certain
        financial statements of Sallie Mae, are independent public accountants
        as required by the Act and the rules and regulations of the Commission
        thereunder;

                 (o)     At the Time of Delivery of the Designated Securities,
        Sallie Mae's representations and warranties in the related Purchase
        Agreement and Administration Agreement, the Company's representations
        and warranties in the related Sale Agreement and Trust Agreement and
        the Servicer's representations and warranties in the Servicing
        Agreement will be true and correct in all material respects; and

                 (p)     In the event any of the Securities are purchased
        pursuant to Delayed Delivery Contracts, each of such Delayed Delivery
        Contracts has been duly authorized by the Company and Sallie Mae and,
        when executed and delivered by the Company and the purchaser named
        therein, will constitute a valid and legally binding agreement of the
        Company enforceable in accordance with its terms, subject, as to
        enforcement, to bankruptcy, insolvency, reorganization and other laws
        of general applicability relating to or affecting creditors' rights and
        to general equity principles; and any Delayed Delivery Contracts
        conform to the description thereof in the Prospectus.





                                       7
<PAGE>   8
        3.       Upon the execution of the Pricing Agreement applicable to any
Designated Securities and authorization by the Representatives of the release
of the Underwriters' Securities, the several Underwriters propose to offer such
Underwriters' Securities for sale upon the terms and conditions set forth in
the Prospectus as amended or supplemented.

        The Company may specify in Schedule II to the Pricing Agreement
applicable to any Designated Securities that the Underwriters are authorized to
solicit offers to purchase Designated Securities from the Company pursuant to
delayed delivery contracts (herein called "Delayed Delivery Contracts"),
substantially in the form of Annex III attached hereto but with such changes
therein as the Representatives and the Company may authorize or approve.  If so
specified, the Underwriters will endeavor to make such arrangements, and as
compensation therefor the Company will pay to the Representatives, for the
accounts of the Underwriters, at the Time of Delivery, such commission, if any,
as may be set forth in such Pricing Agreement. Delayed Delivery Contracts, if
any, are to be with investors of the types described in the Prospectus and
subject to other conditions therein set forth. The Underwriters will not have
any responsibility with respect to the validity or performance of any Delayed
Delivery Contracts.

        The amount of Contract Securities to be deducted from the amount of
Designated Securities to be purchased by each Underwriter as set forth in
Schedule I to the Pricing Agreement applicable to such Designated Securities
shall be, in each case, the amount of Contract Securities which the Company has
been advised by the Representatives have been attributed to such Underwriter,
provided that, if the Company has not been so advised, the amount of Contract
Securities to be so deducted shall be, in each case, that proportion of
Contract Securities which the amount of Designated Securities to be purchased
by such Underwriter under such Pricing Agreement bears to the total amount of
the Designated Securities (rounded as the Representatives may determine).  The
total amount of Underwriters' Securities to be purchased by all the
Underwriters pursuant to such Pricing Agreement shall be the total amount of
Designated Securities set forth in Schedule I to such Pricing Agreement less
the amount of the Contract Securities.  The Company will deliver to the
Representatives not later than 3:30 p.m., New York City time, on the third
business day preceding the Time of Delivery specified in the applicable Pricing
Agreement (or such other time and date as the Representatives and the Company
may agree upon in writing), a written notice setting forth the amount of
Contract Securities.

        4.       Underwriters' Securities to be purchased by each Underwriter
pursuant to the Pricing Agreement relating thereto, in the form specified in
such Pricing Agreement, and in such authorized denominations and registered in
such names as the Representatives may request upon at least forty-eight hours'
prior notice to the Company, shall be delivered by or on behalf of the Company
to the Representatives for the account of such Underwriter, against payment by
such Underwriter or on its behalf of the purchase price therefor by wire
transfer or by certified or official bank check or checks, payable to the order
of the Company in the funds specified in such Pricing Agreement, all in  the
manner and at the place and time and date specified in such Pricing Agreement
or at such other place and time and date as the





                                       8
<PAGE>   9
Representatives and the Company may agree upon in writing, such time and date
being herein called the "Time of Delivery" for such Securities.

        Concurrently with the delivery of and payment for the Underwriters'
Securities, the Company will deliver to the Representatives for the accounts of
the Underwriters a check payable to the order of the party designated in the
Pricing Agreement relating to such Underwriters' Securities in the amount of
any compensation payable by the Company to the Underwriters in respect of any
Delayed Delivery Contracts as provided in Section 3 hereof and the Pricing
Agreement relating to such Securities.

        5.       The Company agrees with each of the Underwriters of any
Designated Securities, and Sallie Mae agrees with such Underwriters that it
will cause the Company:

                  (a)    To prepare the Prospectus as amended or supplemented in
        relation to the applicable Designated Securities in a form approved by
        the Representatives and to file such Prospectus pursuant to Rule 424(b)
        under the Act not later than the Commission's close of business on the
        second business day following the execution and delivery of the Pricing
        Agreement relating to the applicable Designated Securities or, if
        applicable, such earlier time as may be required by Rule 424(b); to
        make no further amendment or any supplement to the Registration
        Statement or Prospectus as amended or supplemented after the date of
        the Pricing Agreement relating to such Designated Securities and prior
        to the Time of Delivery for such Designated Securities which shall be
        disapproved by the Representatives for such Designated Securities
        promptly after reasonable notice thereof; to advise the Representatives
        promptly of any such amendment or supplement after such Time of
        Delivery and furnish the Representatives with copies thereof; to file
        promptly all reports and any definitive proxy or information statements
        required to be filed by the Company with the Commission pursuant to
        Section 13(a), 13(c), 14 or 15(d) of the Exchange Act for so long as
        the delivery of a prospectus is required in connection with the
        offering or sale of such Designated Securities, and during such same
        period to advise the Representatives, promptly after it receives notice
        thereof, of the time when any amendment to the Registration Statement
        has been filed or becomes effective or any supplement to the Prospectus
        or any amended Prospectus has been filed with the Commission, of the
        issuance by the Commission of any stop order or of any order preventing
        or suspending the use of any prospectus relating to the Designated
        Securities, of the suspension of the qualification of such Designated
        Securities for offering or sale in any jurisdiction, of the initiation
        or threatening of any proceeding for any such purpose, or of any
        request by  the Commission for the amending or supplementing of the
        Registration Statement or Prospectus or for additional information;
        and, in the event of the issuance of any such stop order or of any such
        order preventing or suspending the use of any prospectus relating to
        the Designated Securities or suspending any such qualification, to
        promptly use its best efforts to obtain the withdrawal of such order;





                                       9
<PAGE>   10
                 (b)     Promptly from time to time to take such action as the
        Representatives may reasonably request to qualify the Designated
        Securities for offering and sale under the securities laws of such
        jurisdictions as the Representatives may request and to comply with such
        laws so as to permit the continuance of sales and dealings therein in
        such jurisdictions for as long as may be necessary to complete the
        distribution of such Designated Securities, provided that in connection
        therewith the Company shall not be required to qualify as a foreign
        corporation or to file a general consent to service of process in any
        jurisdiction;

                 (c)     To furnish the Underwriters with copies of the
        Prospectus as amended or supplemented, in such quantities as the
        Representatives may from time to time reasonably request, and, if the
        delivery of a Prospectus is required at any time in connection with the
        offering or sale of the Designated Securities and if at such time any
        event shall have occurred as a result of which the Prospectus as then
        amended or supplemented would include an untrue statement of a material
        fact or omit to state any material fact necessary in order to make the
        statements therein, in the light of the circumstances under which they
        were made when such Prospectus is delivered, not misleading, or, if for
        any other reason it shall be necessary during such same period to amend
        or supplement the Prospectus or to file under the Exchange Act any
        document incorporated by reference in the Prospectus in order to comply
        with the Act, the Exchange Act or the Trust Indenture Act, to notify
        the Representatives and, upon their request, to file such document and
        to prepare and furnish without charge to each Underwriter and to any
        dealer in securities as many copies as the Representatives may from
        time to time reasonably request of an amended Prospectus or a
        supplement to the Prospectus which will correct such statement or
        omission or effect such compliance;

                 (d)     To cause the Trust to make generally available to
        holders of Designated Securities, as soon as practicable, but in any
        event not later than eighteen months after the effective date of the
        Registration Statement (as defined in Rule 158(c) under the Act), an
        earnings statement of the Trust (which need not be audited) complying
        with Section 11(a) of the Act and the rules and regulations of the
        Commission thereunder (including, at the option of the Company, Rule
        158); and

                 (e)     To apply the net proceeds of the offering and sale of
        the Designated Securities and the related Notes that it receives in the
        manner set forth in the Prospectus.

        6.       The Company and Sallie Mae covenant and agree with the several
Underwriters that the Company or Sallie Mae will pay or cause to be paid the
following: (i) the fees, disbursements and expenses of the Company's and Sallie
Mae's counsel and accountants in connection with the registration of the
Securities under the Act and all other expenses in connection with the
preparation, printing and filing of the Registration Statement, any Preliminary
Prospectus and the Prospectus and amendments and supplements thereto and the
mailing and delivering of copies thereof to the Underwriters and dealers; (ii)
the cost of





                                       10
<PAGE>   11
printing or producing any Agreement among Underwriters, this Agreement, any
Pricing Agreement, any Indenture, any Trust Agreement, any Delayed Delivery
Contracts, any Blue Sky and Legal Investment Memoranda, closing documents
(including any compilations thereof) and any other documents in connection with
the offering, purchase, sale and delivery of the Designated Securities; (iii)
all expenses in connection with the qualification of the Designated Securities
for offering and sale understate securities laws as provided in Section 5(b)
hereof, including the fees and disbursements of counsel for the Underwriters in
connection with such qualification and in connection with the Blue Sky and
Legal Investment Surveys; (iv) any fees charged by securities rating services
for rating the Designated Securities; (v) the cost of preparing the Designated
Securities; (vi) the fees and expenses of the Eligible Lender Trustee and the
Indenture Trustee and any agent of the Eligible Lender Trustee or the Indenture
Trustee and the fees and disbursements of counsel for the Eligible Lender
Trustee and the Indenture Trustee in connection with any Indenture and Trust
Agreement and the Designated Securities; and (vii) all other costs and expenses
incident to the performance of its obligations hereunder and under any Delayed
Delivery Contracts which are not otherwise specifically provided for in this
Section.  It is understood, however, that, except as provided in this Section,
and Sections 8 and 11 hereof, the Underwriters will pay all of their own costs
and expenses, including the fees of their counsel, transfer taxes on resale of
any of the Securities by them, and any advertising expenses connected with any
offers they may make.

        7.       The obligations of the Underwriters of any Designated
Securities under the Pricing Agreement relating to such Designated Securities
shall be subject, in the reasonable discretion of the Representatives, to the
condition that all representations and warranties and other statements of the
Company and Sallie Mae in or incorporated by reference in the Pricing Agreement
relating to such Designated Securities are, at and as of the Time of Delivery
for such Designated Securities, true and correct, the condition that the
Company and Sallie Mae  shall have performed all of their obligations hereunder
theretofore to be performed, and the following additional conditions:

                 (a)     The Prospectus as amended or supplemented in relation
        to the applicable Designated Securities shall have been filed with the
        Commission pursuant to Rule 424(b) within the applicable time period
        prescribed for such filing by the rules and regulations under the Act
        and in accordance with Section 5(a) hereof; no stop order suspending
        the effectiveness of the Registration Statement or any part thereof
        shall have been issued and no proceeding for that purpose shall have
        been initiated or threatened by the Commission; and all requests for
        additional information on the part of the Commission shall have been
        complied with;

                 (b)     Counsel for the Underwriters shall have furnished to
        the Representatives such opinion or opinions, substantially in the form
        attached hereto as Annex II(a), dated the Time of Delivery for such
        Designated Securities, with respect to the Designated Securities and
        such other related matters as the Representatives may reasonably
        request, and the Company and Sallie Mae shall have furnished or caused
        to





                                       11
<PAGE>   12
        be furnished to such counsel such documents and information as they may
        reasonably request to pass upon such matters; 

                 (c)     Internal counsel for the Company, Sallie Mae and the
        Servicer, satisfactory to the Representatives,shall have furnished to
        the Representatives a written opinion or opinions, dated the Time of
        Delivery for such Designated Securities, substantially in the form
        attached hereto as Annex II(b) or as is otherwise satisfactory to the
        Representatives;

                 (d)     Special counsel for the Company, Sallie Mae and the
        Servicer, satisfactory to the Representatives, shall have furnished to
        the Representatives a written opinion or opinions, dated the Time of
        Delivery for such Designated Securities, substantially in the form
        attached hereto as Annex II(c) or as is otherwise satisfactory to the
        Representatives;

                 (e)     Counsel for the Eligible Lender Trustee, satisfactory
        to the Representatives, shall have furnished to the Representatives a
        written opinion or opinions, dated the Time of Delivery for such
        Designated Securities, substantially in the form attached hereto as
        Annex II(d) or as is otherwise satisfactory to the Representatives;

                 (f)     Counsel for the Indenture Trustee, satisfactory to the
        Representatives, shall have furnished to the Representatives a written
        opinion or opinions, dated the Time of Delivery for such Designated
        Securities, substantially in the form attached hereto as Annex II(e) or
        as is otherwise satisfactory to the Representatives;

                 (g)     At the time a Preliminary Prospectus relating to such
        Designated Securities was distributed and on the date  of the Pricing
        Agreement for such Designated Securities, the independent public
        accountants of the Company and Sallie Mae shall have furnished to the
        Representatives a letter or letters with respect to the Company, Sallie
        Mae, the statistical and financial information contained in the
        Preliminary Prospectus and the Prospectus, as the case may be, and
        certain agreed upon procedures with respect to the issuance and
        offering of the Designated Securities and the related Student Loans, in
        form and substance satisfactory to the Representatives and in each case
        confirming that such accountants are independent public accountants
        with the meaning of the Act and the applicable rules and regulations
        thereunder;

                 (h)     (i) Neither the Company nor Sallie Mae shall have
        sustained since the date of the financial statements included in Sallie
        Mae's most recently published Information Statement any material loss
        or interference with its business from fire, explosion, flood or other
        calamity, whether or not covered by insurance, or from any labor
        dispute or court or governmental action, order or decree, otherwise
        than as set forth or contemplated in such Information Statement, and
        (ii) since such date, there shall not have been any material adverse
        change in the capital stock or long-term debt of the Company or Sallie
        Mae or any such change, or any development involving a prospective such
        change, in or affecting the general affairs, management, financial
        position, shareholders' equity or results of operations of the Company
        or Sallie Mae





                                       12
<PAGE>   13
        otherwise than as set forth or contemplated in such Information
        Statement, the effect of which, in any such case described in clause (i)
        or (ii), is in the judgment of the Representatives so material and
        adverse as to make it impracticable or inadvisable to proceed with the
        public offering or the delivery of the Underwriters' Securities on
        the terms and in the manner contemplated in the Prospectus as first
        amended or supplemented relating to the Designated Securities;

                 (i)     On or after the date of the Pricing Agreement relating
        to the Designated Securities (i) no downgrading shall have occurred in
        the rating accorded Sallie Mae's debt securities or preferred stock by
        any "nationally recognized statistical rating organization", as that
        term is defined by the Commission for purposes of Rule 436(g)(2) under
        the Act ("Rating Agency"), and (ii) no such Rating Agency shall have
        publicly announced that it has under surveillance or review, with
        possible negative implications, its rating of any of Sallie Mae's debt
        securities;

                 (j)     On or after the date of the Pricing Agreement relating
        to the Designated Securities there shall not have occurred any of the
        following: (i) a suspension or material limitation in trading in
        securities generally on the New York Stock Exchange or any setting of
        minimum prices for  trading on such exchange; (ii) a general moratorium
        on commercial banking activities declared by either Federal or New York
        State authorities; or (iii) the outbreak or escalation of hostilities
        involving the United States or the declaration by the United States of
        a national emergency or war, if the effect of any such event specified
        in this clause (iii) in the reasonable judgment of the Representatives
        makes it impracticable or inadvisable to proceed with the public
        offering or the delivery of the Underwriters' Securities on the terms
        and in the manner contemplated in the Prospectus as theretofore amended
        or supplemented relating to the Designated Securities;

                 (k)     Each of the Company and Sallie Mae shall have
        furnished or caused to be furnished to the Representatives at the Time
        of Delivery for the Designated Securities a certificate or certificates
        of officers of the Company or Sallie Mae, as the case may be,
        satisfactory to the Representatives as to the accuracy of the
        representations and warranties of the Company or Sallie Mae, as the
        case may be, herein at and as of such Time of Delivery, as to the
        performance by the Company or Sallie Mae, as the case may be, of all of
        their obligations hereunder to be performed at or prior to such Time of
        Delivery, as to the matters set forth in subsections (a), (h) and (i)
        of this Section and as to such other matters as the Representatives may
        reasonably request;

                 (l)     At the Time of Delivery, the aggregate amount of the
        Underwriters' Securities as specified in the related Pricing Agreement
        for the Designated Securities shall have been sold by the Company to
        the Underwriters, and the aggregate principal amount of the related
        Notes as specified in the related underwriting agreement for such Notes
        shall have been sold by the Company to the underwriters specified in
        such underwriting agreement; and





                                       13
<PAGE>   14
                 (m)     The Designated Securities shall be rated as set forth
        in the related Prospectus by the Rating Agency(or Agencies) specified
        in such Prospectus, and such Rating Agency or Agencies shall not have
        placed the Designated Securities under surveillance or review with
        negative implications.

        8.       (a)  The Company and Sallie Mae, jointly and severally, will
indemnify and hold harmless each Underwriter against any losses, claims,
damages or liabilities, joint or several, to which such Underwriter may become
subject, under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon an
untrue statement or alleged untrue statement of a material fact contained in
any Preliminary Prospectus, any preliminary prospectus supplement, the
Registration Statement, the Prospectus as amended or supplemented and any other
prospectus relating to the Designated Securities, or any amendment or
supplement  thereto, or arise out of or are based upon the omission or alleged
omission to state therein a material fact required to be stated therein or
necessary to make the statements therein not misleading, and will reimburse
each Underwriter for any legal or other expenses reasonably incurred by such
Underwriter in connection with investigating or defending any such action or
claim as such expenses are incurred; provided, however, that the Company and
Sallie Mae shall not be liable in any such case to the extent that any such
loss, claim, damage or liability arises out of or is based upon an untrue
statement or alleged untrue statement or omission or alleged omission made in
any Preliminary Prospectus, any preliminary prospectus supplement, the
Registration Statement, the Prospectus as amended or supplemented and any other
prospectus relating to the Securities, or any such amendment or supplement in
reliance upon and in conformity with written information furnished to the
Company or Sallie Mae by any Underwriter of Designated Securities through the
Representatives expressly for use in the Prospectus as amended or supplemented
relating to such Securities.

        (b)      Each Underwriter will indemnify and hold harmless the Company
and Sallie Mae against any losses, claims, damages or liabilities to which they
may become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are
based upon an untrue statement or alleged untrue statement of a material fact
contained in any Preliminary Prospectus, any preliminary prospectus supplement,
the Registration Statement, the Prospectus as amended or supplemented and any
other prospectus relating to the Securities, or any amendment or supplement
thereto, or arise out of or are based upon the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to
make the statements therein not misleading, in each case to the extent, but
only to the extent, that such untrue statement or alleged untrue statement or
omission or alleged omission was made in any Preliminary Prospectus, any
preliminary prospectus supplement, the Registration Statement, the Prospectus
as amended or supplemented and any other prospectus relating to the Designated
Securities, or any such amendment or supplement in reliance upon and in
conformity with written information furnished to the Company or Sallie Mae by
such Underwriter through the Representatives expressly for use therein; and
will reimburse the Company for any legal or other expenses





                                       14
<PAGE>   15
reasonably incurred by the Company in connection with investigating or
defending any such action or claim as such expenses are incurred.

        (c)      Promptly after receipt by an indemnified party under subsection
(a) or (b) above of notice of the commencement of any action, such indemnified
party shall, if a claim in respect thereof is to be made against the
indemnifying party under such subsection, notify the indemnifying party in
writing of the commencement thereof; but the omission so to notify the
indemnifying party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under such subsection.  In case any such
action shall be brought against any indemnified party and it shall notify the
indemnifying party of the commencement thereof, the indemnifying party shall be
entitled to participate therein and, to the extent that it shall wish, jointly
with any other indemnifying party similarly notified, to assume the defense
thereof, with counsel satisfactory to such indemnified party (who shall not,
except with the consent of the indemnified party, be counsel to the
indemnifying party), and, after notice from the indemnifying party to such
indemnified party of its election so to assume the defense thereof, the
indemnifying party shall not be liable to such indemnified party under such
subsection for any legal expenses of other counsel or any other expenses, in
each case subsequently incurred by such indemnified party, in connection with
the defense thereof other than reasonable costs of investigation.  No
indemnifying party shall, without the written consent of the indemnified party,
effect the settlement or compromise of, or consent to the entry of any judgment
with respect to, any pending or threatened action or claim in respect of which
indemnification or contribution may be sought hereunder (whether or not the
indemnified party is an actual or potential party to such action or claim)
unless such settlement, compromise or judgment (i) includes an unconditional
release of the indemnified party from all liability arising out of such action
or claim and (ii) does not include a statement as to or an admission of fault,
culpability or a failure to act, by or on behalf of any indemnified party.

        (d)      If the indemnification provided for in this Section 8 is
unavailable to or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above in respect of any losses, claims, damages or
liabilities (or actions in respect thereof) referred to therein, then each
indemnifying party shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities
(or actions in respect thereof) in such proportion as is appropriate to reflect
the relative benefits received by the Company and Sallie Mae, on the one hand
and the Underwriters of the Designated Securities on the other from the
offering of the Designated Securities to which such loss, claim, damage or
liability (or action in respect thereof) relates.  If, however, the allocation
provided by the immediately preceding sentence is not permitted by applicable
law or if the indemnified party failed to give the notice required under
subsection (c) above, then each indemnifying party shall contribute to such
amount paid or payable by such indemnified party in such proportion as is
appropriate to reflect not only such relative benefits but also the relative
fault of the Company and Sallie Mae, on the one hand and the Underwriters of
the Designated Securities on the other in connection with the statements or
omissions which resulted in such losses,





                                       15
<PAGE>   16
claims, damages or liabilities (or actions in respect thereof), as well as any
other relevant equitable considerations.  The relative benefits received by the
Company and Sallie Mae, on the one hand, and such Underwriters on the other
shall be deemed to be in the same proportion as the total net proceeds from such
offering (before deducting expenses) received by the Company and Sallie Mae bear
to the total underwriting discounts and commissions received by such
Underwriters.  The relative fault shall be determined by reference to, among
other things, whether the untrue or alleged untrue statement of a material fact
or the omission or alleged omission to state a material fact relates to
information supplied by the Company or Sallie Mae, on the one hand, or such
Underwriters on the other and the parties' relative intent, knowledge, access
to information and opportunity to correct or prevent such statement or
omission.  The Company, Sallie Mae and the Underwriters agree that it would not
be just and equitable if contribution pursuant to this subsection (d) were
determined by pro rata allocation (even if the Underwriters were treated as one
entity for such purpose) or by any other method of allocation which does not
take account of the equitable considerations referred to above in this
subsection (d).  The amount paid or payable by an indemnified party as a result
of the losses, claims, damages or liabilities (or actions in respect thereof)
referred to above in this subsection (d) shall be deemed to include any legal
or other expenses reasonably incurred by such indemnified party in connection
with investigating or defending any such action or claim. Notwithstanding the
provisions of this subsection (d), no Underwriter shall be required to
contribute any amount in excess of the amount by which the total price at which
the applicable Designated Securities underwritten by it and distributed to the
public were offered to the public exceeds the amount of any damages which such
Underwriter has otherwise been required to pay by reason of such untrue or
alleged untrue statement or omission or alleged omission.  No person guilty of
fraudulent misrepresentation (within the meaning of Section 11(f) of the Act)
shall be entitled to contribution from any person who was not guilty of such
fraudulent misrepresentation.  The obligations of the Underwriters of
Designated Securities in this subsection (d) to contribute are several in
proportion to their respective underwriting obligations with respect to such
Securities and not joint.

        (e)      The obligations of the Company and Sallie Mae under this
Section 8 shall be in addition to any liability which the Company and Sallie
Mae may otherwise have and shall extend, upon the same terms and conditions, to
each person, if any, who controls any Underwriter within the meaning of the
Act; and the obligations of the Underwriters under this Section 8 shall be in
addition to any liability which the respective Underwriters may otherwise have
and shall extend, upon the same terms and conditions, to each officer and
director of the Company or Sallie  Mae and to each person, if any, who controls
the Company or Sallie Mae within the meaning of the Act.

        9.       (a)  If any Underwriter shall default in its obligation to
purchase the Underwriters' Securities which it has agreed to purchase under the
Pricing Agreement relating to such Underwriters' Securities, the
Representatives may in their discretion arrange for themselves or another party
or other parties to purchase such Underwriters' Securities on the terms
contained herein and therein.  If within thirty-six hours after such default by
any





                                       16
<PAGE>   17
Underwriter the Representatives do not arrange for the purchase of such
Underwriters' Securities, then the Company shall be entitled to a further period
of thirty-six hours within which to procure another party or other parties
satisfactory to the Representatives to purchase such Underwriters' Securities on
such terms.  In the event that, within the respective prescribed period, the
Representatives notify the Company that they have so arranged for the purchase
of such Underwriters' Securities, or the Company notifies the Representatives
that it has so arranged for the purchase of such Underwriters' Securities, the
Representatives or the Company shall have the right to postpone the Time of
Delivery for such Underwriters' Securities for a period of not more than seven
days, in order to effect whatever changes may thereby be made necessary in the
Registration Statement or the Prospectus as amended or supplemented, or in any
other documents or arrangements, and the Company agrees to file promptly any
amendments or supplements to the Registration Statement or the Prospectus which
in the opinion of the Representatives may thereby be made necessary.  The term
"Underwriter" as used in this Agreement shall include any person substituted
under this Section with like effect as if such person had originally been a
party to the Pricing Agreement with respect to such Designated Securities.

        (b)      If, after giving effect to any arrangements for the purchase
of the Underwriters' Securities of a defaulting Underwriter or Underwriters by
the Representatives and the Company as provided in subsection (a) above, the
aggregate amount of such Underwriters' Securities which remains unpurchased
does not exceed one-eleventh of the aggregate amount of the Designated
Securities, then the Company shall have the right to require each
non-defaulting Underwriter to purchase the amount of Underwriters' Securities
which such Underwriter agreed to purchase under the Pricing Agreement relating
to such Designated Securities and, in addition, to require each non-defaulting
Underwriter to purchase its pro rata share (based on the amount of Designated
Securities which such Underwriter agreed to purchase under such Pricing
Agreement) of the Underwriters' Securities of such defaulting Underwriter or
Underwriters for which such arrangements have not been made; but nothing herein
shall relieve a defaulting Underwriter from liability for its default.

        (c)      If, after giving effect to any arrangements for the  purchase
of the Underwriters' Securities of a defaulting Underwriter or Underwriters by
the Representatives and the Company as provided in subsection (a) above, the
aggregate amount of Underwriters' Securities which remains unpurchased exceeds
one-eleventh of the aggregate amount of the Designated Securities, as referred
to in subsection (b) above, or if the Company shall not exercise the right
described in subsection (b) above to require non-defaulting Underwriters to
purchase Underwriters' Securities of a defaulting Underwriter or Underwriters,
then the Pricing Agreement relating to such Designated Securities shall
thereupon terminate, without liability on the part of any non-defaulting
Underwriter or the Company, except for the expenses to be borne by the Company
and the Underwriters as provided in Section 6 hereof and the indemnity and
contribution agreements in Section 8 hereof; but nothing herein shall relieve a
defaulting Underwriter from liability for its default.





                                       17
<PAGE>   18
        10.      The respective indemnities, agreements, representations,
warranties and other statements of the Company,Sallie Mae and the several
Underwriters, as set forth in this Agreement or made by or on behalf of them,
respectively, pursuant to this Agreement, shall remain in full force and effect,
regardless of any investigation (or any statement as to the results thereof)
made by or on behalf of any Underwriter or any controlling person of any
Underwriter, or the Company or Sallie Mae or any officer or director or
controlling person of the Company or Sallie Mae, and shall survive delivery of
and payment for the Securities.

        11.      If any Pricing Agreement shall be terminated pursuant to
Section 9 hereof, the Company and Sallie Mae shall not then be under any
liability to any Underwriter with respect to the Designated Securities covered
by such Pricing Agreement except as provided in Sections 6 and 8 hereof; but,
if for any other reason Underwriters' Securities are not delivered by or on
behalf of the Company as provided herein, except for any of the reasons
specified in Section 7(j), the Company and Sallie Mae will reimburse the
Underwriters through the Representatives for all out-of-pocket expenses
approved in writing by the Representatives, including fees and disbursements of
counsel, reasonably incurred by the Underwriters in making preparations for the
purchase, sale and delivery of such Designated Securities, but the Company and
Sallie Mae shall then be under no further liability to any Underwriter with
respect to such Designated Securities except as provided in Sections 6 and 8
hereof.

        12.      In all dealings hereunder, the Representatives of the
Underwriters of Designated Securities shall act on behalf of each of such
Underwriters, and the parties hereto shall be entitled to act and rely upon any
statement, request, notice or agreement on behalf of any Underwriter made or
given by such Representatives jointly or by such of the Representatives, if
any, as may be designated for such purpose in the Pricing Agreement.

        All statements, requests, notices and agreements hereunder  shall be in
writing, and if to the Underwriters shall be delivered or sent by mail, telex
or facsimile transmission to the address of the Representatives as set forth in
the Pricing Agreement; and if to the Company or Sallie Mae shall be delivered
or sent by mail, telex or facsimile transmission to:

                 SLM Funding Corporation
                 777 Twin Creek Drive
                 Kileen, Texas  76543

                 Facsimile:  (817) 554-4999
                 Attention:  Phyllis A. Leeth
                               Vice President

                 Student Loan Marketing Association
                 11600 Sallie Mae Drive
                 Reston, VA 20193
                 Facsimile:  (703) 810-7655





                                       18
<PAGE>   19
                 Attention:  Robert R. Levine
                               Vice President and Treasurer

provided, however, that any notice to an Underwriter pursuant to Section 8(c)
hereof shall be delivered or sent by mail, telex or facsimile transmission to
such Underwriter at its address set forth in its Underwriters' Questionnaire,
or telex constituting such Questionnaire, which address will be supplied to the
Company or Sallie Mae by the Representatives upon request.  Any such
statements, requests, notices or agreements shall take effect upon receipt
thereof.

        13.      This Agreement and each Pricing Agreement shall be binding
upon, and inure solely to the benefit of, the Underwriters, the Company, Sallie
Mae and, to the extent provided in Sections 8 and 10 hereof, the officers and
directors of the Company and Sallie Mae and each person who controls the
Company, Sallie Mae or any Underwriter, and their respective heirs, executors,
administrators, successors and assigns, and no other person shall acquire or
have any right under or by virtue of this Agreement or any such Pricing
Agreement.  No purchaser of any of the Securities from any Underwriter shall be
deemed a successor or assign by reason merely of such purchase.

        14.      Time shall be of the essence of each Pricing Agreement.  As
used herein, "business day" shall mean any day when the Commission's office in
Washington, D.C. is open for business and "New York Business Day" shall mean
any day when banking institutions are open for business in New York City, New
York.

        15.      THIS AGREEMENT AND EACH PRICING AGREEMENT SHALL BE GOVERNED BY
AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK.

        16.      This Agreement and each Pricing Agreement may be executed by
any one or more of the parties hereto and thereto in any number of
counterparts, each of which shall be deemed to be an original, but all such
respective counterparts shall together constitute one and the same instrument.





                                       19
<PAGE>   20
        IF THE FOREGOING IS IN ACCORDANCE WITH YOUR UNDERSTANDING, PLEASE SIGN
AND RETURN TO US ___ COUNTERPARTS HEREOF.

                                       Very truly yours,

                                       SLM FUNDING CORPORATION

                                       By:  /s/  Mark G. Overend
                                           ..................................
                                           Name:  Mark G. Overend
                                           Title:  Treasurer and Controller


                                       STUDENT LOAN MARKETING ASSOCIATION


                                       By:  /s/  Denise B. McGlone
                                           ..................................
                                           Name:  Denise B. McGlone
                                           Title:  Executive Vice President and
                                                   Chief Financial Officer

Accepted as of the date hereof:

J.P. MORGAN SECURITIES INC.



By:  /s/  Peggyann Wallace
     ..................................
     Name:    Peggyann Wallace
     Title:   Vice President





                                       20
<PAGE>   21

                                                                         ANNEX I

                              PRICING AGREEMENT

- -------------------------
     AS REPRESENTATIVES OF THE SEVERAL
          UNDERWRITERS NAMED ON SCHEDULE I HERETO,

C/O 
    ----------------------

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

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

                                                                          , 1995

Ladies and Gentlemen:

        SLM Funding Corporation, a Delaware corporation (the "Company"), and
the Student Loan Marketing Association, a corporation formed under the laws of
the United States ("Sallie Mae"), propose, subject to the terms and conditions
stated herein and in the Underwriting Agreement, dated __________, 199__ (the
"Underwriting Agreement"), between the Company and Sallie Mae, on the one hand,
and _______________ and ________________, on the other hand, that the Company
will cause the trust (the "Trust") formed pursuant to the Trust Agreement dated
_______, 199__ between the Company and _______, as trustee (the "Eligible
Lender Trustee"), to issue and sell to the Underwriters named in Schedule I
hereto (the "Underwriters") the Student Loan-Backed Certificates (the
"Certificates") specified in Schedule II hereto (the "Designated Securities").
The Certificates will be issued pursuant to the Trust Agreement.

        Each of the provisions of the Underwriting Agreement is incorporated
herein by reference in its entirety, and shall be deemed to be a part of this
Agreement to the same extent as if such provisions had been set forth in full
herein; and each of the representations and warranties set forth therein shall
be deemed to have been made at and as of the date of this Pricing Agreement,
except that each representation and warranty which refers to the Prospectus in
Section 2 of the Underwriting Agreement shall be deemed to be a representation
or warranty as of the date of the Underwriting Agreement in relation to the
Prospectus (as therein defined), and also a representation and warranty as of
the date of this Pricing Agreement in relation to the Prospectus as amended or
supplemented relating to the Designated Securities which are the subject of
this Pricing Agreement.  Each reference to the Representatives herein and in
the provisions of the Underwriting Agreement so incorporated by reference shall
be deemed to refer to you.  Unless otherwise defined herein, terms defined in
the Underwriting Agreement are used herein as therein defined.

        The Representatives designated to act on behalf of the Representatives
and on behalf of each of the Underwriters of the Designated Securities pursuant
to Section 12 of the Underwriting Agreement and the address of the
Representatives referred to in such Section 12 are set forth at the end of
Schedule II hereto.
<PAGE>   22
        An amendment to the Registration Statement, or a supplement to the
Prospectus, as the case may be, relating to the Designated  Securities, in the
form heretofore delivered to you is now proposed to be filed with the
Commission.

        Subject to the terms and conditions set forth herein and in the
Underwriting Agreement incorporated herein by reference, the Company agrees to
cause the Trust to issue and sell to each of the Underwriters, and each of the
Underwriters agrees, severally and not jointly, to purchase from the Trust, at
the time and place and at the purchase price to the Underwriters set forth in
Schedule II hereto, the amount of Designated Securities set forth opposite the
name of such Underwriter in Schedule I hereto, less the amount of Designated
Securities covered by Delayed Delivery Contracts, if any, as may be specified in
Schedule II.

        During the period beginning from the date of this Pricing Agreement for
the Designated Securities and continuing to and including the later of (i) [___
days after] the termination of trading restrictions for such Designated
Securities, as notified to the Company by the Representatives and (ii) [__ days
after] the Time of Delivery for such Designated Securities, the Company agrees,
and Sallie Mae agrees that it will cause the Company, not to, and not to permit
any affiliated entity to, offer, sell, contract to sell or otherwise dispose
of, any securities (other than the Designated Securities) evidencing an
ownership in, or any securities (other than the related Notes) collateralized
by, Student Loans, without the prior written consent of the Representatives.

        Each Underwriter represents and agrees that (a) it has not offered or
sold and will not offer or sell any Notes or Certificates to persons in the
United Kingdom prior to the expiration of the period of six months from the
issue date of the Notes and the Certificates except to persons whose ordinary
activities involve them in acquiring, holding, managing or disposing of
investments (as principal or agent) for the purposes of their businesses or
otherwise in circumstances which have not resulted and will not result in an
offer to the public in the United Kingdom within the meaning of the Public
Offers of Securities Regulations 1995; (b) it has complied and will comply with
all applicable provisions of the Financial Services Act 1986 with respect to
anything done by it in relation to the Notes and the Certificates in, from or
otherwise involving the United Kingdom; and (c) it has only issued or passed on
and will only issue or pass on in the United Kingdom any document received by
it in connection with the issuance of the Notes and the Certificates to a
person who is of a kind described in article 11(3) of the Financial Services
Act 1986 (Investment Advertisements) (Exemptions) Order 1995 or is a person to
whom such document may otherwise lawfully be issued or passed on.

        If the foregoing is in accordance with your understanding, please sign
and return to us ______ counterparts hereof, and upon acceptance hereof by you,
on behalf of each of the Underwriters, this letter and such acceptance hereof,
including the provisions of the Underwriting Agreement incorporated herein by
reference,  shall constitute a binding agreement between each of the
Underwriters and the Company and Sallie Mae.  It is understood that your
acceptance of this letter on behalf of each of the Underwriters is or will be
pursuant to the authority set forth in a form of Agreement among Underwriters,
the form of





                                       2
<PAGE>   23
which shall be submitted to the Company and Sallie Mae for examination upon
request, but without warranty on the part of the Representatives as to the
authority of the signers thereof.

                                         Very truly yours,

                                         SLM FUNDING CORPORATION

                                         By:
                                             .................................
                                             Name:
                                             Title:

                                         STUDENT LOAN MARKETING ASSOCIATION

                                         By:
                                             .................................
                                             Name:
                                             Title:





                                       3
<PAGE>   24
Accepted as of the date hereof:

[______________________]

By:
   .................................


[______________________]

By:
   .................................
   Name:
   Title:



                 On behalf of each of the Underwriters





                                       4
<PAGE>   25
                                  SCHEDULE I

               AMOUNT OF DESIGNATED SECURITIES TO BE PURCHASED



UNDERWRITER          CLASS         CLASS         CLASS 
                           ---           ---           ---




<PAGE>   26
                                 SCHEDULE II


TITLE OF EACH CLASS OF DESIGNATED SECURITIES:

AGGREGATE AMOUNT OF EACH CLASS:

PRICE TO PUBLIC OF EACH CLASS:


PURCHASE PRICE BY UNDERWRITERS OF EACH CLASS:


SPECIFIED FUNDS FOR PAYMENT OF PURCHASE PRICE:


INDENTURE:


MATURITY:


RETURN RATE:


FORM OF DESIGNATED SECURITIES:


TIME OF DELIVERY:


CLOSING LOCATION FOR DELIVERY OF DESIGNATED SECURITIES:


NAMES AND ADDRESSES OF REPRESENTATIVES:

        Designated Representatives:

        Address for Notices, etc.:
<PAGE>   27
                                  ANNEX II(a)


                          UNDERWRITER: COUNSEL OPINION
<PAGE>   28
                                  ANNEX II(b)


      THE COMPANY, SALLIE MAE AND THE SERVICER: INTERNAL COUNSEL OPINION
<PAGE>   29
                                  ANNEX II(c)



       THE COMPANY, SALLIE MAE AND THE SERVICER: OUTSIDE COUNSEL OPINION
<PAGE>   30
                                  ANNEX II(d)


   ELIGIBLE LENDER TRUSTEE/INTERIM ELIGIBLE LENDER TRUSTEE: COUNSEL OPINION
<PAGE>   31
                                  ANNEX II(e)


                      INDENTURE TRUSTEE: COUNSEL OPINION
<PAGE>   32
                                  ANNEX III

                          DELAYED DELIVERY CONTRACT


SLM FUNDING CORPORATION

C/O
   --------------------------

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

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


Attention:.....................                   ........................, 19__



Ladies and Gentlemen:

        The undersigned hereby agrees to purchase from SLM Funding Corporation
(hereinafter called the "Company"), and the Company agrees to sell to the
undersigned,

                                   $.........

principal amount of the Company's ________ (hereinafter called the "Designated
Securities"), offered by the Company's Prospectus, dated .............., 19..,
as amended or supplemented, receipt of a copy of which is hereby acknowledged,
at a purchase price of .....% of the amount thereof, plus accrued interest from
the date from which interest accrues as set forth below, and on the further
terms and conditions set forth below.

        The undersigned will purchase the Designated Securities from the
Company on .............., 19.. (the "Delivery Date") and interest on the
Designated Securities so purchased will accrue from .............., 19...

        [THE UNDERSIGNED WILL PURCHASE THE DESIGNATED SECURITIES FROM THE
COMPANY ON THE DELIVERY DATE OR DATES AND IN THE AMOUNT OR AMOUNTS SET FORTH
BELOW:


<TABLE>
<CAPTION>
                                                                          DATE FROM WHICH
             DELIVERY DATE                      AMOUNT                    INTEREST ACCRUES
             -------------                      ------                    ----------------
      <S>                                    <C>                        <C>
      ....................., 19..            $.............             ....................., 19..

      ....................., 19..            $.............             ....................., 19..
</TABLE>

EACH SUCH DATE ON WHICH DESIGNATED SECURITIES ARE TO BE PURCHASED HEREUNDER IS
HEREINAFTER REFERRED TO AS A "DELIVERY DATE."(4)]

        Payment for the Designated Securities which the undersigned has agreed
to purchase on [THE] [EACH] Delivery Date shall be made to the Company or its
order by certified or official bank check in .......... Clearing House funds at
the office of .........., ........., .........., or by wire transfer to a bank
account specified by the Company, on [THE] [SUCH] Delivery Date upon delivery
to the
<PAGE>   33
undersigned of the Designated Securities then to be purchased by the
undersigned in definitive fully registered form and in such denominations and
registered in such names as the undersigned may designate by written, telex or
facsimile communication addressed to the Company not less than five full
business days prior to [THE] [SUCH] Delivery Date.

        The obligation of the undersigned to take delivery of and make payment
for Designated Securities on [THE] [EACH] Delivery Date shall be subject to the
condition that the purchase of Designated Securities to be made by the
undersigned shall not on [THE] [SUCH] Delivery Date be prohibited under the laws
of the jurisdiction to which the undersigned is subject.  The obligation of the
undersigned to take delivery of and make payment for Designated Securities shall
not be affected by the failure of any purchaser to take delivery of and make
payment for Designated Securities pursuant to other contracts similar to this
contract.

        [THE UNDERSIGNED UNDERSTANDS THAT UNDERWRITERS (THE "UNDERWRITERS") ARE
ALSO PURCHASING DESIGNATED SECURITIES FROM THE COMPANY, BUT THAT THE
OBLIGATIONS OF THE UNDERSIGNED HEREUNDER ARE NOT CONTINGENT ON SUCH PURCHASES].
Promptly after completion of the sale to the Underwriters the Company will mail
or deliver to the undersigned at its address set forth below notice to such
effect, accompanied by a copy of the Opinion of Counsel for the Company
delivered to the Underwriters in connection therewith.

        The undersigned represents and warrants that, as of the date of this
contract, the undersigned is not prohibited from purchasing the Designated
Securities hereby agreed to be purchased by it under the laws of the
jurisdiction to which the undersigned is subject.

        This contract will inure to the benefit of and be binding upon the
parties hereto and their respective successors, but will not be assignable by
either party hereto without the written consent of the other.

        This contract may be executed by either of the parties hereto in any
number of counterparts, each of which shall be deemed to be an original, but
all such counterparts shall together constitute one and the same instrument.





                                      F-2
<PAGE>   34
        It is understood that the acceptance by the Company of any Delayed
Delivery Contract (including this contract) is in the Company's sole discretion
and that, without limiting the foregoing, acceptances of such contracts need
not be on a first-come, first-served basis.  If this contract is acceptable to
the Company, it is requested that the Company sign the form of acceptance below
and mail or deliver one of the counterparts hereof to the undersigned at its
address set forth below.  This will become a binding contract between the
Company and the undersigned when such counterpart is so mailed or delivered by
the Company.


                                                Yours very truly,


                                                ...............................

                                                By:............................
                                                      (Authorized Signature)

                                                   Name:
                                                   Title:


                                                ................................
                                                            (Address)

Accepted: .................., 19..

SLM FUNDING CORPORATION

By: ..............................
    Name:
    Title:





                                      F-3

<PAGE>   1
                                                                     EXHIBIT 4.1





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






                                TRUST AGREEMENT



                                    between


                            SLM FUNDING CORPORATION,
                                  as Depositor


                                      and


                 CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
                   not in its individual capacity but solely
                           as Eligible Lender Trustee





                          Dated as of October 1, 1996



================================================================================
<PAGE>   2
                               TABLE OF CONTENTS



<TABLE>
<CAPTION>
                                                                                              Page
                                                                                              ----

<S>                       <C>                                                                 <C>
                                            ARTICLE I

Section 1.1               Definitions and Usage . . . . . . . . . . . . . . . . . . . . . .      1

                                            ARTICLE II

SECTION 2.1               Creation of Trust; Name . . . . . . . . . . . . . . . . . . . . .      1
SECTION 2.2               Office  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .      1
SECTION 2.3               Purposes and Powers . . . . . . . . . . . . . . . . . . . . . . .      1
SECTION 2.4               Appointment of Eligible Lender Trustee  . . . . . . . . . . . . .      2
SECTION 2.5               Initial Capital Contribution of Trust Estate  . . . . . . . . . .      2
SECTION 2.6               Declaration of Trust  . . . . . . . . . . . . . . . . . . . . . .      2
SECTION 2.7               Liability of the Certificateholders . . . . . . . . . . . . . . .      3
SECTION 2.8               Title to Trust Property . . . . . . . . . . . . . . . . . . . . .      4
SECTION 2.9               Representations and Warranties of the Depositor . . . . . . . . .      4
SECTION 2.10              Application of Trust Funds  . . . . . . . . . . . . . . . . . . .      5
SECTION 2.11              Required Net Worth  . . . . . . . . . . . . . . . . . . . . . . .      7

                                           ARTICLE III

SECTION 3.1               Initial Beneficial Ownership  . . . . . . . . . . . . . . . . . .      7
SECTION 3.2               The Trust Certificates  . . . . . . . . . . . . . . . . . . . . .      7
SECTION 3.3               Authentication of Trust Certificates  . . . . . . . . . . . . . .      8
SECTION 3.4               Registration of Transfer and Exchange
                          of Trust Certificates . . . . . . . . . . . . . . . . . . . . . .      8
SECTION 3.5               Mutilated, Destroyed, Lost or Stolen
                          Trust Certificates  . . . . . . . . . . . . . . . . . . . . . . .      9
SECTION 3.6               Persons Deemed Owners . . . . . . . . . . . . . . . . . . . . . .     10
SECTION 3.7               Access to List of Certificate holders'
                          Names and Addresses . . . . . . . . . . . . . . . . . . . . . . .     10
SECTION 3.8               Maintenance of Office or Agency . . . . . . . . . . . . . . . . .     11
SECTION 3.9               Appointment of Certificate Paying
                          Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     11
SECTION 3.10              Disposition by Depositor  . . . . . . . . . . . . . . . . . . . .     12
SECTION 3.11              Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . .     12
SECTION 3.12              Notices to Clearing Agency  . . . . . . . . . . . . . . . . . . .     13
SECTION 3.13              Definitive Certificates . . . . . . . . . . . . . . . . . . . . .     13
</TABLE>



                                      i
<PAGE>   3
<TABLE>
<CAPTION>
                                                                                              Page
                                                                                              ----
<S>                       <C>                                                                   <C>
                                            ARTICLE IV

SECTION 4.1               Prior Notice to Certificateholders
                          With Respect to Certain Matters . . . . . . . . . . . . . . . . .     14
SECTION 4.2               Action by Certificateholders with
                          Respect to Certain Matters  . . . . . . . . . . . . . . . . . . .     15
SECTION 4.3               Action by Certificateholders with
                          Respect to Bankruptcy . . . . . . . . . . . . . . . . . . . . . .     15
SECTION 4.4               Restrictions on Certificateholders'
                          Power . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     15
SECTION 4.5               Majority Control  . . . . . . . . . . . . . . . . . . . . . . . .     16

                                            ARTICLE V

SECTION 5.1               Application of Trust Funds  . . . . . . . . . . . . . . . . . . .     16
SECTION 5.2               Method of Payment . . . . . . . . . . . . . . . . . . . . . . . .     17
SECTION 5.3               No Segregation of Moneys; No Interest . . . . . . . . . . . . . .     17
SECTION 5.4               Accounting and Reports to the Note-
                          holders, Certificateholders, the
                          Internal Revenue Service and Others . . . . . . . . . . . . . . .     18
SECTION 5.5               Signature on Returns; Tax Matters
                          Partner . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     18
SECTION 5.6               Capital Accounts  . . . . . . . . . . . . . . . . . . . . . . . .     18

                                            ARTICLE VI

SECTION 6.1               General Authority . . . . . . . . . . . . . . . . . . . . . . . .     19
SECTION 6.2               General Duties  . . . . . . . . . . . . . . . . . . . . . . . . .     20
SECTION 6.3               Action upon Instruction . . . . . . . . . . . . . . . . . . . . .     21
SECTION 6.4               No Duties Except as Specified in
                          this Agreement or in Instructions . . . . . . . . . . . . . . . .     22
SECTION 6.5               No Action Except Under Specified
                          Documents or Instructions . . . . . . . . . . . . . . . . . . . .     22
SECTION 6.6               Restrictions  . . . . . . . . . . . . . . . . . . . . . . . . . .     22

                                           ARTICLE VII

SECTION 7.1               Acceptance of Trusts and Duties . . . . . . . . . . . . . . . . .     23
SECTION 7.2               Furnishing of Documents . . . . . . . . . . . . . . . . . . . . .     24
SECTION 7.3               Representations and Warranties  . . . . . . . . . . . . . . . . .     25
SECTION 7.4               Reliance; Advice of Counsel . . . . . . . . . . . . . . . . . . .     25
SECTION 7.5               Not Acting in Individual Capacity . . . . . . . . . . . . . . . .     26
SECTION 7.6               Eligible Lender Trustee Not Liable
                          for Trust Certificates or Trust
                          Student Loans . . . . . . . . . . . . . . . . . . . . . . . . . .     26
SECTION 7.7               Eligible Lender Trustee May Own
                          Trust Certificates and Notes  . . . . . . . . . . . . . . . . . .     27
</TABLE>



                                      ii
<PAGE>   4
<TABLE>
<CAPTION>
                                                                                              Page
                                                                                              ----
<S>                       <C>                                                                   <C>
                                           ARTICLE VIII

SECTION 8.1               Eligible Lender Trustee's Fees and Expenses . . . . . . . . . . .     27
SECTION 8.2               Payments to the Eligible Lender
                          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     28
SECTION 8.3               Indemnity . . . . . . . . . . . . . . . . . . . . . . . . . . . .     28

                                            ARTICLE IX

SECTION 9.1               Termination of Trust Agreement  . . . . . . . . . . . . . . . . .     28
SECTION 9.2               Dissolution upon Insolvency of
                          the Depositor . . . . . . . . . . . . . . . . . . . . . . . . . .     29

                                            ARTICLE X

SECTION 10.1              Eligibility Requirements for Eligible Lender Trustee  . . . . . .     30
SECTION 10.2              Resignation or Removal of Eligible
                          Lender Trustee  . . . . . . . . . . . . . . . . . . . . . . . . .     31
SECTION 10.3              Successor Eligible Lender Trustee . . . . . . . . . . . . . . . .     32
SECTION 10.4              Merger or Consolidation of Eligible
                          Lender Trustee  . . . . . . . . . . . . . . . . . . . . . . . . .     32
SECTION 10.5              Appointment of Co-Eligible Lender
                          Trustee or Separate Eligible Lender
                          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     33

                                            ARTICLE XI

SECTION 11.1              Supplements and Amendments  . . . . . . . . . . . . . . . . . . .     34
SECTION 11.2              No Legal Title to Trust Estate in
                          Certificateholders  . . . . . . . . . . . . . . . . . . . . . . .     35
SECTION 11.3              Limitations on Rights of Others . . . . . . . . . . . . . . . . .     36
SECTION 11.4              Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     36
SECTION 11.5              Severability  . . . . . . . . . . . . . . . . . . . . . . . . . .     36
SECTION 11.6              Separate Counterparts . . . . . . . . . . . . . . . . . . . . . .     37
SECTION 11.7              Successors and Assigns  . . . . . . . . . . . . . . . . . . . . .     37
SECTION 11.8              No Petition. . . . . . . . . . . . . .                                37
SECTION 11.9              No Recourse . . . . . . . . . . . . . . . . . . . . . . . . . . .     37
SECTION 11.10             Headings  . . . . . . . . . . . . . . . . . . . . . . . . . . . .     38
SECTION 11.11             Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . .     38


Exhibit A                 Form of Trust Certificate
Exhibit B                 Form of Certificate Depository Agreement
</TABLE>

Annex 1 to Trust Agreement



                                     iii
<PAGE>   5

         TRUST AGREEMENT dated as of October 1, 1996, between SLM FUNDING
CORPORATION, a Delaware corporation, as Depositor, and CHASE MANHATTAN BANK
USA, NATIONAL ASSOCIATION, a national banking association, not in its
individual capacity but solely as Eligible Lender Trustee.

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


                                  ARTICLE I
                                      
                            Definitions and Usage

         Except as otherwise specified herein or as the context may otherwise
require, capitalized terms used but not otherwise defined herein are defined in
Appendix A hereto, which also contains rules as to usage that shall be
applicable herein.


                                   ARTICLE II

                                  Organization

         SECTION 2.1    Creation of Trust; Name.  There is hereby created a
Trust which shall be known as "SLM Student Loan Trust 1996-4", in which name
the Eligible Lender Trustee may conduct the business of the Trust, make and
execute contracts and other instruments on behalf of the Trust and sue and be
sued.  The Trust shall constitute a business trust within the meaning of
Section 3801(a) of the Delaware Business Trust Act for which the Trustee has
filed a certificate of trust with the Secretary of State of the State of
Delaware pursuant to Section 3810(a) of the Delaware Business Trust Act.

         SECTION 2.2    Office.  The office of the Trust shall be in care of
the Eligible Lender Trustee at its Corporate Trust Office or at such other
address as the Eligible Lender Trustee may designate by written notice to the
Certificateholders and the Depositor.

         SECTION 2.3    Purposes and Powers.  The purpose of the Trust is to
engage in the following activities:

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

                 (ii)  with the proceeds of the sale of the Notes and the Trust
         Certificates, to fund the Reserve Account pursuant to
<PAGE>   6
         Section 2.8 of the Administration Agreement and to purchase the Trust
         Student Loans pursuant to the Sale Agreement;

                 (iii)  to Grant the Trust Estate to the Indenture Trustee
         pursuant to the Indenture, and to hold, manage and distribute to the
         Certificateholders pursuant to the terms of this Agreement any portion
         of the Trust Estate released from the Lien of, and remitted to the
         Trust pursuant to, the Indenture;

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

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

                 (vi)   subject to compliance with the Basic Documents, to
         engage in such other activities as may be required in connection with
         conservation of the Trust Estate and the making of distributions to 
         the Certificateholders, the Noteholders and the others specified in 
         Section 2.7 of the Administration Agreement.

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

         SECTION 2.4      Appointment of Eligible Lender Trustee.  The Depositor
hereby appoints the Eligible Lender Trustee as trustee of the Trust effective as
of the date hereof, to have all the rights, powers and duties set forth 
herein.                                                            

         SECTION 2.5      Initial Capital Contribution of Trust Estate.  The
Depositor hereby sells, assigns, transfers, conveys and sets over to the
Eligible Lender Trustee, as of the date hereof, the sum of $1.00.  The Eligible
Lender Trustee hereby acknowledges receipt in trust from the Depositor, as of
the date hereof, of the foregoing contribution, which shall constitute the
Initial Trust Estate and shall be deposited in the Collection Account.  The
Depositor shall pay the organizational expenses of the Trust as they may arise
or shall, upon the request of the Eligible Lender Trustee, promptly reimburse
the Eligible Lender Trustee for any such expenses paid by the Eligible Lender
Trustee.

         SECTION 2.6      Declaration of Trust.  The Eligible Lender Trustee
hereby declares that it will hold the Trust Estate in trust upon and subject to
the conditions set forth herein for the use and benefit of the
Certificateholders, subject to the obligations of the Trust under the other
Basic Documents.  It is





                                       2
<PAGE>   7
the intention of the parties hereto that the Trust constitute a business trust
under Delaware law and that this Agreement constitute the governing instrument
of such trust.  It is the intention of the parties hereto that, solely for
income tax purposes, the Trust shall be treated as a partnership, with the
assets of the partnership being the Trust Student Loans and other assets held
by the Trust, the partners of the partnership being the Certificateholders
(including the Depositor in its capacity as Certificateholder and as recipient
of distributions from the Reserve Account), and the Notes being debt of the
partnership.  The parties agree that, unless otherwise required by appropriate
tax authorities, the Trust will file or cause to be filed annual or other
necessary returns, reports and other forms consistent with the characterization
of the Trust as a partnership for such tax purposes. Effective as of the date
hereof, the Eligible Lender Trustee shall have all rights, powers and duties
set forth herein with respect to accomplishing the purposes of the Trust.

         SECTION 2.7      Liability of the Certificateholders.

         (a)     Notwithstanding the provisions of Section 3803 of the Delaware
                 Business Trust Act, the Depositor shall be liable directly to
                 and shall indemnify the injured party for all losses, claims,
                 damages, liabilities and expenses of the Trust (including
                 Expenses, to the extent that the assets of the Trust that
                 would remain if all of the Notes were paid in full would not
                 be sufficient to pay any such liabilities, or if such
                 liabilities in fact are not paid out of the Trust Estate) to
                 the extent that the Depositor would be liable if the Trust
                 were a partnership under the Delaware Revised Uniform Limited
                 Partnership Act in which the Depositor were a general partner;
                 provided, however, that the Depositor shall not be liable for
                 any losses incurred by a beneficial owner of a Note in its
                 capacity as a holder of limited recourse debt or to any
                 Certificateholder.  In addition, any third party creditors of
                 the Trust (other than in connection with the obligations to
                 Noteholders excepted above) shall be third party beneficiaries
                 of this paragraph.  The obligations of the Depositor under
                 this paragraph shall be evidenced by the Trust Certificates
                 described in Section 3.10, which shall be deemed to be a
                 separate class of Trust Certificates from all other Trust
                 Certificates issued by the Trust; provided that the rights and
                 obligations evidenced by all Trust Certificates, regardless of
                 class, except as provided in Section 3.10 and this Section,
                 shall be identical.

         (b)     No Certificateholder, other than to the extent set forth in
                 paragraph (a), shall have any personal liability for any
                 liability or obligation of the Trust.





                                       3
<PAGE>   8
         SECTION 2.8      Title to Trust Property.  Legal title to all of the
Trust Estate shall be vested at all times in the Trust as a separate legal
entity except where applicable law in any jurisdiction requires title to any
part of the Trust Estate to be vested in a trustee or trustees, in which case
title shall be deemed to be vested in the Eligible Lender Trustee, a co-trustee
and/or a separate trustee, as the case may be; provided that legal title to the
Trust Student Loans shall be vested at all times in the Eligible Lender Trustee
on behalf of the Trust.

         SECTION 2.9      Representations, Warranties, and Covenants of the
Depositor.  The Depositor hereby represents, warrants and covenants to the
Eligible Lender Trustee as follows:

         (a)     The Depositor is duly organized and validly existing as a
                 Delaware corporation in good standing under the laws of the
                 State of Delaware, with power and authority to own its
                 properties and to conduct its business as such properties are
                 currently owned and such business is presently conducted.

         (b)     The Depositor has the corporate power and authority to execute
                 and deliver this Agreement and to carry out its terms; the
                 Depositor has full corporate power and authority to sell and
                 assign the property to be sold and assigned to and deposited
                 with the Trust (or with the Eligible Lender Trustee on behalf
                 of the Trust) and the Depositor has duly authorized such sale
                 and assignment and deposit to the Trust (or to the Eligible
                 Lender Trustee on behalf of the Trust) by all necessary
                 corporate action; and the execution, delivery and performance
                 of this Agreement has been duly authorized by the Depositor by
                 all necessary corporate action.

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

         (d)     The consummation of the transactions contemplated by this
                 Agreement and the fulfillment of the terms hereof do not
                 conflict with, result in any breach of any of the terms and
                 provisions of, or constitute (with or without notice or lapse
                 of time or both) a default under, the certificates of
                 incorporation or by-laws of the Depositor, or any indenture,
                 agreement or other instrument to which the Depositor is a
                 party or by which it is bound; nor result in the creation or
                 imposition of any Lien upon any of its properties pursuant to
                 the terms of any such indenture, agreement





                                       4
<PAGE>   9
                 or other instrument (other than pursuant to the Basic
                 Documents); nor violate any law or, to the Depositor's
                 knowledge, any order, rule or regulation applicable to the
                 Depositor of any court or of any Federal or state regulatory
                 body, administrative agency or other governmental
                 instrumentality having jurisdiction over the Depositor or its
                 properties.

         (e)     The Depositor agrees for the benefit of the Noteholders and of
                 the Certificate Holders that it will comply with each of the
                 requirements set forth in Article IX, X, and XII of its
                 Certificate of Incorporation and with each of the undertakings
                 set forth in Annex I hereto.

         SECTION 2.10     Application of Trust Funds.

         (a)     Income and Loss Allocations.  After giving effect to the
                 special allocations set forth in subparagraph (b) of this
                 Section 2.10 and for purposes of maintaining Capital Accounts
                 under Section 5.6, gross income items of the Trust for any
                 Accrual Period as determined for Federal income tax purposes
                 shall be allocated as follows:

                          (1)     first, among the Certificateholders as of the
                          close of business on the last day of such Accrual
                          Period, in proportion to the Certificate Balance of
                          the Certificates owned by them on such date, an
                          amount of gross income up to the sum of (i) the
                          portion of the Certificateholders' Return
                          Distribution Amount and the Certificate Return
                          Carryover, if any, for the related Distribution Date
                          allocable to such Accrual Period, (ii) return on the
                          excess, if any, of the Certificateholders' Return
                          Distribution Amount for the preceding Distribution
                          Date over the amount in respect of return on the
                          Certificates that is actually distributed to
                          Certificateholders on such preceding Distribution
                          Date, to the extent permitted by law, at the
                          Certificate Rate for such Accrual Period and (iii)
                          the portion of the market discount on the Trust
                          Student Loans accrued during such Accrual Period that
                          is allocable to the excess, if any, of the initial
                          aggregate principal amount of the Certificates over
                          their initial aggregate issue price; and

                          (2)     the balance of Profits, if any, to the
                          Depositor.

                 If the items of gross income of the Trust for any month are
                 insufficient for the allocations described in





                                       5
<PAGE>   10
                 clause (1) above, subsequent items of gross income shall first
                 be allocated to make up such shortfall before Profits are
                 allocated as provided in clause (b). Loss of the Trust for any
                 Accrual Period shall be allocated to the Depositor to the
                 extent the Depositor is reasonably expected to bear the
                 economic burden of such Loss, and any remaining Loss shall be
                 allocated among the Certificateholders as of the close of
                 business on the last day of such Accrual Period in proportion
                 to the Certificate Balance of Trust Certificates owned by them
                 on such date.  If any items of loss or deduction are allocated
                 to Certificateholders and the Depositor subsequently
                 determines that the economic loss to Certificateholders will
                 be less than was expected at the time such allocations were
                 made, additional items of gross income will be allocated to
                 Certificateholders in subsequent periods to offset the excess
                 allocations of losses and deductions to Certificateholders
                 before any Profits are allocated to the Depositor as provided
                 in clause (2) above.

         (b)     Special Allocations.

                          (1)  In the event any Certificateholder unexpectedly
                          receives any adjustments, allocations or
                          distributions described in Treasury Regulation
                          Section 1.704-1(b)(2)(ii)(d)(4), (5) or (6), items of
                          Trust income and gain shall be specially allocated to
                          such Certificateholder in an amount and manner
                          sufficient to eliminate, to the extent required by
                          the Treasury Regulations, the deficit, if any, in the
                          balance of the Capital Account of such
                          Certificateholder as quickly as possible.  This
                          Section 2.10(b) is intended to comply with the
                          qualified income offset provision in Section
                          1.704-1(b)(2)(ii)(d) of the Treasury Regulations.

                          (2)     In the event the initial issue price of
                          Certificates differs from their initial Certificate
                          Balance, there shall be specially allocated to the
                          Certificateholders the portion, if any, of the offset
                          for premium (in the case the issue price of the
                          Certificates exceeds the Certificate Balance) on the
                          Trust Student Loans accruing for a calendar month
                          that is attributable to such difference.

         (c)     Liquidating Profit or Loss.  Liquidating Profit or Loss shall
                 be allocated, after all other adjustments are made to the
                 Capital Accounts (including adjustments to reflect the
                 Liquidating Distribution), as follows:





                                       6
<PAGE>   11
                          (1)     First, among the Certificateholders in
                          proportion to their ownership of the principal amount
                          of Certificates, in an amount that would cause their
                          Capital Account balances to equal zero (in the case
                          of the Depositor, taking into account the Capital
                          Account balance of the Depositor only to the extent
                          it relates to Certificates owned by the Depositor);
                          and

                          (2)     Any balance, to the Depositor.

         (d)     Tax Allocations.  For Federal income tax purposes, each item
                 of income, gain, loss and deduction of the Trust shall be
                 allocated among the Certificateholders and the Depositor in a
                 manner consistent with the allocations set forth in this
                 Section 2.10, subject to the provisions of Section 704(c) of
                 the Code.  Notwithstanding anything to the contrary set forth
                 in this Agreement, the Depositor is authorized to modify the
                 allocations of this Section 2.10(d) and Sections 2.10(a), (b)
                 and (c) if necessary or appropriate, in the Depositor's sole
                 discretion, for the allocations to fairly reflect the economic
                 gain, income or loss to the Depositor or the
                 Certificateholders, or as otherwise required by the Code or
                 the Treasury Regulations.

         SECTION 2.11     Required Net Worth.  For so long as any Notes or
Certificates shall remain outstanding, the Depositor shall take all actions
necessary to maintain its net worth (exclusive of its interest in the Trust)
equal to $2,635,000 or such other amount as satisfies the then existing
Internal Revenue Service guidelines concerning the net worth requirements for
general partners of partnerships, as set forth in Revenue Procedure 92-88 or
successor pronouncements.

                                  ARTICLE III

                  Trust Certificates and Transfer of Interests

         SECTION 3.1      Initial Beneficial Ownership.  Upon the formation of
the Trust by the contribution by the Depositor pursuant to Section 2.5 and
until the issuance of the Trust Certificates, the Depositor shall be the sole
beneficial owner of the Trust.

         SECTION 3.2      The Trust Certificates.  The Trust Certificates shall
be issued in denominations of $100,000 or in integral multiples of $1,000 in
excess thereof.  The Trust Certificates shall be executed on behalf of the
Trust by manual or facsimile signature of an authorized officer of the Eligible
Lender Trustee.  Trust Certificates bearing the manual or facsimile





                                       7
<PAGE>   12
signatures of individuals who were, at the time when such signatures were
affixed, authorized to sign on behalf of the Trust, shall be valid and binding
obligations of the Trust, notwithstanding that such individuals or any of them
shall have ceased to be so authorized prior to the authentication and delivery
of such Trust Certificates or did not hold such offices at the date of
authentication and delivery of such Trust Certificates.

         SECTION 3.3      Authentication of Trust Certificates.  Concurrently
with the sale of the Trust Student Loans to the Trust pursuant to the Purchase
Agreement, the Eligible Lender Trustee shall cause the Trust Certificates in an
aggregate principal amount equal to the Initial Certificate Balance to be
executed on behalf of the Trust, authenticated and delivered to or upon the
written order of the Depositor, signed by its chairman of the board, its
president or any vice president, without further action by the Depositor, in
authorized denominations.  No Trust Certificate shall entitle its holder to any
benefit under this Agreement, or shall be valid for any purpose, unless there
shall appear on such Trust Certificate a certificate of authentication
substantially in the form set forth in Exhibit A, executed by the Eligible
Lender Trustee or The Chase Manhattan Bank, as the Eligible Lender Trustee's
authenticating agent, by manual signature; such authentication shall constitute
conclusive evidence that such Trust Certificate shall have been duly
authenticated and delivered hereunder.  All Trust Certificates shall be dated
the date of their authentication.  No further Trust Certificates shall be
issued except pursuant to Section 3.4, 3.5 or 3.13 hereunder.

         SECTION 3.4      Registration of Transfer and Exchange of Trust
Certificates.  The Certificate Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 3.8, a Certificate Register in
which, subject to such reasonable regulations as it may prescribe, the Eligible
Lender Trustee shall provide for the registration of Trust Certificates and of
transfers and exchanges of Trust Certificates as herein provided.  The Chase
Manhattan Bank shall be the initial Certificate Registrar.

         Upon surrender for registration of transfer of any Trust Certificate
at the office or agency maintained pursuant to Section 3.8, the Eligible Lender
Trustee shall execute, authenticate and deliver (or shall cause The Chase
Manhattan Bank as its authenticating agent to authenticate and deliver), in the
name of the designated transferee or transferees, one or more new Trust
Certificates in authorized denominations of a like aggregate amount dated the
date of authentication by the Eligible Lender Trustee or any authenticating
agent.  At the option of a Certificateholder, Trust Certificates may be
exchanged for other Trust Certificates of authorized denominations of a like





                                       8
<PAGE>   13
aggregate amount upon surrender of the Trust Certificates to be exchanged at
the office or agency maintained pursuant to Section 3.8.

         Every Trust Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer
in form satisfactory to the Eligible Lender Trustee and the Certificate
Registrar duly executed by the Certificateholder or his attorney duly
authorized in writing, with such signature guaranteed by a member firm of the
New York Stock Exchange or a commercial bank or trust company.  Each Trust
Certificate surrendered for registration of transfer or exchange shall be
cancelled and subsequently disposed of by the Eligible Lender Trustee in
accordance with its customary practice.

         No service charge shall be made for any registration of transfer or
exchange of Trust Certificates, but the Eligible Lender Trustee or the
Certificate Registrar may require payment of a sum sufficient to cover any tax
or governmental charge that may be imposed in connection with any transfer or
exchange of Trust Certificates.

         The preceding provisions of this Section notwithstanding, the Eligible
Lender Trustee shall not be required to make and the Certificate Registrar need
not register transfers or exchanges of Trust Certificates for a period of 15
days preceding any Distribution Date with respect to the Trust Certificates.

         The Trust Certificates and any beneficial interest in such Trust
Certificates may not be acquired by (a) employee benefit plans (as defined in
section 3(3) of ERISA) that are subject to the provisions of Title I of ERISA,
(b) plans described in section 4975(e)(1) of the Code, including individual
retirement accounts described in Section 408(a) of the Code or Keogh plans, or
(c) entities whose underlying assets include plan assets by reason of a plan's
investment in such entities (each, a "Benefit Plan").  By accepting and holding
a Trust Certificate or an interest therein, the Certificateholder thereof or
Certificate Owner thereof shall be deemed to have represented and warranted
that it is not a Benefit Plan, is not purchasing Trust Certificates on behalf
of a Benefit Plan and is not using assets of a Plan to purchase any
Certificates.

         SECTION 3.5      Mutilated, Destroyed, Lost or Stolen Trust
Certificates.  If (a) any mutilated Trust Certificate shall be surrendered to
the Certificate Registrar, or if the Certificate Registrar shall receive
evidence to its satisfaction of the destruction, loss or theft of any Trust
Certificate, and (b) there shall be delivered to the Certificate Registrar and
the Eligible Lender Trustee such security or indemnity as may be required by
them to save each of them and the Trust harmless,





                                       9
<PAGE>   14
then in the absence of notice that such Trust Certificate shall have been
acquired by a bona fide purchaser, the Eligible Lender Trustee on behalf of the
Trust shall execute and the Eligible Lender Trustee shall authenticate and
deliver, in exchange for or in lieu of any such mutilated, destroyed, lost or
stolen Trust Certificate, a new Trust Certificate of like tenor and
denomination.  In connection with the issuance of any new Trust Certificate
under this Section, the Eligible Lender Trustee and the Certificate Registrar
may require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith. Any duplicate
Trust Certificate issued pursuant to this Section shall constitute conclusive
evidence of ownership in the Trust, as if originally issued, whether or not the
lost, stolen or destroyed Trust Certificate shall be found at any time.

         SECTION 3.6      Persons Deemed Owners.  Prior to due presentation of
a Trust Certificate for registration of transfer, the Eligible Lender Trustee
and the Certificate Registrar and any agent of either of them may treat the
Person in whose name any Trust Certificate shall be registered in the
Certificate Register as the owner of such Trust Certificate for the purpose of
receiving distributions pursuant to Section 5.1 and for all other purposes
whatsoever, and neither the Eligible Lender Trustee, the Certificate Registrar
nor any agent thereof shall be bound by any notice to the contrary.

         SECTION 3.7      Access to List of Certificateholders' Names and
Addresses.  The Eligible Lender Trustee shall furnish or cause to be furnished
to the Depositor, within 15 days after receipt by the Eligible Lender Trustee
of a request therefor from the Depositor in writing, a list, in such form as
the Depositor may reasonably require, of the names and addresses of the
Certificateholders as of the most recent Record Date.  If three or more
Certificateholders or one or more Certificateholders evidencing not less than
25% of the Certificate Balance apply in writing to the Eligible Lender Trustee,
and such application states that the applicants desire to communicate with
other Certificateholders with respect to their rights under this Agreement or
under the Trust Certificates and such application is accompanied by a copy of
the communication that such applicants propose to transmit, then the Eligible
Lender Trustee shall, within five Business Days after the receipt of such
application, afford such applicants access during normal business hours to the
current list of Certificateholders.  Upon receipt of any such application, the
Eligible Lender Trustee shall promptly notify the Depositor by providing a copy
of such application and a copy of the list of Certificateholders produced in
response thereto.  Each Certificateholder, by receiving and holding a Trust
Certificate, shall be deemed to have agreed not to hold any of the Depositor,
the Certificate Registrar or the Eligible Lender Trustee accountable by reason
of the disclosure of its name and





                                       10
<PAGE>   15
address, regardless of the source from which such information was derived.

         SECTION 3.8      Maintenance of Office or Agency.  The Eligible Lender
Trustee shall maintain in the Borough of Brooklyn, The City of New York, an
office or offices or agency or agencies where Trust Certificates may be
surrendered for registration of transfer or exchange and where notices and
demands to or upon the Eligible Lender Trustee in respect of the Trust
Certificates and the other Basic Documents may be served.  The Eligible Lender
Trustee initially designates 802 Delaware Avenue, Wilmington, Delaware, as its
principal Corporate Trust Office.  The Eligible Lender Trustee's New York
office and its authenticating agent's office are located at 450 West 33rd
Street, 15th Floor, New York, New York 10001, Attention:  Structured Finance
Services.  The Eligible Lender Trustee shall give prompt written notice to the
Depositor and to the Certificateholders of any change in the location of the
Certificate Register or any such office or agency.

         SECTION 3.9      Appointment of Certificate Paying Agent.  The
Certificate Paying Agent shall make distributions to Certificateholders from
the amounts received from the Indenture Trustee out of the Trust Accounts
pursuant to Section 5.1 and shall report the amounts of such distributions to
the Eligible Lender Trustee. Any Certificate Paying Agent shall have the
revocable power to receive such funds from the Indenture Trustee for the
purpose of making the distributions referred to above.  The Eligible Lender
Trustee may revoke such power and remove the Certificate Paying Agent if the
Eligible Lender Trustee determines in its sole discretion that the Certificate
Paying Agent shall have failed to perform its obligations under this Agreement
in any material respect.  The Certificate Paying Agent shall initially be the
Eligible Lender Trustee, and any co-paying agent chosen by the Eligible Lender
Trustee and consented to by the Administrator (which consent shall not be
unreasonably withheld).  The Eligible Lender Trustee shall be permitted to
resign as Certificate Paying Agent upon 30 days' written notice to the Eligible
Lender Trustee.  In the event that the Eligible Lender Trustee shall no longer
be the Certificate Paying Agent, the Eligible Lender Trustee shall appoint a
successor to act as Certificate Paying Agent (which shall be a bank or trust
company).  The Eligible Lender Trustee shall give notice to the Rating Agencies
of the appointment of a successor Paying Agent. The Eligible Lender Trustee
shall cause such successor Certificate Paying Agent or any additional
Certificate Paying Agent appointed by the Eligible Lender Trustee to execute
and deliver to the Eligible Lender Trustee an instrument in which such
successor Certificate Paying Agent or additional Certificate Paying Agent shall
agree with the Eligible Lender Trustee that as Certificate Paying Agent, such
successor Certificate Paying Agent or additional Certificate Paying Agent will
hold all sums, if





                                       11
<PAGE>   16
any, held by it for payment to the Certificateholders in trust for the benefit
of the Certificateholder entitled thereto until such sums shall be paid to such
Certificateholder.  The Certificate Paying Agent shall return all unclaimed
funds to the Eligible Lender Trustee and upon removal of a Certificate Paying
Agent such Certificate Paying Agent shall also return all funds in its
possession to the Eligible Lender Trustee.  The provisions of Sections 7.1,
7.3, 7.4, 7.5 and 8.1 shall apply to the Eligible Lender Trustee also in its
role as Certificate Paying Agent, for so long as the Eligible Lender Trustee
shall act as Certificate Paying Agent and, to the extent applicable, to any
other paying agent appointed hereunder.  Any reference in this Agreement to the
Certificate Paying Agent shall include any copaying agent unless the context
requires otherwise.

         SECTION 3.10     Disposition by Depositor.  On and after the Closing
Date, the Depositor shall retain beneficial and record ownership of Trust
Certificates representing at least 1% of the Certificate Balance.  Any
attempted transfer of any Trust Certificate that would reduce such interest of
the Depositor below 1% of the Certificate Balance shall be void.  The Eligible
Lender Trustee shall cause any Trust Certificate issued to the Depositor on the
Closing Date (and any Trust Certificate issued in exchange therefor) to contain
a legend stating "THIS CERTIFICATE IS NONTRANSFERABLE".  The right of the
Depositor to receive the amounts payable to it in accordance with Sections
2.8D(D) and 2.8E of the Administration Agreement shall not be transferable or
assignable by the Depositor.

         SECTION 3.11     Book-Entry Certificates.  The Trust Certificates,
upon original issuance, will be  issued in the form of a typewritten Trust
Certificate or Trust Certificates representing Book-Entry Certificates, to be
delivered to The Depository Trust Company, the initial Clearing Agency, by, or
on behalf of, the Trust; provided, however, that one Definitive Certificate (as
defined below) may be issued to the Depositor pursuant to Section 3.10.  Such
Book-Entry Certificate or BookEntry Certificates shall initially be registered
on the Certificate Register in the name of Cede & Co., the nominee of the
initial Clearing Agency, and no Certificate owner (other than the Depositor)
will receive a Definitive Certificate representing such Certificate Owner's
interest in such Trust Certificate, except as provided in Section 3.13. Unless
and until definitive, fully registered Trust Certificates (the "Definitive
Certificates") have been issued to Certificate owners pursuant to Section 3.13:

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

                 (ii)  the Certificate Registrar and the Eligible Lender
         Trustee shall be entitled to deal with the Clearing Agency





                                       12
<PAGE>   17
         for all purposes of this Agreement (including the payment of principal
         of and interest on the Trust Certificates and the giving of
         instructions or directions hereunder) as the sole Certificateholder
         and shall have no obligation to the Certificate owners;

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

                 (iv)  the rights of Certificate Owners shall be exercised only
         through the Clearing Agency and shall be limited to those established
         by law and agreements between such Certificate Owners and the Clearing
         Agency and/or the Clearing Agency Participants.  Pursuant to the
         Certificate Depository Agreement, unless and until Definitive
         Certificates are issued pursuant to Section 3.13, the initial Clearing
         Agency will make book-entry transfers among the Clearing Agency
         Participants and receive and transmit distribution in respect of the
         Certificate Balance and return on the Trust Certificates to such
         Clearing Agency Participants; and

                 (v)  whenever this Agreement requires or permits actions to be
         taken based upon instructions or directions of Certificateholders of
         Trust Certificates evidencing a specified percentage of the
         Certificate Balance, the Clearing Agency shall be deemed to represent
         such percentage only to the extent that it has received instructions
         to such effect from Certificate Owners and/or Clearing Agency
         Participants owning or representing, respectively, such required
         percentage of the beneficial interest in the Trust Certificates and
         has delivered such instructions to the Eligible Lender Trustee.

         SECTION 3.12     Notices to Clearing Agency.  Whenever a notice or
other communication to the Certificateholders is required under this Agreement,
unless and until Definitive Certificates shall have been issued to Certificate
Owners pursuant to Section 3.13, the Eligible Lender Trustee shall give all
such notices and communications specified herein to be given to
Certificateholders to the Clearing Agency, and shall have no obligations to the
Certificate Owners.

         SECTION 3.13     Definitive Certificates.  If (i) the Administrator
advises the Eligible Lender Trustee in writing that the Clearing Agency is no
longer willing or able to discharge properly its responsibilities with respect
to the Trust Certificates, and the Administrator is unable to locate a
qualified successor, (ii) the Administrator at its option advises the Eligible
Lender Trustee in writing that it elects to terminate the book-entry system
through the Clearing Agency or





                                       13
<PAGE>   18
(iii) after the occurrence of an Event of Default, a Servicer Default or an
Administrator Default, Certificate Owners representing beneficial interests
aggregating at least a majority of the Certificate Balance advise the Clearing
Agency (which shall then notify the Eligible Lender Trustee) in writing that
the continuation of a book-entry system through the Clearing Agency is no
longer in the best interest of the Certificate Owners, then the Eligible Lender
Trustee shall cause the Clearing Agency to notify all Certificate Owners of the
occurrence of any such event and of the availability of the Definitive
Certificates to Certificate Owners requesting the same. Upon surrender to the
Eligible Lender Trustee of the typewritten Trust Certificate or Trust
Certificates representing the Book-Entry Certificates by the Clearing Agency,
accompanied by registration instructions, the Eligible Lender Trustee shall
execute and authenticate the Definitive Certificates in accordance with the
instructions of the Clearing Agency.  Neither the Certificate Registrar nor the
Eligible Lender Trustee shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying
on, such instructions.  Upon the issuance of Definitive Certificates, the
Eligible Lender Trustee shall recognize the registered holders of the
Definitive Certificates as Certificateholders.  The Definitive Certificates
shall, at the expense of the  Depositor, be  printed, lithographed or engraved
or may be produced in any other manner as is reasonably acceptable to the
Eligible Lender Trustee, as evidenced by its execution thereof.


                                   ARTICLE IV

                       Actions by Eligible Lender Trustee

         SECTION 4.1      Prior Notice to Certificateholders With Respect to
Certain Matters. With respect to the following matters, the Eligible Lender
Trustee shall not take action unless at least 30 days before the taking of such
action, the Eligible Lender Trustee shall have notified the Certificateholders
and each of the Rating Agencies in writing of the proposed action and the
Certificateholders shall not have notified the Eligible Lender Trustee in
writing prior to the 30th day after such notice is given that such
Certificateholders have withheld consent or provided alternative direction:

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





                                       14
<PAGE>   19
         (b)     the amendment of the Indenture by a supplemental indenture in
                 circumstances where the consent of any Noteholder is required;

         (c)     the amendment of the Indenture by a supplemental indenture in
                 circumstances where the consent of any Noteholder is not
                 required and such amendment materially adversely affects the
                 interest of the Certificateholders;

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

         (e)     the appointment pursuant to the Administration Agreement of a
                 successor Administrator, the appointment pursuant to the
                 Indenture of a successor Note Registrar, Paying Agent or
                 Indenture Trustee, or the appointment pursuant to this
                 Agreement of a successor Certificate Registrar or successor
                 Certificate Paying Agent, or the consent to the assignment by
                 the Administrator, the Note Registrar, the Paying Agent, the
                 Indenture Trustee, the Certificate Registrar or the
                 Certificate Paying Agent of its obligations under the
                 Administration Agreement, the Indenture or this Agreement, as
                 applicable.

         SECTION 4.2      Action by Certificateholders with Respect to Certain
Matters.  The Eligible Lender Trustee shall not have the power, except upon the
written direction of the Certificateholders and except as expressly provided in
the Basic Documents, to sell the Trust Student Loans after the termination of
the Indenture.

         SECTION 4.3      Respect to Bankruptcy.  The Eligible Lender Trustee
shall not have the power to commence a voluntary proceeding in bankruptcy
relating to the Trust without the unanimous prior approval of all
Certificateholders (other than the Depositor) and the delivery to the Eligible
Lender Trustee by each such Certificateholder of a certificate certifying that
such Certificateholder reasonably believes that the Trust is insolvent.

         SECTION 4.4      Restrictions on Certificateholders' Power.  The
Certificateholders shall not direct the Eligible Lender Trustee to take or
refrain from taking any action if such action or inaction would be contrary to
any obligation of the Trust or the Eligible Lender Trustee under this Agreement
or any of the other Basic Documents or would be contrary to Section 2.3 nor
shall the





                                       15
<PAGE>   20
Eligible Lender Trustee be permitted to follow any such direction, if given.

         SECTION 4.5      Majority Control.  Except as expressly provided
herein, any action that may be taken by the Certificateholders under this
Agreement may be taken by the Certificateholders of Trust Certificates
evidencing a majority of the Certificate Balance.  Except as expressly provided
herein, any written notice of the Certificateholders delivered pursuant to this
Agreement shall be effective if signed by Certificateholders of Trust
Certificates evidencing not less than a majority of the Certificate Balance at
the time of the delivery of such notice.

                                   ARTICLE V

                   Application of Trust Funds; Certain Duties

         SECTION 5.1      Application of Trust Funds.

         (a)     On each Distribution Date, the Eligible Lender Trustee shall
                 distribute to Certificateholders (i) the Certificateholders'
                 Return Distribution Amount for such Distribution Date on a pro
                 rata basis according to amounts payable in respect of
                 Certificateholders' Return Distribution Amount, (ii) the
                 Certificate Balance Distribution Amount for such Distribution
                 Date, if any, on a pro rata basis according to amounts payable
                 in respect of the Certificate Balance, and (iii) the
                 Certificate Return Carryover for such Distribution Date, if
                 any, on a pro rata basis according to amounts payable in
                 respect of Certificate Return Carryover, as received from the
                 Indenture Trustee pursuant to Sections 2.7 and 2.8 of the
                 Administration Agreement on such Distribution Date.

         (b)     On each Distribution Date, the Eligible Lender Trustee shall
                 send to each Certificateholder the statement provided to the
                 Eligible Lender Trustee by the Administrator pursuant to
                 Section 2.9 of the Administration Agreement on such
                 Distribution Date.

         (c)     In the event that any withholding tax is imposed on the
                 Trust's payment (or allocations of income) to a
                 Certificateholder, such tax shall reduce the amount otherwise
                 distributable to the Certificateholder in accordance with this
                 Section.  The Eligible Lender Trustee is hereby authorized and
                 directed to retain from amounts otherwise distributable to the
                 Certificateholders sufficient funds for the payment of any tax
                 that is legally owed by the Trust (but such authorization
                 shall not prevent the Eligible Lender





                                       16
<PAGE>   21
                 Trustee from contesting any such tax in appropriate
                 proceedings, and withholding payment of such tax, if permitted
                 by law, pending the outcome of such proceedings).  The amount
                 of any withholding tax imposed with respect to a
                 Certificateholder shall be treated as cash distributed to such
                 Certificateholder at the time it is withheld by the Trust to
                 be remitted to the appropriate taxing authority.  The Eligible
                 Lender Trustee shall withhold or cause to be withheld at the
                 maximum applicable rate provided in section 1441, 1442 or 1446
                 of the Code with respect to all distributions made to persons
                 that are not known to be U.S. Persons, within the meaning of
                 the Code, unless it is otherwise determined in the opinion of
                 counsel.  In the event that a Certificateholder wishes to
                 apply for a refund of any such withholding tax, the Eligible
                 Lender Trustee shall reasonably cooperate with such
                 Certificateholder in making such claim so long as such
                 Certificateholder agrees to reimburse the Eligible Lender
                 Trustee for any out-of-pocket expenses incurred.

         SECTION 5.2      Method of Payment.  Subject to Section 9.1(c),
distributions required to be made to Certificateholders on any Distribution
Date shall be made to each Certificateholder of record on the preceding Record
Date either by wire transfer, in immediately available funds, to the account of
such Certificateholder at a bank or other entity having appropriate facilities
therefor, if such Certificateholder shall have provided to the Certificate
Registrar appropriate written instructions signed by two authorized officers,
if any, at least five Business Days prior to such Distribution Date and such
Certificateholder's Trust Certificates in the aggregate evidence a denomination
of not less than $1,000,000, or, if not, by check mailed to such
Certificateholder at the address of such Certificateholder appearing in the
Certificate Register; provided, however, that, unless Definitive Certificates
have been issued pursuant to Section 3.13, with respect to Trust Certificates
registered on the Record Date in the name of the nominee of the Clearing Agency
(initially, such nominee to be Cede & Co.), distributions will be made by wire
transfer in immediately available funds to the account designated by such
nominee.  Notwithstanding the foregoing, the final distribution in respect of
any Trust Certificate (whether on the Certificate Final Maturity Date or
otherwise) shall be payable only upon presentation and surrender of such Trust
Certificate at the Corporate Trust Office of the Eligible Lender Trustee or
such other location specified in writing to the Certificateholder thereof.

         SECTION 5.3      No Segregation of Moneys; No Interest.  Subject to
Section 5.1, moneys received by the Eligible Lender Trustee hereunder need not
be segregated in any manner except to the





                                       17
<PAGE>   22
extent required by law or the Administration Agreement and may be deposited
under such general conditions as may be prescribed by law, and the Eligible
Lender Trustee shall not be liable for any interest thereon.

         SECTION 5.4      Accounting and Reports to the Noteholders,
Certificateholders, the Internal Revenue Service and Others.  The Eligible
Lender Trustee shall (a) maintain (or cause to be maintained) the books of the
Trust on a calendar year basis on the accrual method of accounting, (b) deliver
(or cause to be delivered) to each Certificateholder (and to each Person who
was a Certificateholder at any time during the applicable calendar year), as
may be required by the Code and applicable Treasury Regulations, such
information as may be required (including Schedule K-1) to enable each such
Certificateholder to prepare its Federal and state income tax returns, (c) file
(or cause to be filed) such tax returns relating to the Trust (including a
partnership information return, Internal Revenue Service Form 1065), and make
such elections as may from time to time be required or appropriate under any
applicable state or Federal statute or rule or regulation thereunder so as to
maintain the Trust's characterization as a partnership for Federal income tax
purposes, (d) cause such tax returns to be signed in the manner required by law
and (e) collect (or cause to be collected) any withholding tax as described in
and in accordance with Section 5.1(c) with respect to income or distributions
to Certificateholders.  The Eligible Lender Trustee shall elect under Section
1278 of the Code to include in income currently any market discount that
accrues with respect to the Trust Student Loans.  The Eligible Lender Trustee
shall not make the election provided under Section 754 of the Code.  The
Eligible Lender Trustee shall be entitled to hire an independent accounting
firm to perform the functions described in this Section 5.4 the reasonable fees
and expenses of which shall be paid by the Depositor.

         SECTION 5.5      Signature on Returns; Tax Matters Partner.

         (a)     The Eligible Lender Trustee shall sign on behalf of the Trust
                 the tax returns of the Trust, unless applicable law requires a
                 Certificateholder to sign such documents, in which case such
                 documents shall be signed by the Depositor.

         (b)     The Depositor shall be designated the "tax matters partner" of
                 the Trust pursuant to Section 6231(a)(7)(A) of the Code and
                 applicable Treasury Regulations.

         SECTION 5.6      Capital Accounts.  The Trust shall maintain accounts
("Capital Accounts") with respect to each Certificateholder (including the
Depositor) in accordance with the following provisions:





                                       18
<PAGE>   23
         (a)     Each Certificateholder's Capital Account shall be increased by
                 the Capital Contributions (as defined below) of such
                 Certificateholder, such Certificateholder's distributive share
                 of gross income (and any Liquidating Profits) and any items in
                 the nature of income or gain which are specially allocated to
                 such Certificateholder pursuant to Section 2.10(b) of this
                 Agreement.

         (b)     Each Certificateholder's Capital Account shall be reduced by
                 any amount distributed to such Certificateholder (including,
                 in the case of the Depositor, any amount released or otherwise
                 distributed to the Depositor from the Reserve Account under
                 Sections 2.8D(D) and 2.8E of the Administration Agreement) and
                 such Certificateholder's distributive share of Losses and
                 deductions (and any Liquidating Loss), including any special
                 allocation pursuant to Section 2.10(b).

         (c)     In the event all or a portion of a Certificate is transferred
                 in accordance with the terms of this Agreement, the transferee
                 shall succeed to the Capital Account of the transferor to the
                 extent it related to such Certificate or a portion thereof.

         (d)     Notwithstanding the above, the Capital Accounts shall be
                 adjusted in accordance with the provisions governing the
                 economic rights of the Certificateholders, as set forth herein
                 and in the Basic Documents.

         "Capital Contribution" means the amount of any cash and the fair
market value of any property contributed to the Trust by a Certificateholder
(including any amounts deemed to be contributed in connection with the original
issuance of the Certificates), including, in the case of the Depositor, the
fair market value of the Trust Student Loans deemed to be contributed by the
Depositor to the Trust, taking into account the provisions of Section
707(a)(2)(B) of the Code and the Regulations thereunder.  The foregoing
provisions and the other provisions of this Agreement relating to the
maintenance of Capital Accounts are intended to comply with section 1.704-1(b)
of the Treasury Regulations and shall be interpreted in a manner consistent
therewith.


                                   ARTICLE VI

                Authority and Duties of Eligible Lender Trustee

         SECTION 6.1      General Authority.  The Eligible Lender Trustee is
authorized and directed to execute and deliver the Basic Documents to which the
Trust is to be a party and each





                                       19
<PAGE>   24
certificate or other document attached as an exhibit to or contemplated by the
Basic Documents to which the Trust is to be a party, in each case, in such form
as the Depositor shall approve as evidenced conclusively by the Eligible Lender
Trustee's execution thereof, and, on behalf of the Trust, to direct the
Indenture Trustee to authenticate and deliver Notes in the aggregate principal
amount of $1,452,300,000.  The Eligible Lender Trustee is also authorized and
directed on behalf of the Trust (i) to acquire and hold legal title to the
Trust Student Loans from the Depositor and (ii) to take all actions required
pursuant to Section 3.2C of the Administration Agreement and otherwise follow
the direction of and cooperate with the Servicer in submitting, pursuing and
collecting any claims to and with the Department with respect to any Interest
Subsidy Payments and Special Allowance Payments relating to the Trust Student
Loans.

         In addition to the foregoing, the Eligible Lender Trustee is
authorized to take all actions required of the Trust pursuant to the Basic
Documents.  The Eligible Lender Trustee is further authorized from time to time
to take such action as the Administrator directs or instructs with respect to
the Basic Documents and is directed to take such action to the extent that the
Administrator is expressly required pursuant to the Basic Documents to cause
the Eligible Lender Trustee to act.

         SECTION 6.2      General Duties.  It shall be the duty of the Eligible
Lender Trustee to discharge (or cause to be discharged) all its
responsibilities pursuant to the terms of this Agreement and the other Basic
Documents to which the Trust is a party and to administer the Trust in the
interest of the Certificateholders, subject to and in accordance with the
provisions of this Agreement and the other Basic Documents.  Without limiting
the foregoing, the Eligible Lender Trustee shall on behalf of the Trust file
and prove any claim or claims that may exist on behalf of the Trust against the
Depositor in connection with any claims paying procedure as part of an
insolvency or a receivership proceeding involving the Depositor.
Notwithstanding the foregoing, the Eligible Lender Trustee shall be deemed to
have discharged its duties and responsibilities hereunder and under the other
Basic Documents to the extent the Administrator has agreed in the
Administration Agreement to perform and act or to discharge any duty of the
Eligible Lender Trustee hereunder or under any other Basic Document, and the
Eligible Lender Trustee shall not be held liable for the default or failure of
the Administrator to carry out its obligations under the Administration
Agreement.  Except as expressly provided in the Basic Documents, the Eligible
Lender Trustee shall have no obligation to administer, service or collect the
Trust Student Loans or to maintain, monitor or otherwise supervise the
administration, servicing or collection of the Trust Student Loans.





                                       20
<PAGE>   25
         SECTION 6.3      Action upon Instruction.

         (a)     [Reserved]

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

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

         (d)     In the event that the Eligible Lender Trustee is unsure as to
                 the application of any provision of this Agreement or any
                 other Basic Document or any such provision is ambiguous as to
                 its application, or is, or appears to be, in conflict with any
                 other applicable provision, or in the event that this
                 Agreement permits any determination by the Eligible Lender
                 Trustee or is silent or is incomplete as to the course of
                 action that the Eligible Lender Trustee is required to take
                 with respect to a particular set of facts, the Eligible Lender
                 Trustee may give notice (in such form as shall be appropriate
                 under the circumstances) to the Certificateholders requesting
                 instruction and, to the extent that the Eligible Lender
                 Trustee acts or





                                       21
<PAGE>   26
                 refrains from acting in good faith in accordance with any such
                 instruction received, the Eligible Lender Trustee shall not be
                 liable, on account of such action or inaction, to any Person.
                 If the Eligible Lender Trustee shall not have received
                 appropriate instruction within 10 days of such notice (or
                 within such shorter period of time as reasonably may be
                 specified in such notice or may be necessary under the
                 circumstances) it may, but shall be under no duty to, take or
                 refrain from taking such action, not inconsistent with this
                 Agreement or the other Basic Documents, as it shall deem to be
                 in the best interest of the Certificateholders, and shall have
                 no liability to any Person for such action or inaction.

         SECTION 6.4    No Duties Except as Specified in this Agreement or in
Instructions. The Eligible Lender Trustee shall not have any duty or obligation
to manage, make any payment with respect to, register, record, sell, service,
dispose of or otherwise deal with the Trust Estate, or to otherwise take or
refrain from taking any action under, or in connection with, any document
contemplated hereby to which the Eligible Lender Trustee is a party, except as
expressly provided by the terms of this Agreement or in any document or written
instruction received by the Eligible Lender Trustee pursuant to Section 6.3;
and no implied duties or obligations shall be read into this Agreement or any
other Basic Document against the Eligible Lender Trustee.  The Eligible Lender
Trustee shall have no responsibility for filing any financing or continuation
statement in any public office at any time or to otherwise perfect or maintain
the perfection of any security interest or lien granted to it hereunder or to
prepare or file any Commission filing for the Trust or to record this Agreement
or any other Basic Document.  The Eligible Lender Trustee nevertheless agrees
that it will, at its own cost and expense, promptly take all action as may be
necessary to discharge any Liens on any part of the Trust Estate that result
from actions by, or claims against, Chase Manhattan Bank USA, National
Association in its individual capacity or as the Eligible Lender Trustee that
are not related to the ownership or the administration of the Trust Estate.

         SECTION 6.5      No Action Except Under Specified Documents or
Instructions.  The Eligible Lender Trustee shall not otherwise deal with any
part of the Trust Estate except (i) in accordance with the powers granted to
and the authority conferred upon the Eligible Lender Trustee pursuant to this
Agreement, (ii) in accordance with the other Basic Documents to which it is a
party and (iii) in accordance with any document or instruction delivered to the
Eligible Lender Trustee pursuant to Section 6.3.

         SECTION 6.6      Restrictions.  The Eligible  Lender Trustee shall not
take any action (a) that is inconsistent with the





                                       22
<PAGE>   27
purposes of the Trust set forth in Section 2.3 or (b) that, to the actual
knowledge of the Eligible Lender Trustee, would result in the Trust's becoming
taxable as a corporation for Federal income tax purposes.  The
Certificateholders shall not direct the Eligible Lender Trustee to take action
that would violate the provisions of this Section.


                                  ARTICLE VII

                     Concerning the Eligible Lender Trustee

         SECTION 7.1      Acceptance of Trusts and Duties.  The Eligible Lender
Trustee accepts the trusts hereby created and agrees to perform its duties
hereunder with respect to such trusts but only upon the terms of this
Agreement.  The Eligible Lender Trustee also agrees to disburse all moneys
actually received by it constituting part of the Trust Estate upon the terms of
this Agreement and the other Basic Documents.  The Eligible Lender Trustee
shall not be answerable or accountable hereunder or under any other Basic
Document under any circumstances, except (i) for its own willful misconduct or
negligence or (ii) in the case of the inaccuracy of any representation or
warranty contained in Section 7.3 expressly made by the Eligible Lender
Trustee.  In particular, but not by way of limitation (and subject to the
exceptions set forth in the preceding sentence):

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

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

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

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





                                       23
<PAGE>   28
         (e)     the Eligible Lender Trustee shall not be responsible for or in
                 respect of the validity or sufficiency of this Agreement or
                 for the due execution hereof by the Depositor or for the form,
                 character, genuineness, sufficiency, value or validity of any
                 of the Trust Estate or for or in respect of the validity or
                 sufficiency of the Basic Documents, other than the certificate
                 of authentication on the Trust Certificates, and the Eligible
                 Lender Trustee shall in no event assume or incur any
                 liability, duty, or obligation to any Noteholder or to any
                 Certificateholder, other than as expressly provided for herein
                 and in the other Basic Documents;

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

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

         SECTION 7.2      Furnishing of Documents.  The Eligible Lender Trustee
shall furnish to the Certificateholders promptly upon receipt of a written
request therefor, duplicates or copies of all reports, notices, requests,
demands, certificates, financial statements and any other instruments furnished
to the Eligible Lender Trustee under the Basic Documents.  On each Distribution
Date the Eligible Lender Trustee shall provide to each





                                       24
<PAGE>   29
Certificateholder of record as of the related Record Date the information
provided by the Administrator to the Eligible Lender Trustee on the related
Determination Date pursuant to Section 2.9 of the Administration Agreement.

         SECTION 7.3      Representations and Warranties.  The Eligible Lender
Trustee hereby represents and warrants to the Depositor, for the benefit of the
Certificateholders, that:

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

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

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

         (d)     It is and will maintain its status as an "eligible lender" (as
                 such term is defined in Section 435(d) of the Higher Education
                 Act) for purposes of holding legal title to the Trust Student
                 Loans as contemplated by this Agreement and the other Basic
                 Documents, it has a lender identification number with respect
                 to the Trust Student Loans from the Department and has and
                 will maintain in effect a Guarantee Agreement with each of the
                 Guarantors with respect to the Trust Student Loans.

         SECTION 7.4      Reliance; Advice of Counsel.

         (a)     The Eligible Lender Trustee shall incur no liability to anyone
                 in acting upon any signature, instrument, direction, notice,
                 resolution, request, consent, order, certificate, report,
                 opinion, bond or other document or paper believed by it to be
                 genuine and believed by it





                                       25
<PAGE>   30
                 to be signed by the proper party or parties.  The Eligible
                 Lender Trustee may accept a certified copy of a resolution of
                 the board of directors or other governing body of any
                 corporate party as conclusive evidence that such resolution
                 has been duly adopted by such body and that the same is in
                 full force and effect.  As to any fact or matter the method of
                 the determination of which is not specifically prescribed
                 herein, the Eligible Lender Trustee may for all purposes
                 hereof rely on a certificate, signed by the president or any
                 vice president or by the treasurer or other authorized
                 officers of the relevant party, as to such fact or matter and
                 such certificate shall constitute full protection to the
                 Eligible Lender Trustee for any action taken or omitted to be
                 taken by it in good faith in reliance thereon.

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

         SECTION 7.5      Not Acting in Individual Capacity.  Except as
provided in this Article VII, in accepting the trusts hereby created Chase
Manhattan Bank USA, National Association acts solely as Eligible Lender Trustee
hereunder and not in its individual capacity and all Persons having any claim
against the Eligible Lender Trustee by reason of the transactions contemplated
by this Agreement or any other Basic Document shall look only to the Trust
Estate for payment or satisfaction thereof.

         SECTION 7.6      Eligible Lender Trustee Not Liable for Trust
Certificates or Trust Student Loans.  The recitals contained herein and in the
Trust Certificates (other than the signature of and authentication by the
Eligible Lender Trustee on the Trust Certificates) shall be taken as the
statements of the Depositor and the Eligible Lender Trustee assumes no
responsibility for the correctness thereof.  The Eligible Lender Trustee makes
no





                                       26
<PAGE>   31
representations as to the validity or sufficiency of this Agreement, the Trust
Certificates or any other Basic Document (other than the signature of and
authentication by the Eligible Lender Trustee on the Trust Certificates) or the
Notes, or of any Trust Student Loan or related documents.  The Eligible Lender
Trustee shall at no time have any responsibility (or liability except for
willfully or negligently terminating or allowing to be terminated any of the
Guarantee Agreements, in a case where the Eligible Lender Trustee knows of any
facts or circumstances which will or could reasonably be expected to result in
any such termination) for or with respect to the legality, validity,
enforceability and eligibility for Guarantee Payments, federal reinsurance,
Interest Subsidy Payments or Special Allowance Payments, as applicable, in
respect of any Trust Student Loan, or for or with respect to the sufficiency of
the Trust Estate or its ability to generate the payments to be distributed to
Certificateholders under this Agreement or the Noteholders under the Indenture,
including the existence and contents of any computer or other record of any
Trust Student Loan; the validity of the assignment of any Trust Student Loan to
the Eligible Lender Trustee on behalf of the Trust; the completeness of any
Trust Student Loan; the performance or enforcement (except as expressly set
forth in any Basic Document) of any Trust Student Loan; the compliance by the
Depositor or the Servicer with any warranty or representation made under any
Basic Document or in any related document or the accuracy of any such warranty
or representation or any action or inaction of the Administrator, the Indenture
Trustee or the Servicer or any subservicer taken in the name of the Eligible
Lender Trustee.

         SECTION 7.7      Eligible Lender Trustee May Own Trust Certificates
and Notes.  The Eligible Lender Trustee in its individual or any other capacity
may become the owner or pledgee of Trust Certificates or Notes and may deal
with the Depositor, the Administrator, the Indenture Trustee and the Servicer
in banking transactions with the same rights as it would have if it were not
Eligible Lender Trustee.

                                  ARTICLE VIII

             Compensation and Indemnity of Eligible Lender Trustee

         SECTION 8.1      Eligible Lender Trustee's Fees and Expenses.  The
Eligible Lender Trustee shall receive as compensation for its services
hereunder such fees as have been separately agreed upon before the date hereof
between the Depositor and the Eligible Lender Trustee, and the Eligible Lender
Trustee shall be entitled to be reimbursed by the Depositor, to the extent
provided in such separate agreement, for its other reasonable expenses
(including the reasonable fees and expenses of counsel and independent
accountants) hereunder.





                                       27
<PAGE>   32
         SECTION 8.2      Payments to the Eligible Lender Trustee.  Any amounts
paid to the Eligible Lender Trustee pursuant to Section 8.1 hereof or pursuant
to Section 9 of the Sale Agreement, Section 4.2 of the Administration Agreement
or Section 4.2 of the Servicing Agreement shall be deemed not to be a part of
the Trust Estate immediately after such payment.

         SECTION 8.3      Indemnity.  The Depositor shall cause the
Administrator to indemnify the Eligible Lender Trustee in its individual
capacity and any of its officer, directors, employees and agents as and to the
extent provided for in Section 4.2 of the Administration Agreement.


                                   ARTICLE IX

                         Termination of Trust Agreement

         SECTION 9.1      Termination of Trust Agreement.

         (a)     This Agreement (other than Article VIII) and the Trust shall
                 terminate and be of no further force or effect upon the
                 earlier of (i) the final distribution by the Eligible Lender
                 Trustee of all moneys or other property or proceeds of the
                 Trust Estate in accordance with the terms of the Indenture,
                 the Administration Agreement and Article V, and (ii) the time
                 provided in Section 9.2. The bankruptcy, liquidation,
                 dissolution, death or incapacity of any Certificateholder,
                 other than the Depositor as described in Section 9.2, shall
                 not (x) operate to terminate this Agreement or the Trust, nor
                 (y) entitle such Certificateholder's legal representatives or
                 heirs to claim an accounting or to take any action or
                 proceeding in any court for a partition or winding up of all
                 or any part of the Trust or Trust Estate nor (z) otherwise
                 affect the rights, obligations and liabilities of the parties
                 hereto.

         (b)     Except as provided in Section 9.1(a), neither the Depositor
                 nor any Certificateholder shall be entitled to revoke or
                 terminate the Trust.

         (c)     Notice of any termination of the Trust, specifying the
                 Distribution Date upon which the Certificateholders shall
                 surrender their Trust Certificates to the Certificate Paying
                 Agent for payment of the final distribution and cancellation,
                 shall be given promptly by the Eligible Lender Trustee by
                 letter to Certificateholders mailed within five Business Days
                 of receipt of notice of such termination from the
                 Administrator given pursuant to Section 6.1C of the
                 Administration Agreement, stating (i) the Distribution





                                       28
<PAGE>   33
                 Date upon which final payment of the Trust Certificates shall
                 be made upon presentation and surrender of the Trust
                 Certificates at the office of the Certificate Paying Agent
                 therein designated, (ii) the amount of any such final payment
                 and (iii) that the Record Date otherwise applicable to such
                 Distribution Date is not applicable, payments being made only
                 upon presentation and surrender of the Trust Certificates at
                 the office of the Certificate Paying Agent therein specified.
                 The Eligible Lender Trustee shall give such notice to the
                 Certificate Registrar (if other than the Eligible Lender
                 Trustee) and the Certificate Paying Agent at the time such
                 notice is given to Certificateholders.  Upon presentation and
                 surrender of the Trust Certificates, the Certificate Paying
                 Agent shall cause to be distributed to Certificateholders
                 amounts distributable on such Distribution Date pursuant to
                 Section 5.1.

         In the event that all the Certificateholders shall not surrender their
Trust Certificates for cancellation within six months after the date specified
in the above mentioned written notice, the Eligible Lender Trustee shall give a
second written notice to the remaining Certificateholders to surrender their
Trust Certificates for cancellation and receive the final distribution with
respect thereto.  If within one year after the second notice all the Trust
Certificates shall not have been surrendered for cancellation, the Eligible
Lender Trustee may take appropriate steps, or may appoint an agent to take
appropriate steps, to contact the remaining Certificateholders concerning
surrender of their Trust Certificates, and the cost thereof shall be paid out
of the funds and other assets that shall remain subject to this Agreement.  Any
funds remaining in the Trust after exhaustion of such remedies and no later
than five years after the first such notice shall be distributed by the
Eligible Lender Trustee to the Depositor.

         Upon final distribution of any funds remaining in the Trust, the
Eligible Lender Trustee shall file a certificate of cancellation of the Trust's
certificate of trust pursuant to Section 3810(c) of the Delaware Business Trust
Act.

         SECTION 9.2      Dissolution upon Insolvency of the Depositor.
Notwithstanding the provisions of Section 3808 of the Delaware Business Trust
Act, in the event that an Insolvency Event shall occur with respect to the
Depositor, (x) the Trust created hereunder shall dissolve and (y) this
Agreement shall be terminated in accordance with Section 9.1 90 days after the
date of such Insolvency Event.  Promptly after the occurrence of any Insolvency
Event with respect to the Depositor, (i) the Depositor shall give the Indenture
Trustee, the Eligible Lender Trustee and each Rating Agency written notice of
such Insolvency Event, and (ii) the Eligible Lender Trustee shall, upon the
receipt of such





                                       29
<PAGE>   34
written notice from the Depositor, give prompt written notice to the
Certificateholders and the Indenture Trustee, of the occurrence of such event
and of the effect of such event under this Section 9.2; provided, however, that
any failure to give a notice required by this sentence shall not prevent or
delay, in any manner, a termination of the Trust pursuant to the first sentence
of this Section 9.2.  Upon a termination of the Trust pursuant to this Section,
the Eligible Lender Trustee shall direct the Indenture Trustee promptly to sell
the assets of the Trust (other than the Trust Accounts) in a commercially
reasonable manner and on commercially reasonable terms.  The proceeds of such a
sale of the assets of the Trust shall be treated as collections under the
Administration Agreement.


                                   ARTICLE X

                     Successor Eligible Lender Trustees and
                      Additional Eligible Lender Trustees

         SECTION 10.1     Eligibility Requirements for Eligible Lender Trustee.
The Eligible Lender Trustee shall at all times be a corporation or association
(i) qualifying as an "eligible lender" as such term is defined in Section
435(d) of the Higher Education Act for purposes of holding legal title to the
Trust Student Loans on behalf of the Trust, with a valid lender identification
number with respect to the Trust Student Loans from the Department; (ii) being
authorized to exercise corporate trust powers and hold legal title to the Trust
Student Loans; (iii) having in effect Guarantee Agreements with each of the
Guarantors; (iv) having a combined capital and surplus of at least $50,000,000
and being subject to supervision or examination by Federal or state
authorities; (v) having its principal place of business in the State of
Delaware and otherwise complying with  Section 3807 of the Delaware Business
Trust Act; and (vi) having (or having a parent which has) a rating in respect
of its longterm senior unsecured debt of at least BBB-(or the equivalent) by
each of the Rating Agencies (or which, if the long-term senior unsecured debt
of such corporation or association is not rated by any Rating Agency, shall
have provided to the Indenture Trustee written confirmation from such Rating
Agency that the appointment of such corporation or association to serve as
Eligible Lender Trustee will not result in and of itself in a reduction or
withdrawal of the then current rating of any of the Notes or the Certificates).
If the Eligible Lender Trustee shall publish reports of condition at least
annually, pursuant to law or to the requirements of the aforesaid supervising
or examining authority, then for the purpose of this Section, the combined
capital and surplus of the Eligible Lender Trustee shall be deemed to be its
combined capital and surplus as set forth in its most recent report of
condition so published.  In case at any time the Eligible Lender Trustee shall
cease to be





                                       30
<PAGE>   35
eligible in accordance with the provisions of this Section, the Eligible Lender
Trustee shall resign immediately in the manner and with the effect specified in
Section 10.2.

         SECTION 10.2     Resignation or Removal of Eligible Lender Trustee.
The Eligible Lender Trustee may at any time resign and be discharged from the
trusts hereby created by giving written notice thereof to the Administrator.
Upon receiving such notice of resignation, the Administrator shall promptly
appoint a successor Eligible Lender Trustee meeting the eligibility
requirements of Section 10.1 by written instrument, in duplicate, one copy of
which instrument shall be delivered to the resigning Eligible Lender Trustee
and one copy to the successor Eligible Lender Trustee.  If no successor
Eligible Lender Trustee shall have been so appointed and have accepted
appointment within 30 days after the giving of such notice of resignation, the
resigning Eligible Lender Trustee may petition any court of competent
jurisdiction for the appointment of a successor Eligible Lender Trustee;
provided, however, that such right to appoint or to petition for the
appointment of any such successor shall in no event relieve the resigning
Eligible Lender Trustee from any obligations otherwise imposed on it under the
Basic Documents until such successor has in fact assumed such appointment.

         If at any time the Eligible Lender Trustee shall cease to be or shall
be likely to cease to be eligible in accordance with the provisions of Section
10.1 and shall fail to resign after written request therefor by the
Administrator, or if at any time an Insolvency Event with respect to the
Eligible Lender Trustee shall have occurred and be continuing, then the
Administrator may remove the Eligible Lender Trustee. If the Administrator
shall remove the Eligible Lender Trustee under the authority of the immediately
preceding sentence, the Administrator shall promptly appoint a successor
Eligible Lender Trustee by written instrument, in duplicate, one copy of which
instrument shall be delivered to the outgoing Eligible Lender Trustee so
removed and one copy to the successor Eligible Lender Trustee and payment of
all fees owed to the outgoing Eligible Lender Trustee.

         Any resignation or removal of the Eligible Lender Trustee and
appointment of a successor Eligible Lender Trustee pursuant to any of the
provisions of this Section shall not become effective until acceptance of
appointment by the successor Eligible Lender Trustee pursuant to Section 10.3,
payment of all fees and expenses owed to the outgoing Eligible Lender Trustee
and the filing of a certificate of amendment to the Trust's certificate of
trust pursuant to Section 3810(b) of the Delaware Business Trust Act.  The
Administrator shall provide notice of such resignation or removal of the
Eligible Lender Trustee and to each of the Rating Agencies.





                                       31
<PAGE>   36
         SECTION 10.3     Successor Eligible Lender Trustee.  Any successor
Eligible Lender Trustee appointed pursuant to Section 10.2 shall execute,
acknowledge and deliver to the Administrator and to its predecessor Eligible
Lender Trustee an instrument accepting such appointment under this Agreement,
and thereupon the resignation or removal of the predecessor Eligible Lender
Trustee shall become effective and such successor Eligible Lender Trustee,
without any further act, deed or conveyance, shall become fully vested with all
the rights, powers, duties and obligations of its predecessor under this
Agreement, with like effect as if originally named as Eligible Lender Trustee.
The predecessor Eligible Lender Trustee shall upon payment of its fees and
expenses deliver to the successor Eligible Lender Trustee all documents,
statements, moneys and properties held by it under this Agreement and shall
assign, if permissible, to the successor Eligible Lender Trustee the lender
identification number obtained from the Department on behalf of the Trust; and
the Administrator and the predecessor Eligible Lender Trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor Eligible Lender
Trustee all such rights, powers, duties and obligations.

         No successor Eligible Lender Trustee shall  accept such appointment as
provided in this Section unless at the time of such acceptance such successor
Eligible Lender Trustee shall be eligible pursuant to Section 10.1.

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

         SECTION 10.4     Merger or Consolidation of Eligible Lender Trustee.
Any corporation into which the Eligible Lender Trustee may be merged or
converted or with which it may be consolidated, or any corporation resulting
from any merger, conversion or consolidation to which the Eligible Lender
Trustee shall be a party, or any corporation succeeding to all or substantially
all the corporate trust business of the Eligible Lender Trustee, shall, without
the execution or filing of any instrument or any further act on the part of any
of the parties hereto, anything herein to the contrary notwithstanding, be the
successor of the Eligible Lender Trustee hereunder; provided that such
corporation shall be eligible pursuant to Section 10.1; and provided further
that the Eligible Lender Trustee shall mail notice of such merger





                                       32
<PAGE>   37
or consolidation to the Rating Agencies not less than 15 days prior to the
effective date thereof.

         SECTION 10.5     Appointment of Co-Eligible Lender  Trustee or
Separate Eligible Lender Trustee.  Notwithstanding any other provisions of this
Agreement, at any time, for the purpose of meeting any legal requirements of
any jurisdiction in which any part of the Trust may at the time be located, the
Administrator and the Eligible Lender Trustee acting jointly shall have the
power and shall execute and deliver all instruments to appoint one or more
Persons approved by the Eligible Lender Trustee, meeting the eligibility
requirements of clauses (i) through (iii) of Section 10.1, to act as
co-trustee, jointly with the Eligible Lender Trustee, or separate trustee or
separate trustees, of all or any part of the Trust Estate, and to vest in such
Person, in such capacity, such title to the Trust Estate, or any part thereof,
and, subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Administrator and the Eligible Lender
Trustee may consider necessary or desirable.  If the Administrator shall not
have joined in such appointment within 15 days after the receipt by it of a
request so to do, the Eligible Lender Trustee alone shall have the power to
make such appointment.  No co-trustee or separate trustee under this Agreement
shall be required to meet the terms of eligibility as a successor trustee
pursuant to clauses (iv), (v) and (vi) of Section 10.1 and no notice of the
appointment of any co-trustee or separate trustee shall be required pursuant to
Section 10.3.

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

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





                                       33
<PAGE>   38
                 (ii)  no trustee under this Agreement shall be personally
         liable by reason of any act or omission of any other trustee under
         this Agreement; and

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

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

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


                                   ARTICLE XI

                                 Miscellaneous

         SECTION 11.1     Supplements and Amendments.  This Agreement may be
amended by the Depositor and the Eligible Lender Trustee, with prior written
notice to the Rating Agencies, without the consent of any of the Noteholders or
the Certificateholders, to cure any ambiguity, to correct or supplement any
provisions in this Agreement or for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions in this Agreement
or of modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that such action shall not, as evidenced
by an Opinion of Counsel, adversely affect in any material respect the
interests of any Noteholder or Certificateholder.





                                       34
<PAGE>   39
         This Agreement may also be amended from time to time by the Depositor
and the Eligible Lender Trustee, with prior written notice to the Rating
Agencies, with the consent of (i) the Noteholders of Notes evidencing not less
than a majority of the Outstanding Amount of the Notes and (ii) the
Certificateholders of Certificates evidencing not less than a majority of the
Certificate Balance, for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of this Agreement or of
modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that no such amendment shall (a)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, collections of payments on Trust Student Loans or distributions that
shall be required to be made for the benefit of the Noteholders or the
Certificateholders or (b) reduce the aforesaid percentage of the Outstanding
Amount of the Notes and the Certificate Balance required to consent to any such
amendment, without the consent of all the outstanding Noteholders and
Certificateholders.

         Promptly after the execution of any such amendment or consent, the
Eligible Lender Trustee shall furnish written notification of the substance of
such amendment or consent to each Certificateholder, the Indenture Trustee and
each of the Rating Agencies.

         It shall not be necessary for the consent of Certificateholders, the
Noteholders or the Indenture Trustee pursuant to this Section to approve the
particular form of any proposed amendment or consent, but it shall be
sufficient if such consent shall approve the substance thereof.  The manner of
obtaining such consents (and any other consents of Certificateholders provided
for in this Agreement or in any other Basic Document) and of evidencing the
authorization of the execution thereof by Certificateholders shall be subject
to such reasonable requirements as the Eligible Lender Trustee may prescribe.

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

         SECTION 11.2     No Legal Title to Trust Estate in Certificateholders.
The Certificateholders shall not have legal title to any part of the Trust
Estate.  The Certificateholders shall be entitled to receive distributions with
respect to their undivided beneficial ownership interest therein only in
accordance with Articles V and IX.  No transfer, by operation of





                                       35
<PAGE>   40
law or otherwise, of any right, title, or interest of the Certificateholders to
and in their beneficial ownership interest in the Trust Estate shall operate to
terminate this Agreement or the trusts hereunder or entitle any transferee to
an accounting or to the transfer to it of legal title to any part of the Trust
Estate.

         SECTION 11.3     Limitations on Rights of Others.  Except for Section
2.7, the provisions of this Agreement are solely for the benefit of the
Eligible Lender Trustee, the Depositor, the Certificateholders, the
Administrator and, to the extent expressly provided herein, the Indenture
Trustee and the Noteholders, and nothing in this Agreement (other than Section
2.7), whether express or implied, shall be construed to give to any other
Person any legal or equitable right, remedy or claim in the Trust Estate or
under or in respect of this Agreement or any covenants, conditions or
provisions contained herein.

         SECTION 11.4     Notices.

         (a)     Unless otherwise expressly specified or permitted by the terms
                 hereof, all notices shall be in writing and shall be deemed
                 given upon receipt by the intended recipient or three Business
                 Days after mailing if mailed by certified mail, postage
                 prepaid (except that notice to the Eligible Lender Trustee
                 shall be deemed given only upon actual receipt by the Eligible
                 Lender Trustee), if to the Eligible Lender Trustee, addressed
                 to its Corporate Trust Office; if to the Depositor, addressed
                 to SLM Funding Corporation, 777 Twin Creek Drive, Killeen,
                 Texas 76543, or, as to each party, at such other address as
                 shall be designated by such party in a written notice to each
                 other party.

         (b)     Any notice required or permitted to be given to a
                 Certificateholder shall be given by first-class mail, postage
                 prepaid, at the address of such certificateholder as shown in
                 the Certificate Register.  Any notice so mailed within the
                 time prescribed in this Agreement shall be conclusively
                 presumed to have been duly given, whether or not the
                 Certificateholder receives such notice.

         SECTION 11.5     Severability.  Any provision of this Agreement that
is prohibited or unenforceable in any jurisdiction shall, as to such
jurisdiction, be ineffective to the extent of such prohibition or
unenforceability without invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate
or render unenforceable such provision in any other jurisdiction.





                                       36
<PAGE>   41
         SECTION 11.6     Separate Counterparts.  This Agreement may be
executed by the parties hereto in separate counterparts, each of which when so
executed and delivered shall be an original, but all such counterparts shall
together constitute but one and the same instrument.

         SECTION 11.7     Successors and Assigns.  All covenants and agreements
contained herein shall be binding upon to the benefit of, the Depositor and its
successors, the Eligible Lender Trustee and its successors, each
Certificateholder and its successors and permitted assigns, all as herein
provided.  Any request, notice, direction, consent, waiver or other instrument
or action by a Certificateholder shall bind the successors and assigns of such
Certificateholder.

         SECTION 11.8     No Petition.

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

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

         SECTION 11.9     No Recourse.  Each Certificateholder by accepting a
Trust Certificate acknowledges that such Certificateholder's Trust Certificates
represent beneficial interests in the Trust only and do not represent interests
in or obligations of the Depositor, the  Servicer, the Administrator, the
Eligible Lender Trustee, the Indenture Trustee or any Affiliate thereof or any
officer, director or employee of any thereof and no recourse may be had against
such parties or their assets, except as may be expressly set forth or
contemplated in this Agreement, the Trust Certificates or the other Basic
Documents.





                                       37
<PAGE>   42
         SECTION 11.10    Headings.  The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION 11.11    Governing Law.  This Agreement shall be governed by
and construed in accordance with the laws of the State of Delaware, without
reference to its conflict of law provisions, and the obligations, rights and
remedies of the parties hereunder shall be determined in accordance with such
laws.





                                       38
<PAGE>   43
         IN WITNESS WHEREOF, the parties hereto have caused this Trust
Agreement to be duly executed by their respective officers hereunto duly
authorized, as of the day and year first above written.


                                           CHASE MANHATTAN BANK USA,
                                           NATIONAL ASSOCIATION, not in its
                                           individual capacity but solely as
                                           Eligible Lender Trustee,


                                           By /s/  John W. Mack
                                              ---------------------------------
                                              Name:       John W. Mack
                                              Title:  Second Vice President

                                           SLM FUNDING CORPORATION,
                                           Depositor,


                                           By /s/  Mark G. Overend
                                              ---------------------------------
                                              Name:       Mark G. Overend
                                              Title:  Treasurer and Controller





                                       39
<PAGE>   44
                                                                       EXHIBIT A
                                                          TO THE TRUST AGREEMENT

                          [FORM OF TRUST CERTIFICATE]

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

         THIS TRUST CERTIFICATE MAY NOT BE ACQUIRED BY OR FOR THE ACCOUNT OF A
BENEFIT PLAN (AS DEFINED BELOW).  THIS CERTIFICATE IS NOT GUARANTEED OR INSURED
BY ANY GOVERNMENTAL AGENCY.

         NUMBER                                    $52,173,000
         R-1                                       CUSIP NO. 78442GAJ5


                         SLM STUDENT LOAN TRUST 1996-4

                 FLOATING RATE STUDENT LOAN-BACKED CERTIFICATE


         evidencing a fractional undivided interest in the Trust, as
         defined below, the property of which includes a pool of
         student loans sold to the Trust by SLM Funding Corporation.
         
         (This Trust Certificate does not represent an interest in or
         obligation of SLM Funding Corporation, the Servicer (as
         defined below), the Eligible Lender Trustee (as defined below)
         or any of their respective affiliates, except to the extent
         described below.)

         THIS CERTIFIES THAT Cede & Co. is the registered owner of $52,173,000
dollars non-assessable, fully-paid, fractional undivided interest in the SLM
Student Loan Trust 1996-4 (the "Trust"), a trust formed under the laws of the
State of Delaware by SLM Funding Corporation, a Delaware corporation (the
"Depositor").  The Trust was created pursuant to a Trust Agreement dated as of
October 1, 1996 (the "Trust Agreement"), between the Depositor and Chase
Manhattan Bank USA, National


<PAGE>   45
Association, a national banking association, not in its individual capacity but
solely as eligible lender trustee on behalf of the Trust (the "Eligible Lender
Trustee"), a summary of certain of the pertinent provisions of which is set
forth below.  To the extent not otherwise defined herein, the capitalized terms
used herein have the meanings assigned to them in Appendix A to the Trust
Agreement.

         This Certificate is one of the duly authorized Certificates designated
as "Floating Rate Student Loan- Backed Certificates" (herein called the "Trust
Certificates").  This Trust Certificate is issued under and is subject to the
terms, provisions and conditions of the Trust Agreement, to which Trust
Agreement the holder of this Trust Certificate by virtue of the acceptance
hereof assents and by which such holder is bound.  The property of the Trust
includes a pool of student loans (the "Trust Student Loans"), all moneys paid
thereunder on or after September 2, 1996, certain bank accounts and the
proceeds thereof and certain other rights under the Trust Agreement, the Sale
Agreement, the Purchase Agreement, the Administration Agreement and the
Servicing Agreement and all proceeds of the foregoing.  The rights of the
holders of the Trust Certificates to the assets of the Trust are subordinated
to the rights of the holders of the Notes issued under the Indenture dated as
of October 1, 1996, between the Trust and Bankers Trust Company, as Indenture
Trustee, and designated as "Floating Rate Student Loan-Backed Notes" (the
"Notes"), as set forth in the Trust Agreement, the Indenture and the
Administration Agreement.

         Under the Trust Agreement, to the extent of funds available therefor,
return on the Certificate Balance of this Trust Certificate at the Certificate
Rate (as defined below) will be distributed on the 25th day of each January,
April, July and October (or, if such 25th day is not a Business Day, the next
succeeding Business Day) (each a "Distribution Date"), commencing on January
27, 1997, to the person in whose name this Trust Certificate is registered as
of the close of business on the day immediately preceding the Distribution Date
(such day the "Record Date"), in each case to the extent of such
certificateholder's pro rata interest in the amount or amounts to be
distributed to Certificateholders on





                                       2
<PAGE>   46
such Distribution Date pursuant to the Administration Agreement.

         The Certificate Rate for each Accrual Period shall be equal to the
lesser of (a) the weighted average of the T-Bill Rates within such Accrual
Period plus 0.93% per annum and (b) the Student Loan Rate for such Accrual
Period.  The "Student Loan Rate" for any Accrual Period shall equal the product
of (a) the quotient obtained by dividing (i) 365 (or 366 in the case of a leap
year) by (ii) the actual number of days elapsed in such Accrual Period and (b)
the percentage equivalent of a fraction, (i) the numerator of which is equal to
Expected Interest Collections for the related Collection Period less the
Primary Servicing Fee and the Administration Fee with respect to such
Collection Period and (ii) the denominator of which is the Pool Balance as of
the first day of such Collection Period.

         Each holder of this Trust Certificate acknowledges and agrees that its
rights to receive distributions in respect of this Trust Certificate from
Available Funds and amounts on deposit in the Reserve Account are subordinated
to the rights of the Noteholders as described in the Trust Agreement, the
Indenture and the Administration Agreement.

         It is the intent of the Depositor, the Certificateholders and the
Certificate Owners that, for purposes of Federal, state and local income and
franchise and any other income taxes, the Trust will be treated as a
partnership and the Certificateholders (including the Depositor in its capacity
as Certificateholder and as recipient of distributions from the Reserve
Account) will be treated as partners in that partnership.  The Depositor and
the other Certificateholders by acceptance of a Trust Certificate (and the
Certificate Owners by acceptance of a beneficial interest in a Trust
Certificate), agree to treat, and to take no action inconsistent with the
treatment of, the Trust Certificates for such tax purposes as partnership
interests in the Trust.

         Each Certificateholder or Certificate Owner, by its acceptance of a
Trust Certificate or, in the case of a Certificate Owner, a beneficial interest
in a Trust Certificate, covenants and agrees that such Certificateholder or
Certificate Owner, as the case may 





                                       3
<PAGE>   47
be, will not at any time institute against the Depositor or the Trust, or join
in any institution against the Depositor or the Trust of, any bankruptcy,
reorganization, arrangement, insolvency, receivership or liquidation
proceedings, or other proceedings under any United States Federal or state
bankruptcy or similar law in connection with any obligations relating to the
Trust Certificates, the Notes, the Trust Agreement or any of the other Basic
Documents.

         Distributions on this Trust Certificate will be made as provided in
the Trust Agreement by the Eligible Lender Trustee by wire transfer or by check
mailed to the Certificateholder of record in the Certificate Register without
the presentation or surrender of this Trust Certificate or the making of any
notation hereon, except that with respect to Trust Certificates registered on
the Record Date in the name of the nominee of the Clearing Agency, unless
Definitive Certificates have been issued (initially, such nominee to be Cede &
Co.), payments will be made by wire transfer in immediately available funds to
the account designated by such nominee.  Except as otherwise provided in the
Trust Agreement and notwithstanding the above, the final distribution on this
Trust Certificate will be made after due notice by the Eligible Lender Trustee
of the pendency of such distribution and only upon presentation and surrender
of this Trust Certificate at the office or agency maintained for the purpose by
the Eligible Lender Trustee in the Borough of Manhattan, The City of New York.

         Reference is hereby made to the further provisions of this Trust
Certificate 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 shall have been
executed by an authorized officer of the Eligible Lender Trustee or its
authenticating agent, by manual signature, this Trust Certificate shall not
entitle the holder hereof to any benefit under the Trust Agreement or the
Administration Agreement or be valid for any purpose.





                                       4
<PAGE>   48
                 IN WITNESS WHEREOF, the Eligible Lender Trustee on behalf of
the Trust and not in its individual capacity has caused this Trust Certificate
to be duly executed as of the date set forth below.


                                           SLM STUDENT LOAN TRUST 1996-4

                                           by CHASE MANHATTAN BANK USA,
                                           NATIONAL ASSOCIATION, not in its
                                           individual capacity but solely as
                                           Eligible Lender Trustee.


                                           by 
                                              ---------------------------------
                                                   Authorized Signatory

Date:  October 3, 1996





                                       5
<PAGE>   49
                    TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Trust Certificates referred to in the within-mentioned Trust
Agreement.


                                       CHASE MANHATTAN BANK USA, NATIONAL
                                       ASSOCIATION, not in its individual
                                       capacity but solely as Eligible
                                       Lender Trustee,
                                       
                                       
                                       by 
                                          --------------------------------
                                                      Authorized Signatory
                                       
                                       
                                       OR
                                       
                                       
                                       CHASE MANHATTAN BANK USA, NATIONAL
                                       ASSOCIATION, not in its individual
                                       capacity but solely as Eligible Lender
                                       Trustee,
                                       
                                       by 
                                          --------------------------------  
                                       as Authenticating Agent,



Date:  October 3, 1996





                                       6
<PAGE>   50
                         [REVERSE OF TRUST CERTIFICATE]


         The Trust Certificates do not represent an obligation of, or an
interest in, the Depositor, Sallie Mae Servicing Corporation, as servicer (the
"Servicer"), Student Loan Marketing Association, as administrator (the
"Administrator"), the Eligible Lender Trustee or any affiliates of any of them,
and no recourse may be had against such parties or their assets, except as may
be expressly set forth or contemplated herein, in the Trust Agreement or in the
other Basic Documents.  In addition, this Trust Certificate is not guaranteed
by any governmental agency or instrumentality and is limited in right of
payment to certain collections with respect to the Trust Student Loans, all as
more specifically set forth in the Trust Agreement.  A copy of each of the
Trust Agreement, the Sale Agreement, the Purchase Agreement, the Administration
Agreement, Servicing Agreement and the Indenture may be examined during normal
business hours at the principal office of the Administrator, and at such other
places, if any, designated by the Administrator, by any Certificateholder upon
request.

         The Trust Agreement permits, with certain options therein provided,
the amendment thereof and the certification of the rights and obligations of
the Depositor and the rights of the Certificateholders under the Trust
Agreement at any time by the Depositor and the Eligible Lender Trustee with the
consent of the holders of the Notes and the Trust Certificates each voting as a
class evidencing not less than a majority of the outstanding principal balance
of the Notes and the Certificate Balance.  Any such consent by the holder of
this Trust Certificate shall be conclusive and binding on such holder and on
all future holders of this Certificate and of any Trust Certificate issued upon
the transfer hereof or in exchange herefor or in lieu hereof whether or not
notation of such consent is made upon this Trust Certificate.  The Trust
Agreement also permits the amendment thereof, in certain limited circumstances,
without the consent of the holders of any of the Trust Certificates.

         As provided in the Trust Agreement and subject to certain limitations
therein set forth, the transfer of





                                       7
<PAGE>   51
the Trust Certificates are registerable in the Certificate Register upon
surrender of this Certificate for registration of transfer at the offices or
agencies maintained by Chase Manhattan Bank USA, National Association in its
capacity as Certificate Registrar, or by any successor Certificate Registrar,
in the Borough of Manhattan, The City of New York, accompanied by a written
instrument of transfer in form satisfactory to the Eligible Lender Trustee and
the Certificate Registrar duly executed by the holder hereof or such holder's
attorney duly authorized in writing, and thereupon one or more new Trust
Certificates of authorized denominations evidencing the same aggregate interest
in the Trust will be issued to the designated transferee.

         The Trust Certificates are issuable only as registered Trust
Certificates without coupons in denominations of $100,000 or in integral
multiples of $1,000 in excess thereof.  As provided in the Trust Agreement and
subject to certain limitations therein set forth, Trust Certificates are
exchangeable for new Trust Certificates of authorized denominations evidencing
the same aggregate denomination, as requested by the holder surrendering the
same.  No service charge will be made for any such registration of transfer or
exchange, but the Eligible Lender Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or governmental charge
payable in connection therewith.

         The Eligible Lender Trustee, the Certificate Registrar and any agent
of the Eligible Lender Trustee or the Certificate Registrar may treat the
person in whose name this Trust Certificate is registered as the owner hereof
for all purposes, and none of the Eligible Lender Trustee or the Certificate
Registrar or any such agent shall be affected by any notice to the contrary.

         The Trust Certificates (including any beneficial interests therein)
may not be acquired by or for the account of (i) an employee benefit plan (as
defined in Section 3(3) of ERISA) that is subject to the provisions of Title I
of ERISA, (ii) a plan described in section 4975(e)(1) of the Internal Revenue
Code of 1986, as amended (the "Code"), including an individual retirement
account described in Section 408(a) of the Code or a Keogh plan or (iii) any
entity whose underlying assets include plan assets by reason of a plan's
investment in





                                       8
<PAGE>   52
the entity (each, a "Benefit Plan").  By accepting and holding this Trust
Certificate, the Holder hereof shall be deemed to have represented and
warranted that it is not a Benefit Plan.

         The obligations and responsibilities created by the Trust Agreement
and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts required to be paid to them pursuant to the
Trust Agreement, the Administration Agreement and the Indenture and the
disposition of all property held as part of the Trust.  The Depositor may at
its option purchase the corpus of the Trust at a price specified in the
Administration Agreement, and such purchase of the Trust Student Loans and
other property of the Trust will effect early retirement of the Trust
Certificates; however, such right of purchase is exercisable only on any
Distribution Date on or after the date on which the Pool Balance is less than
or equal to 10% of the Initial Pool Balance.  Any Trust Student Loans remaining
in the Trust as of the end of the Collection Period immediately preceding the
Trust Auction Date will be offered for sale by the Indenture Trustee by auction
in accordance with the procedure described in the Indenture.

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





                                       9
<PAGE>   53
                                   ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


- --------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee)



- --------------------------------------------------------------------------------
the within Trust Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing



                                                                        Attorney
- ------------------------------------------------------------------------
to transfer said Trust certificate on the books of the Certificate Registrar,
with full power of substitution in the premises.


Dated:

                              *
- ------------------------------ 
                                        Signature Guaranteed:

                              *
- ------------------------------ 


*    NOTICE:  The signature to this assignment must correspond with the
     name as it appears upon the face of the within Trust Certificate in
     every particular, without alteration, enlargement or any change
     whatever.  Such signature must be guaranteed by a member firm of the
     New York Stock Exchange or a commercial bank or trust company.





                                       10
<PAGE>   54
                                                                       EXHIBIT B
                                                          TO THE TRUST AGREEMENT


                    FORM OF CERTIFICATE DEPOSITORY AGREEMENT


<PAGE>   55

                                    ANNEX 1
                             TO THE TRUST AGREEMENT
                          DATED AS OF OCTOBER 1, 1996
                        BETWEEN SLM FUNDING CORPORATION,
                               AS DEPOSITOR, AND
                CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION,
                           AS ELIGIBLE LENDER TRUSTEE


         All defined terms are used herein as defined in the Trust Agreement
referred to above.

         Existence.  The Depositor will maintain its corporate existence and
its good standing under the laws of the United States.

         Procedures Observed.  The Depositor will observe all corporate
procedures required by its Certificate of Incorporation, its by-laws and the
corporation law of the State of Delaware.

         Management.  The business and affairs of the Depositor will be managed
by or under the direction of the Depositor's Board of Directors.  The Depositor
will at all times ensure that its Board of Directors duly authorizes all
corporate actions requiring Board authorization. When necessary, the Depositor
will obtain proper authorization from its stockholder for corporate action.
Its stockholder will not be actively involved in the day-to-day management of
the Depositor except as contemplated by an arm's length management services
contract.

         Records.  The Depositor will maintain separate corporate records and
books of account from those of its stockholder or any other affiliate of its
stockholder.  The Depositor will keep correct and complete books and records of
account and minutes of the meetings and other proceedings of its stockholder
and Board of Directors.  The resolutions, agreements and other instruments
underlying the transactions contemplated by the Trust Agreement will be
continuously maintained as official records by the Depositor.

         Offices.  The Depositor will have an address and telephone number
distinguishable from those of its stockholder.  To the extent the Depositor's
office is located in the office of its stockholder or any affiliate of its
stockholder, the Depositor will pay fair market rent for any such office space
and a fair share of any material overhead costs.

         Identifiable Assets.  Except in connection with the customary
operation of such cash management system as its
<PAGE>   56
stockholder may from time to time in the ordinary course of business implement
for itself and its consolidated subsidiaries (which cash management system will
be operated such that all transfers of funds are properly documented and the
respective assets and liabilities of the Depositor and its stockholder are
ascertainable at all times), the Depositor's funds and other assets will be
identifiable and will not be commingled with those of its stockholder or any
other entity.  The Depositor will maintain separate banking records and books
of account from those of its stockholder or any other affiliate of its
stockholder.

         Capitalization.  The Depositor will not engage in any business for
which its capitalization would not be adequate.

         Expenses.  The Depositor will pay from its own funds and assets all
obligations and indebtedness incurred by it and will provide for its own
material operating expenses and liabilities from its own funds.  General
overhead and administrative expenses of its stockholder will not be charged or
otherwise allocated to the Depositor (unless directly attributable to services
provided to or for the account of the Depositor) and such expenses of the
Depositor which are material will not be charged or otherwise allocated to its
stockholder.  Any organizational expenses of the Depositor and expenses
relating to the preparation, negotiation, execution and delivery of the
Transaction Documents paid by its stockholder will be charged back to the
Depositor.  Such expenses will be paid by the Depositor from amounts available
to it as a result of the capital contributions made by its stockholder, from
the yield earned by it on its Certificates, or from the retained portion of
Deferred Payments made to it under the Sale Agreement.

         Conduct.  The Depositor will conduct its business solely in its own
name so as not to mislead others as to the identity of the Depositor.  Without
limiting the generality of the foregoing, all oral and written communications
related to the Depositor, including without limitation letters, invoices,
purchase orders, contracts, statements and applications, will be made solely in
the name of the Depositor except for items pursuant to the Facilities and
Services Agreement between the Depositor and its stockholder.  The Depositor
will utilize its own separate stationery.

         Intercompany Claims.  The Depositor will not enter into any guarantees
made by its stockholder with respect to obligations of the Depositor and the
Depositor  will





                                       2
<PAGE>   57
make no guarantees with respect to obligations of its stockholder.  There will
be no intercompany debt or claims between the Depositor and its stockholder
other than (i) the obligation of the Depositor to pay to its stockholder the
Deferred Payment under the Purchase Agreement, (ii) the demand note of its
stockholder contributed to the Depositor as part of the Depositor's
capitalization, (iii) such intercompany claims as may arise in connection with
the management services contract referred to above, including a cash management
system for its stockholder and its consolidated subsidiaries as described
above, and (iv) such amounts as may temporarily be carried in intercompany
accounts relating to expenses incurred by its stockholder or its affiliates, to
the extent the Depositor is properly obligated to reimburse its stockholder or
any such affiliate for amounts allocable to the Depositor.  The demand note
referred to above will be properly documented on the books and records of the
Depositor.

         Reliance by Others.  The Depositor will act solely in its name and
through its duly authorized officers or agents in the conduct of its
businesses.  The Depositor will not:  (a) hold itself out as having agreed to
pay or become liable for the debts of its stockholder; (b) fail to correct any
known misrepresentation with respect to the foregoing; (c) operate or purport
to operate as an integrated, single economic unit with respect to its
stockholder or in its dealings with any other affiliated or unaffiliated
entity; (d) seek or obtain credit or incur any obligation to any third party
based upon the assets of its stockholder or any other affiliated or
unaffiliated entity; or (e) induce any such third party to reasonably rely on
the creditworthiness of its stockholder or any other affiliated or unaffiliated
entity for the payment or performance of the Depositor.

         Arm's Length.  The Depositor will maintain an arm's length
relationship between the Depositor and its stockholder and between the
Depositor and any affiliates of its stockholder.

         Disclosure of the Transactions.  The annual financial statements of
the Depositor will disclose the effects of the Transactions in accordance with
generally accepted accounting principles.  The transfer of the Loans by its
stockholder to the Depositor pursuant to the Purchase Agreement will be treated
as a purchase by the Depositor under generally accepted accounting principles.
In particular, the financial statements of the Depositor will clearly indicate
its existence separate from its stockholder and will reflect its separate
assets and





                                       3
<PAGE>   58
liabilities.  None of such financial statements, nor any consolidated financial
statements for its stockholder, will suggest in any way that the assets of the
Depositor are available to pay the claims of creditors of its stockholder or
any other entity.  Any consolidated financial statements of its stockholder and
its subsidiaries prepared for the benefit of third parties will disclose,
through appropriate footnotes or otherwise, the separate corporate existence of
the Depositor.





                                       4
<PAGE>   59
                            INTERIM TRUST AGREEMENT



                                    between


                            SLM FUNDING CORPORATION,
                                   as Seller


                                      and


                 CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
                   not in its individual capacity but solely
                       as Interim Eligible Lender Trustee





                          Dated as of October 1, 1996


<PAGE>   60





                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                          Page
                                                                                                          ----

<S>                                                                                                          <C>
                                                            ARTICLE I

                                             Definitions and Usage  . . . . . . . . . . . . . . . . . . .    1
                                             ---------------------                                            

                                                            ARTICLE II

                                Appointment of Interim Eligible Lender Trustee  . . . . . . . . . . . . .    1
                                ----------------------------------------------                                

         SECTION 2.1  Appointment of Interim Eligible
                      -------------------------------
                      Lender Trustee . . . . .. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1
                      --------------                                                                   
         SECTION 2.2  Declaration of Trust  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    2
                      --------------------                                                                    
         SECTION 2.3  Title to Interim Trust Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . .    2
                      ----------------------------                                                            


                                                           ARTICLE III

Representations and Warranties of the Seller  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    2
- --------------------------------------------                                                                  


                                                            ARTICLE IV

                                     Authority and Duties of Interim Eligible Lender Trustee
                                     -------------------------------------------------------

         SECTION 4.1  General Authority . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
                      -----------------                                                                       
         SECTION 4.2  General Duties  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
                      --------------                                                                          
         SECTION 4.3  No Duties Except as Specified in this
                      -------------------------------------
                      Agreement   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    3
                      ---------                                                                        
         SECTION 4.4  No Action Except Under Specified
                      --------------------------------
                      Documents   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    4
                      ---------                                                                        
         SECTION 4.5  Restrictions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    4
                      ------------                                                                            

                                                            ARTICLE V

                                          Concerning the Interim Eligible Lender Trustee
                                          ----------------------------------------------

         SECTION 5.1  Acceptance of Trust and Duties  . . . . . . . . . . . . . . . . . . . . . . . . . .    4
                      ------------------------------                                                          
         SECTION 5.2  Representations and Warranties  . . . . . . . . . . . . . . . . . . . . . . . . . .    5
                      ------------------------------                                                          
         SECTION 5.3  Not Acting in Individual Capacity . . . . . . . . . . . . . . . . . . . . . . . . .    6
                      ---------------------------------                                                       
         SECTION 5.4  Interim Eligible Lender Trustee
                      -------------------------------
                      Not Liable for the Interim Trust Loans  . . . . . . . . . . . . . . . . . . . . . .    6
                      --------------------------------------         
</TABLE>


                                      i


<PAGE>   61

<TABLE>
         <S>                                                                                                <C>
                                                            ARTICLE VI

                                Compensation of Interim Eligible Lender Trustee . . . . . . . . . . . . .    6
                                -----------------------------------------------                               

                                                           ARTICLE VII

                                    Termination of Interim Trust Agreement  . . . . . . . . . . . . . . .    6
                                    --------------------------------------                                    


                                                           ARTICLE VIII

                                  Successor Interim Eligible Lender Trustees  . . . . . . . . . . . . . .    7
                                  ------------------------------------------                                  

         SECTION 8.1  Eligibility Requirements for Interim
                      ------------------------------------
                       Eligible Lender Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7
                       -----------------------                                                          
         SECTION 8.2  Resignation or Removal of Interim
                      ---------------------------------
                       Eligible Lender Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7
                       -----------------------                                                          
         SECTION 8.3  Successor Interim Eligible Lender
                      ---------------------------------
                       Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
                       -------                                                                          
         SECTION 8.4  Merger or Consolidation of Interim
                      ----------------------------------
                       Eligible Lender Trustee  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    8
                       -----------------------                                                          


                                                            ARTICLE IX

                                                          Miscellaneous
                                                          -------------
         SECTION 9.1  Supplements and Amendments  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  9
                      --------------------------                                                              
         SECTION 9.2  Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
                      -------                                                                                 
         SECTION 9.3  Severability  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
                      ------------                                                                            
         SECTION 9.4  Separate Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
                      ---------------------                                                                   
         SECTION 9.5  Successors and Assigns  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   10
                      ----------------------                                                                  
         SECTION 9.6  Headings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11
                      --------                                                                                
         SECTION 9.7  Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   11
                      -------------                                                                           
</TABLE>





                                      ii

<PAGE>   62




         INTERIM TRUST AGREEMENT dated as of October 1, 1996, between SLM
FUNDING CORPORATION, a Delaware corporation (the "Seller") and CHASE MANHATTAN
BANK USA, NATIONAL ASSOCIATION, a national banking association, not in its
individual capacity but solely as Interim Eligible Lender Trustee (the "Interim
Eligible Lender Trustee").

         WHEREAS, the Seller is a special purpose corporation established for
the purpose of purchasing Loans from the Student Loan Marketing Association for
immediate resale to special purpose trusts established for the purpose of
financing the purchase of such Loans; and

         WHEREAS, the Seller has entered into the Purchase Agreement with the
Student Loan Marketing Association and the Sale Agreement with SLM Student Loan
Trust 1996-4 for the purpose of effecting such a purchase and resale; and

         WHEREAS, the Seller is not an "eligible lender" within the meaning of
Section 435(d) of the Higher Education Act for the purpose of holding legal
title to the Loans to be purchased under the Purchase Agreement and any Trust
Student Loans required to be repurchased from the Trust pursuant to the Sale
Agreement;

         WHEREAS, the Interim Eligible Lender Trustee is an "eligible lender"
within the meaning of Section 435(d) of the Higher Education Act and is willing
to hold legal title to such Loans and any such Trust Student Loans
(collectively, the "Interim Trust Loans") on behalf and for the benefit of the
Seller;

         NOW, THEREFORE, the Seller and the Interim Eligible Lender Trustee
hereby agree as follows:


                                   ARTICLE I

                             Definitions and Usage

         Except as otherwise specified herein or as the context may otherwise
require, capitalized terms used but not otherwise defined herein are defined in
Appendix A hereto, which also contains rules as to usage that shall be
applicable herein.


                                   ARTICLE II

                 Appointment of Interim Eligible Lender Trustee

         SECTION 2.1  Appointment of Interim Eligible Lender Trustee.  The
Seller hereby appoints the Interim Eligible Lender Trustee, effective as of the
date hereof, as trustee, to have all the
<PAGE>   63
rights, powers and duties set forth herein, cluding, without limitation:

          a.     to hold legal title to the Interim Trust Loans on behalf and
                 for the benefit of the Seller;

          b.     to enter into and perform its obligations as the Interim
                 Eligible Lender Trustee under the Purchase Agreement, the Sale
                 Agreement and this Agreement; and

          c.     to engage in those activities, including entering into
                 agreements, that are necessary, suitable or convenient to
                 accomplish the foregoing or are incidental thereto or
                 connected therewith.

          SECTION 2.2  Declaration of Trust.  The Interim Eligible Lender
Trustee hereby declares that it will hold the Interim Trust Loans in trust upon
and subject to the conditions set forth herein for the use and benefit of the
Seller, subject to the obligations of the Interim Eligible Lender Trustee under
the Purchase Agreement and the Sale Agreement.  Effective as of the date
hereof, the Interim Eligible Lender Trustee shall have all rights, powers and
duties set forth herein with respect to accomplishing the purposes of this
Agreement.

          SECTION 2.3  Title to Interim Trust Loans.  Legal title to all of the
Interim Trust Loans shall be vested at all times in the Interim Eligible Lender
Trustee on behalf and for the benefit of the Seller.


                                  ARTICLE III

                  Representations and Warranties of the Seller

         The Seller hereby represents and warrants to the Interim Eligible
Lender Trustee that:

         1.      The Seller is duly organized and validly existing as a
                 Delaware corporation in good standing under the laws of the
                 State of Delaware, with power and authority to own its
                 properties and to conduct its business as such properties are
                 currently owned and such business is presently conducted.

         2.      The Seller has the corporate power and authority to execute
                 and deliver this Agreement and to carry out its terms; and the
                 execution, delivery and performance of this Agreement has been
                 duly authorized by the Seller by all necessary corporate
                 action.





                                       2
<PAGE>   64
         3.      This Agreement constitutes a legal, valid and binding
                 obligation of the Seller enforceable in accordance with its
                 terms, subject to applicable bankruptcy, insolvency,
                 reorganization and similar laws relating to creditors' rights
                 generally and subject to general principles of equity.

         4.      The consummation of the transactions contemplated by this
                 Agreement and the fulfillment of the terms hereof do not
                 conflict with, result in any breach of any of the terms and
                 provisions of, or constitute (with or without notice or lapse
                 of time or both) a default under, the certificate of
                 incorporation or by-laws of the Seller, or any indenture,
                 agreement or other instrument to which the Seller is a party
                 or by which it is bound; nor result in the creation or
                 imposition of any Lien upon any of its properties pursuant to
                 the terms of any such indenture, agreement or other instrument
                 (other than other than as contemplated by the Basic
                 Documents); nor violate any law or any order, rule or
                 regulation applicable to the Seller of any court or of any
                 Federal or state regulatory body, administrative agency or
                 other governmental instrumentality having jurisdiction over
                 the Seller or its properties.


                                   ARTICLE IV

            Authority and Duties of Interim Eligible Lender Trustee

         SECTION 4.1  General Authority.  The Interim Eligible Lender Trustee is
authorized and directed to execute and deliver the Purchase Agreement, the Sale
Agreement and this Agreement and each certificate or other document attached as
an exhibit to or contemplated by such agreements, in each case, in such form as
the Seller shall approve as evidenced conclusively by the Interim Eligible
Lender Trustee's execution thereof.  The Interim Eligible Lender Trustee is also
authorized and directed on behalf and for the benefit of the Seller to acquire
and hold legal title to the Interim Trust Loans and to take all actions required
of the Interim Eligible Lender Trustee pursuant to the Purchase Agreement, the
Sale Agreement and this Agreement.

         SECTION 4.2  General Duties.  It shall be the duty of the Interim
Eligible Lender Trustee to discharge (or cause to be discharged) all its
responsibilities as the Interim Eligible Lender Trustee pursuant to the terms
of the Purchase Agreement, the Sale Agreement and this Agreement.

         SECTION 4.3  No Duties Except as Specified in this Agreement.  The
Interim Eligible Lender Trustee shall not have





                                       3
<PAGE>   65
any duty or obligation to manage, make any payment with respect to, register,
record, sell, service, dispose of or otherwise deal with the Interim Trust
Loans, or to otherwise take or refrain from taking any action under, or in
connection with, any document contemplated hereby to which the Interim Eligible
Lender Trustee is a party, except as expressly provided by the terms of the
Purchase Agreement, the Sale Agreement or this Agreement; and no implied duties
or obligations shall be read into this Agreement, the Purchase Agreement or the
Sale Agreement against the Interim Eligible Lender Trustee.

         SECTION 4.4  No Action Except Under Specified Documents.  The Interim
Eligible Lender Trustee shall not otherwise deal with the Interim Trust Loans
except in accordance with the powers granted to and the authority conferred
upon the Interim Eligible Lender Trustee pursuant to this Agreement, the
Purchase Agreement and the Sale Agreement.

         SECTION 4.5  Restrictions.  The Interim Eligible  Lender Trustee shall
not take any action that is inconsistent with the purposes of the Trust set
forth in the Basic Documents.


                                   ARTICLE V

                 Concerning the Interim Eligible Lender Trustee

         SECTION 5.1  Acceptance of Trust and Duties.  The Interim Eligible
Lender Trustee accepts the trust hereby created and agrees to perform its
duties hereunder with respect to such trust but only upon the terms of this
Agreement.  The Interim Eligible Lender Trustee shall not be answerable or
accountable hereunder or under the Purchase Agreement or the Sale Agreement
under any circumstances, except (i) for its own willful misconduct or
negligence or (ii) in the case of the inaccuracy of any representation or
warranty contained in Section 5.2 expressly made by the Interim Eligible Lender
Trustee.  In particular, but not by way of limitation (and subject to the
exceptions set forth in the preceding sentence):

         1.      the Interim Eligible Lender Trustee shall not be liable for
                 any error of judgment made by a responsible officer of the
                 Interim Eligible Lender Trustee;

         2.      no provision of this Agreement, the Purchase Agreement or the
                 Sale Agreement shall require the Interim Eligible Lender
                 Trustee to expend or risk funds or otherwise incur any
                 financial liability in the performance of any of its rights or
                 powers hereunder or under the Purchase Agreement or the Sale
                 Agreement, if the Interim Eligible Lender Trustee shall have
                 reasonable grounds for believing that repayment of such





                                       4
<PAGE>   66
                 funds or adequate indemnity against such risk or liability is
                 not reasonably assured or provided to it; and

         3.      the Interim Eligible Lender Trustee shall not be responsible
                 for or in respect of the validity or sufficiency of this
                 Agreement or for the due execution hereof by the Seller or for
                 the form, character, genuineness, sufficiency, value or
                 validity of any of the Interim Trust Loans or for or in
                 respect of the validity or sufficiency of the Purchase
                 Agreement or the Sale Agreement.

         SECTION 5.2  Representations and Warranties.  The Interim Eligible
Lender Trustee hereby represents and warrants to the Seller that:

         1.      It is a national banking association duly organized and
                 validly existing in good standing under the laws of the United
                 States and having an office located within the State of
                 Delaware.  It has all requisite corporate power and authority
                 to execute, deliver and perform its obligations under the
                 Purchase Agreement, the Sale Agreement and this Agreement.

         2.      It has taken all corporate action necessary to authorize the
                 execution and delivery by it of the Purchase Agreement, the
                 Sale Agreement and this Agreement, and the Purchase Agreement,
                 the Sale Agreement and this Agreement have been executed and
                 delivered by one of its officers who is duly authorized to
                 execute and deliver the same on its behalf.

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

         4.      It is and will maintain its status as an "eligible lender" (as
                 such term is defined in Section 435(d) of the Higher Education
                 Act) for purposes of holding legal title to the Interim Trust
                 Loans as contemplated by





                                       5
<PAGE>   67
                 this Agreement, the Purchase Agreement and the Sale Agreement.

         SECTION 5.3  Not Acting in Individual Capacity.  Except as provided in
this Article V, in accepting the trust hereby created, Chase Manhattan Bank
USA, National Association, acts solely as Interim Eligible Lender Trustee
hereunder and not in its individual capacity.

         SECTION 5.4  Interim Eligible Lender Trustee Not Liable for the Interim
Trust Loans.  The Interim Eligible Lender Trustee makes no representations as to
the validity or sufficiency of this Agreement, the Purchase Agreement or the
Sale Agreement, or of any Interim Trust Loan or related documents.  The Interim
Eligible Lender Trustee shall at no time have any responsibility for or with
respect to the sufficiency of the Interim Trust Loans; the validity or
completeness of the assignment to the Interim Eligible Lender Trustee of legal
title to any Interim Trust Loan on behalf and for the benefit of the Seller; the
performance or enforcement (except as expressly set forth in the Purchase
Agreement or the Sale Agreement) of any Interim Trust Loan; the compliance by
the Seller or the Servicer with any warranty or representation made under any
Basic Document or in any related document or the accuracy of any such warranty
or representation or any action or inaction of the Administrator, the Indenture
Trustee or the Servicer or any subservicer taken in the name of the Interim
Eligible Lender Trustee.


                                   ARTICLE VI

                Compensation of Interim Eligible Lender Trustee

         The Interim Eligible Lender Trustee shall receive as compensation for
its services hereunder such fees as have been separately agreed upon before the
date hereof between the Seller and the Interim Eligible Lender Trustee, and the
Interim Eligible Lender Trustee shall be entitled to be reimbursed by the
Seller, to the extent provided in such separate agreement, for its other
reasonable expenses hereunder.


                                  ARTICLE VII

                     Termination of Interim Trust Agreement

         This Agreement (other than Article VI) and the trust created hereby
shall terminate and be of no further force or effect upon the earlier of (i)
the termination of the Trust puruant to Section 9.1 of the Trust Agreement and
(ii) the expiration of 21 years from the death of the last survivor of the
descendants of





                                       6
<PAGE>   68
Joseph P. Kennedy, the late Ambassador of the United States to the Court of St.
James, living on the date hereof.


                                  ARTICLE VIII

                   Successor Interim Eligible Lender Trustees

         SECTION 8.1  Eligibility Requirements for Interim Eligible Lender
Trustee.  The Interim Eligible Lender Trustee shall at all times be a
corporation or association (i) qualifying as an "eligible lender" as such term
is defined in Section 435(d) of the Higher Education Act for purposes of
holding legal title to the Interim Trust Loans on behalf and for the benefit of
the Seller, with a valid lender identification number with respect to the
Interim Trust Loans from the Department; and (ii) being authorized to exercise
corporate trust powers and hold legal title to the Interim Trust Loans.  In
case at any time the Interim Eligible Lender Trustee shall cease to be eligible
in accordance with the provisions of this Section, the Interim Eligible Lender
Trustee shall resign immediately in the manner and with the effect specified in
Section 8.2.

         SECTION 8.2  Resignation or Removal of Interim Eligible Lender Trustee.
The Interim Eligible Lender Trustee may at any time resign and be discharged
from the trust hereby created by giving written notice thereof to the Seller.
Upon receiving such notice of resignation, the Seller shall promptly appoint a
successor Interim Eligible Lender Trustee meeting the eligibility requirements
of Section 8.1 by written instrument, in duplicate, one copy of which instrument
shall be delivered to the resigning Interim Eligible Lender Trustee and one copy
to the successor Interim Eligible Lender Trustee.  If no successor Interim
Eligible Lender Trustee shall have been so appointed and have accepted
appointment within 30 days after the giving of such notice of resignation, the
resigning Interim Eligible Lender Trustee may petition any court of competent
jurisdiction for the appointment of a successor Interim Eligible Lender Trustee;
provided, however, that such right to appoint or to petition for the appointment
of any such successor shall in no event relieve the resigning Interim Eligible
Lender Trustee from any obligations otherwise imposed on it under this
Agreement, the Purchase Agreement or the Sale Agreement until such successor has
in fact assumed such appointment.

         If at any time the Interim Eligible Lender Trustee shall cease to be or
shall be likely to cease to be eligible in accordance with the provisions of
Section 8.1 and shall fail toresign after written request therefor by the
Seller, then the Seller may remove the Interim Eligible Lender Trustee.  If the
Seller shall remove the Interim Eligible Lender Trustee under the authority of
the immediately preceding sentence, the Seller shall





                                       7
<PAGE>   69
promptly appoint a successor Interim Eligible Lender Trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to
the outgoing Interim Eligible Lender Trustee so removed and one copy to the
successor Interim Eligible Lender Trustee together with payment of all fees
owed to the outgoing Interim Eligible Lender Trustee.

         Any resignation or removal of the Interim Eligible Lender Trustee and
appointment of a successor Interim Eligible Lender Trustee pursuant to any of
the provisions of this Section shall not become effective until acceptance of
appointment by the successor Interim Eligible Lender Trustee pursuant to
Section 8.3 and payment of all fees and expenses owed to the outgoing Interim
Eligible Lender Trustee.

         SECTION 8.3  Successor Interim Eligible Lender Trustee.  Any successor
Interim Eligible Lender Trustee appointed pursuant to Section 8.2 shall
execute, acknowledge and deliver to the  Seller and to its predecessor Interim
Eligible Lender Trustee an instrument accepting such appointment under this
Agreement, and thereupon the resignation or removal of the predecessor Interim
Eligible Lender Trustee shall become effective and such successor Interim
Eligible Lender Trustee, without any further act, deed or conveyance, shall
become fully vested with all the rights, powers, duties and obligations of its
predecessor under this Agreement, with like effect as if originally named as
Interim Eligible Lender Trustee.  The predecessor Interim Eligible Lender
Trustee shall upon payment of its fees and expenses deliver to the successor
Interim Eligible Lender Trustee all documents, statements, moneys and
properties held by it under this Agreement and shall assign, if permissible, to
the successor Interim Eligible Lender Trustee any lender identification number
obtained from the Department with respect to the Interim Trust Loans; and the
Seller and the predecessor Interim Eligible Lender Trustee shall execute and
deliver such instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor Interim
Eligible Lender Trustee all such rights, powers, duties and obligations.

         No successor Interim Eligible Lender Trustee shall accept such
appointment as provided in this Section unless at the time of such acceptance
such successor Eligible Lender Trustee shall be eligible pursuant to Section
8.1.

         SECTION 8.4  Merger or Consolidation of Interim Eligible Lender
Trustee.  Any corporation into which the Interim Eligible Lender Trustee may be
merged or converted or with which it may be consolidated, or any corporation
resulting from any merger, conversion or consolidation to which the Interim
Eligible Lender Trustee shall be a party, or any corporation succeeding to all
or substantially all the corporate trust business of the Interim Eligible
Lender Trustee, shall, without the execution or filing





                                       8
<PAGE>   70
of any instrument or any further act on the part of any of the parties hereto,
anything herein to the contrary notwithstanding, be the successor of the
Interim Eligible Lender Trustee hereunder; provided that such corporation shall
be eligible pursuant to Section 8.1.


                                   ARTICLE IX

                                 Miscellaneous

         SECTION 9.1  Supplements and Amendments.  This Agreement may be amended
by the Seller and the Interim Eligible Lender Trustee, with prior written notice
to the Rating Agencies, without the consent of any of the Noteholders or the
Certificateholders, to cure any ambiguity, to correct or supplement any
provisions in this Agreement or for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions in this Agreement or
of modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that such action shall not, as evidenced
by an Opinion of Counsel, adversely affect in any material respect the interests
of any Noteholder or Certificateholder.

         This Agreement may also be amended from time to time by the Seller and
the Interim Eligible Lender Trustee, with prior written notice to the Rating
Agencies, with the consent of (i) the Noteholders of Notes evidencing not less
than a majority of the Outstanding Amount of the Notes and (ii) the
Certificateholders of Certificates evidencing not less than a majority of the
Certificate Balance, for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of this Agreement or of
modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that no such amendment shall (a)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, collections of payments on Trust Student Loans or distributions that
shall be required to be made for the benefit of the Noteholders or the
Certificateholders or (b) reduce the aforesaid percentage of the Outstanding
Amount of the Notes and the Certificate Balance required to consent to any such
amendment, without the consent of all the outstanding Noteholders and
Certificateholders.

         Promptly after the execution of any such amendment or consent, the
Interim Eligible Lender Trustee shall furnish written notification of the
substance of such amendment or consent to each Certificateholder, the Indenture
Trustee and each of the Rating Agencies.

         It shall not be necessary for the consent of Certificateholders, the
Noteholders or the Indenture Trustee





                                       9
<PAGE>   71
pursuant to this Section to approve the particular form of any proposed
amendment or consent, but it shall be sufficient if such consent shall approve
the substance thereof.  The manner of obtaining such consents (and any other
consents of Certificateholders provided for in this Agreement or in any other
Basic Document) and of evidencing the authorization of the execution thereof by
Certificateholders shall be subject to such reasonable requirements as the
Interim Eligible Lender Trustee may prescribe.

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

         SECTION 9.2  Notices.  Unless otherwise expressly specified or
permitted by the terms hereof, all notices shall be in writing and shall be
deemed given upon receipt by the intended recipient or three Business Days
after mailing if mailed by certified mail, postage prepaid (except that notice
to the Interim Eligible Lender Trustee shall be deemed given only upon actual
receipt by the Interim Eligible Lender Trustee), if to the Interim Eligible
Lender Trustee, addressed to its Corporate Trust Office; if to the Seller,
addressed to SLM Funding Corporation, 777 Twin Creek Drive, Killeen, Texas
76543, or, as to each party, at such other address as shall be designated by
such party in a written notice to each other party.

         SECTION 9.3  Severability.  Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

         SECTION 9.4  Separate Counterparts.  This Agreement may be executed by
the parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

         SECTION 9.5  Successors and Assigns.  All covenants and agreements
contained herein shall be binding upon and to the benefit of, the Seller and
its successors and the Interim Eligible Lender Trustee and its successors, all
as herein provided.





                                       10
<PAGE>   72
         SECTION 9.6  Headings.  The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

         SECTION 9.7  Governing Law.  This Agreement shall be governed by and
construed in accordance with the laws of the State of Delaware, without
reference to its conflict of law provisions, and the obligations, rights and
remedies of the parties hereunder shall be determined in accordance with such
laws.





                                       11
<PAGE>   73
         IN WITNESS WHEREOF, the parties hereto have caused this Interim Trust
Agreement to be duly executed by their respective officers hereunto duly
authorized, as of the day and year first above written.


                                       CHASE MANHATTAN BANK USA,
                                       NATIONAL ASSOCIATION, not in its
                                       individual capacity but solely as
                                       Interim Eligible Lender Trustee,
                                       
                                       
                                       By /s/  John W. Mack
                                          -----------------------------------
                                          Name:       John W. Mack
                                          Title:  Second Vice President
                                       
                                       
                                       
                                       
                                       SLM FUNDING CORPORATION,
                                       Seller,
                                       
                                       
                                       By /s/  Mark G. Overend
                                          -----------------------------------
                                          Name:       Mark G. Overend
                                          Title:  Treasurer and Controller





                                       12







<PAGE>   1
                                                                     EXHIBIT 4.2


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



                                   INDENTURE


                                     among


                         SLM STUDENT LOAN TRUST 1996-4,
                                   as Issuer,


                           CHASE MANHATTAN BANK USA,
                             NATIONAL ASSOCIATION,
                       not in its individual capacity but
                       solely as Eligible Lender Trustee


                                      and


                             BANKERS TRUST COMPANY,
                       not in its individual capacity but
                          solely as Indenture Trustee




                          Dated as of October 1, 1996


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



<PAGE>   2
                               TABLE OF CONTENTS

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

                                             Definitions and Usage

              SECTION 1.1          Definitions and Usage  . . . . . . . . . . . . . . . . . . . . .   3
              SECTION 1.2          Incorporation by Reference of Trust Indenture Act  . . . . . . .   3
                                                                                                       
                                                              ARTICLE II                               
                                                                                                       
                                             The Notes                                                 
                                                                                                       
              SECTION 2.1          Form   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4
              SECTION 2.2          Execution, Authentication and Delivery   . . . . . . . . . . . .   4
              SECTION 2.3          Temporary Notes  . . . . . . . . . . . . . . . . . . . . . . . .   5
              SECTION 2.4          Registration; Registration of Transfer and Exchange  . . . . . .   5
              SECTION 2.5          Mutilated, Destroyed, Lost or Stolen Notes   . . . . . . . . . .   7
              SECTION 2.6          Persons Deemed Owner   . . . . . . . . . . . . . . . . . . . . .   8
              SECTION 2.7          Payment of Principal and Interest; Note Interest                    
                                   Shortfall; Note Interest Carryover   . . . . . . . . . . . . . .   8
              SECTION 2.8          Cancellation   . . . . . . . . . . . . . . . . . . . . . . . . .  10
              SECTION 2.9          Release of Collateral  . . . . . . . . . . . . . . . . . . . . .  10
              SECTION 2.10         Book-Entry Notes   . . . . . . . . . . . . . . . . . . . . . . .  10
              SECTION 2.11         Notices to Clearing Agency   . . . . . . . . . . . . . . . . . .  11
              SECTION 2.12         Definitive Notes   . . . . . . . . . . . . . . . . . . . . . . .  12

                                                             ARTICLE III

                                             Covenants

              SECTION 3.1          Payment to Noteholders   . . . . . . . . . . . . . . . . . . . .  12
              SECTION 3.2          Maintenance of Office or Agency  . . . . . . . . . . . . . . . .  13
</TABLE>





<PAGE>   3
<TABLE>
              <S>                  <C>                                                               <C>
              SECTION 3.3          Money for Payments To Be Held in Trust   . . . . . . . . . . . .  13
              SECTION 3.4          Existence  . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
              SECTION 3.5          Protection of Indenture Trust Estate     . . . . . . . . . . . .  15
              SECTION 3.6          Opinions as to Indenture Trust Estate  . . . . . . . . . . . . .  16
              SECTION 3.7          Performance of Obligations; Servicing of Trust Student
                                   Loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  16
              SECTION 3.8          Negative Covenants   . . . . . . . . . . . . . . . . . . . . . .  20
              SECTION 3.9          Annual Statement as to Compliance  . . . . . . . . . . . . . . .  21
              SECTION 3.10         Issuer May Consolidate, etc., Only on Certain Terms  . . . . . .  21
              SECTION 3.11         Successor or Transferee  . . . . . . . . . . . . . . . . . . . .  23
              SECTION 3.12         No Other Business  . . . . . . . . . . . . . . . . . . . . . . .  24
              SECTION 3.13         No Borrowing   . . . . . . . . . . . . . . . . . . . . . . . . .  24
              SECTION 3.14         Obligations of Servicer and Administrator  . . . . . . . . . . .  24
              SECTION 3.15         Guarantees, Loans, Advances and Other Liabilities  . . . . . . .  24
              SECTION 3.16         Capital Expenditures   . . . . . . . . . . . . . . . . . . . . .  24
              SECTION 3.17         Restricted Payments  . . . . . . . . . . . . . . . . . . . . . .  24
              SECTION 3.18         Notice of Events of Default  . . . . . . . . . . . . . . . . . .  25
              SECTION 3.19         Further Instruments and Acts   . . . . . . . . . . . . . . . . .  25

                                                              ARTICLE IV

                                   Satisfaction and Discharge

              SECTION 4.1          Satisfaction and Discharge of Indenture  . . . . . . . . . . . .  25
              SECTION 4.2          Application of Trust Money   . . . . . . . . . . . . . . . . . .  27
              SECTION 4.3          Repayment of Moneys Held by Paying Agent   . . . . . . . . . . .  27
              SECTION 4.4          Auction of Trust Student Loans   . . . . . . . . . . . . . . . .  27

                                                              ARTICLE IV

                                             Remedies

              SECTION 5.1          Events of Default  . . . . . . . . . . . . . . . . . . . . . . .  28
              SECTION 5.2          Acceleration of Maturity; Rescission and Annulment   . . . . . .  30
              SECTION 5.3          Collection of Indebtedness and Suits for Enforcement
                                   by Indenture Trustee     . . . . . . . . . . . . . . . . . . . .  31
              SECTION 5.4          Remedies; Priorities   . . . . . . . . . . . . . . . . . . . . .  33
</TABLE>





                                       ii
<PAGE>   4
<TABLE>
              <S>                  <C>                                                               <C>
              SECTION 5.5          Optional Preservation of the Trust Student Loans   . . . . . . .  35
              SECTION 5.6          Limitation of Suits  . . . . . . . . . . . . . . . . . . . . . .  36
              SECTION 5.7          Unconditional Rights of Noteholders To Receive
                                   Principal and Interest   . . . . . . . . . . . . . . . . . . . .  37
              SECTION 5.8          Restoration of Rights and Remedies   . . . . . . . . . . . . . .  37
              SECTION 5.9          Rights and Remedies Cumulative   . . . . . . . . . . . . . . . .  37
              SECTION 5.10         Delay or Omission Not a Waiver   . . . . . . . . . . . . . . . .  38
              SECTION 5.11         Control by Noteholders   . . . . . . . . . . . . . . . . . . . .  38
              SECTION 5.12         Waiver of Past Defaults  . . . . . . . . . . . . . . . . . . . .  38
              SECTION 5.13         Undertaking for Costs  . . . . . . . . . . . . . . . . . . . . .  39
              SECTION 5.14         Waiver of Stay or Extension Laws   . . . . . . . . . . . . . . .  39
              SECTION 5.15         Action on Notes  . . . . . . . . . . . . . . . . . . . . . . . .  40
              SECTION 5.16         Performance and Enforcement of Certain Obligations   . . . . . .  40

                                                              ARTICLE VI

                                             The Indenture Trustee

              SECTION 6.1          Duties of Indenture Trustee  . . . . . . . . . . . . . . . . . .  41
              SECTION 6.2          Rights of Indenture Trustee  . . . . . . . . . . . . . . . . . .  43
              SECTION 6.3          Individual Rights of Indenture Trustee   . . . . . . . . . . . .  43
              SECTION 6.4          Indenture Trustee's Disclaimer   . . . . . . . . . . . . . . . .  44
              SECTION 6.5          Notice of Defaults; Seller Insolvency  . . . . . . . . . . . . .  44
              SECTION 6.6          Reports by Indenture Trustee to Noteholders  . . . . . . . . . .  44
              SECTION 6.7          Compensation and Indemnity   . . . . . . . . . . . . . . . . . .  45
              SECTION 6.8          Replacement of Indenture Trustee   . . . . . . . . . . . . . . .  46
              SECTION 6.9          Successor Indenture Trustee by Merger  . . . . . . . . . . . . .  47
              SECTION 6.10         Appointment of Co-Trustee or Separate Trustee  . . . . . . . . .  47
              SECTION 6.11         Eligibility; Disqualification  . . . . . . . . . . . . . . . . .  49
              SECTION 6.12         Preferential Collection of Claims Against Issuer   . . . . . . .  49

                                                             ARTICLE VII

                                             Noteholders' Lists and Reports

              SECTION 7.1          Issuer To Furnish Indenture Trustee Names and
                                   Addresses of Noteholders   . . . . . . . . . . . . . . . . . . .  50
</TABLE>





                                      iii
<PAGE>   5
<TABLE>
              <S>                  <C>                                                               <C>
              SECTION 7.2          Preservation of Information; Communications to
                                   Noteholders  . . . . . . . . . . . . . . . . . . . . . . . . . .  50
              SECTION 7.3          Reports by Issuer  . . . . . . . . . . . . . . . . . . . . . . .  51

                                                             ARTICLE VIII

                                             Accounts, Disbursements and Releases

              SECTION 8.1          Collection of Money  . . . . . . . . . . . . . . . . . . . . . .  52
              SECTION 8.2          Trust Accounts   . . . . . . . . . . . . . . . . . . . . . . . .  52
              SECTION 8.3          General Provisions Regarding Accounts  . . . . . . . . . . . . .  53
              SECTION 8.4          Release of Indenture Trust Estate  . . . . . . . . . . . . . . .  54
              SECTION 8.5          Opinion of Counsel   . . . . . . . . . . . . . . . . . . . . . .  55

                                                              ARTICLE IX

                                             Supplemental Indentures

              SECTION 9.1          Supplemental Indentures Without Consent of
                                   Noteholders  . . . . . . . . . . . . . . . . . . . . . . . . . .  56
              SECTION 9.2          Supplemental Indentures with Consent of
                                   Noteholders  . . . . . . . . . . . . . . . . . . . . . . . . . .  57
              SECTION 9.3          Execution of Supplemental Indentures   . . . . . . . . . . . . .  59
              SECTION 9.4          Effect of Supplemental Indenture   . . . . . . . . . . . . . . .  59
              SECTION 9.5          Conformity with Trust Indenture Act  . . . . . . . . . . . . . .  59
              SECTION 9.6          Reference in Notes to Supplemental Indentures  . . . . . . . . .  60

                                                              ARTICLE X

                                             Redemption of Notes

              SECTION 10.1         Redemption   . . . . . . . . . . . . . . . . . . . . . . . . . .  60
              SECTION 10.2         Form of Redemption Notice  . . . . . . . . . . . . . . . . . . .  60
              SECTION 10.3         Notes Payable on Redemption Date   . . . . . . . . . . . . . . .  61
</TABLE>





                                       iv
<PAGE>   6
<TABLE>
              <S>                  <C>                                                               <C>
                                                              ARTICLE XI

                                             Miscellaneous

              SECTION 11.1         Compliance Certificates and Opinions, etc.   . . . . . . . . . .  61
              SECTION 11.2         Form of Documents Delivered to Indenture Trustee   . . . . . . .  64
              SECTION 11.3         Acts  of  Noteholders  . . . . . . . . . . . . . . . . . . . . .  65
              SECTION 11.4         Notices, etc., to Indenture Trustee, Issuer and Rating
                                   Agencies   . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
              SECTION 11.5         Notices to Noteholders; Waiver   . . . . . . . . . . . . . . . .  67
              SECTION 11.6         Alternate Payment and Notice Provisions  . . . . . . . . . . . .  67
              SECTION 11.7         Conflict with Trust Indenture Act  . . . . . . . . . . . . . . .  68
              SECTION 11.8         Effect of Headings and Table of Contents   . . . . . . . . . . .  68
              SECTION 11.9         Successors and Assigns   . . . . . . . . . . . . . . . . . . . .  68
              SECTION 11.10        Separability   . . . . . . . . . . . . . . . . . . . . . . . . .  68
              SECTION 11.11        Benefits of Indenture  . . . . . . . . . . . . . . . . . . . . .  68
              SECTION 11.12        Legal Holidays   . . . . . . . . . . . . . . . . . . . . . . . .  68
              SECTION 11.13        Governing Law  . . . . . . . . . . . . . . . . . . . . . . . . .  69
              SECTION 11.14        Counterparts   . . . . . . . . . . . . . . . . . . . . . . . . .  69
              SECTION 11.15        Recording of Indenture   . . . . . . . . . . . . . . . . . . . .  69
              SECTION 11.16        Trust Obligations  . . . . . . . . . . . . . . . . . . . . . . .  69
              SECTION 11.17        No Petition  . . . . . . . . . . . . . . . . . . . . . . . . . .  70
              SECTION 11.18        Inspection   . . . . . . . . . . . . . . . . . . . . . . . . . .  70
</TABLE>





                                       v
<PAGE>   7

       APPENDIX A                  Definitions and Usage

       SCHEDULE A                  Schedule of Trust Student Loans
       SCHEDULE B                  Location of Trust Student Loan Files

       EXHIBIT A                   Form of Note
       EXHIBIT B                   Form of Note Depository Agreement





                                       vi
<PAGE>   8

              INDENTURE dated as of October 1, 1996, among SLM STUDENT LOAN
TRUST 1996-4, a Delaware business trust (the "Issuer"), CHASE MANHATTAN BANK
USA, NATIONAL ASSOCIATION, a national banking association, not in its
individual capacity but solely as trustee on behalf of the Issuer (the
"Eligible Lender Trustee"), and BANKERS TRUST COMPANY, a New York banking
corporation, as trustee and not in its individual capacity (the "Indenture
Trustee")

              Each party agrees as follows for the benefit of the other party
and for the equal and ratable benefit of the holders of the Issuer's Floating
Rate Student Loan-Backed Notes (the "Notes"):


                                GRANTING CLAUSE

              The Issuer and, with respect to the Trust Student Loans, the
Eligible Lender Trustee hereby Grant to the Indenture Trustee, as trustee for
the benefit of the Noteholders, effective as of the Closing Date all of their
right, title and interest in and to the following:

       (a)  the Trust Student Loans, and all obligations of the Obligors
thereunder including all moneys accrued and paid thereunder on or after the
Cutoff Date and all guaranties and other rights relating to the Trust Student
Loans;

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

       (c)  the Sale Agreement, including the right of the Issuer to cause the
Seller to repurchase Trust Student Loans from the Issuer under circumstances
described therein and including the rights of the Seller under the Purchase
Agreement;

       (d)  the Purchase Agreement, to the extent that the rights of the Seller
thereunder have been assigned to the Issuer pursuant to the Sale Agreement,
including the right of the Seller to cause the Student Loan Marketing
Association to repurchase Trust Student Loans from the Seller under
circumstances described therein;





                                       1
<PAGE>   9
       (e)  the Administration Agreement;

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

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

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

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

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





                                       2
<PAGE>   10
                                   ARTICLE I

                             Definitions and Usage

              SECTION 1.1  Definitions and Usage.  Except as otherwise
specified herein or as the context may otherwise require, capitalized terms
used but not otherwise defined herein are defined in Appendix A hereto, which
also contains rules as to usage that shall be applicable herein.

              SECTION 1.2  Incorporation by Reference of Trust Indenture Act.
Whenever this Indenture refers to a provision of the TIA, the provision is
incorporated by reference in and made a part of this Indenture.  The following
TIA terms used in this Indenture have the following meanings:

              "Commission" means the Securities and Exchange Commission.

              "indenture securities" means the Notes.

              "indenture security holder" means a  Noteholder.

              "indenture to be qualified" means this Indenture.

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

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

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





                                       3
<PAGE>   11
                                   Article II

                                   The Notes

              SECTION 2.1 Form.  The Notes, together with the Indenture
Trustee's certificate of authentication, shall be in substantially the form set
forth in Exhibit A, with such appropriate insertions, omissions, substitutions
and other variations as are required or permitted by this Indenture and may
have such letters, numbers or other marks of identification and such legends or
endorsements placed thereon as may, consistently herewith, be determined by the
officers executing the Notes, as evidenced by their execution of the Notes.
Any portion of the text of any Note may be set forth on the reverse thereof,
with an appropriate reference thereto on the face of the Note.

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

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

              SECTION 2.2  Execution, Authentication and Delivery.  The Notes
shall be executed on behalf of the Issuer by any of its Authorized Officers.
The signature of any such Authorized Officer on the Notes may be manual or
facsimile.

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

              The Indenture Trustee shall upon Issuer Order authenticate and
deliver Notes for original issue in an aggregate principal amount of
$1,452,300,000.  The aggregate principal amount of Notes outstanding at any
time may not exceed such amount except as provided in Section 2.5.





                                       4
<PAGE>   12
              Each Note shall be dated the date of its authentication.  The
Notes shall be issuable as registered Notes in the minimum denomination of
$1,000 and in integral multiples of $1,000 in excess thereof.

              No Note shall be entitled to any benefit under this Indenture or
be valid or obligatory for any purpose, unless there appears on such Note a
certificate of authentication substantially in the form provided for herein
executed by the Indenture Trustee by the manual signature of one of its
authorized signatories, and such certificate upon any Note shall be conclusive
evidence, and the only evidence, that such Note has been duly authenticated and
delivered hereunder.

              SECTION 2.3  Temporary Notes.  Pending the preparation of
Definitive Notes, the Issuer may execute, and upon receipt of an Issuer Order
the Indenture Trustee shall authenticate and deliver, temporary Notes which are
printed, lithographed, typewritten, mimeographed or otherwise produced, of the
tenor of the Definitive Notes in lieu of which they are issued and with such
variations not inconsistent with the terms of this Indenture determined to be
appropriate by the Responsible Officer of the Issuer executing the temporary
Notes, as evidenced by his or her execution of such temporary Notes.

              If temporary Notes are issued, the Issuer will cause Definitive
Notes to be prepared without unreasonable delay.  After the preparation of
Definitive Notes, the temporary Notes shall be exchangeable for Definitive
Notes upon surrender of the temporary Notes at the office or agency of the
Issuer to be maintained as provided in Section 3.2, without charge to the
Noteholder.  Upon surrender for cancellation of any one or more temporary
Notes, the Issuer shall execute and the Indenture Trustee shall authenticate
and deliver in exchange therefor a like principal amount of Definitive Notes of
authorized denominations.  Until so exchanged, the temporary Notes shall in all
respects be entitled to the same benefits under this Indenture as Definitive
Notes.

              SECTION 2.4  Registration; Registration of Transfer and Exchange.
The Issuer shall cause to be kept a register (the "Note Register") in which,
subject to such reasonable regulations as it may prescribe, the Issuer shall
provide for the registration of Notes and the registration of transfers of
Notes.  The Indenture Trustee shall be "Note Registrar" for the purpose of
registering Notes and transfers of Notes as herein provided.  Upon any
resignation of any Note Registrar, the Issuer shall prompt-





                                       5
<PAGE>   13
ly appoint a successor or, if it elects not to make such an appointment, assume
the duties of Note Registrar.

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

              Upon surrender for registration of transfer of any Note at the
office or agency of the Issuer to be maintained as provided in Section 3.2, if
the requirements of Section 8-401(1) of the UCC are met, the Issuer shall
execute, and the Indenture Trustee shall authenticate and the Noteholder shall
obtain from the Indenture Trustee, in the name of the designated transferee or
transferees, one or more new Notes in any authorized denominations and a like
aggregate principal amount.

              At the option of the Noteholder, Notes may be exchanged for other
Notes in any authorized denominations and a like aggregate principal amount,
upon surrender of the Notes to be exchanged at such office or agency.  Whenever
any Notes are so surrendered for exchange, the Issuer shall execute, and the
Indenture Trustee shall authenticate and the Noteholder shall obtain from the
Indenture Trustee, the Notes which the Noteholder making the exchange is
entitled to receive.

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

              Every Note presented or surrendered for registration of transfer
or exchange shall be duly endorsed by, or be accompanied by a written
instrument of transfer in form satisfactory to the Indenture Trustee duly
executed by the Noteholder thereof or such Noteholder's attorney duly
authorized in writing, with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar, which requirements
include membership or participation in Securities





                                       6
<PAGE>   14
Transfer Agent's Medallion Program ("STAMP") or such other "signature guarantee
program" as may be determined by the Note Registrar in addition to, or in
substitution for, STAMP, all in accordance with the Exchange Act.

              No service charge shall be made to a Noteholder for any
registration of transfer or exchange of Notes, but the Indenture Trustee may
require payment of a sum sufficient to cover any tax or other governmental
charge that may be imposed in connection with any registration of transfer or
exchange of Notes, other than exchanges pursuant to Section 2.3 or 9.6 not
involving any transfer.

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

              SECTION 2.5  Mutilated, Destroyed, Lost or Stolen Notes.  If (i)
any mutilated Note is surrendered to the Indenture Trustee, or the Indenture
Trustee receives evidence to its satisfaction of the destruction, loss or theft
of any Note, and (ii) there is delivered to the Issuer and the Indenture
Trustee such security or indemnity as may be required by each of them to hold
the Issuer and the Indenture Trustee harmless, then, in the absence of notice
to the Issuer, the Note Registrar or the Indenture Trustee that such Note has
been acquired by a bona fide purchaser, and provided that the requirements of
Section 8-405 of the UCC are met, the Issuer shall execute and upon its request
the Indenture Trustee shall authenticate and deliver, in exchange for or in
lieu of any such mutilated, destroyed, lost or stolen Note, a replacement Note;
provided, however, that if any such destroyed, lost or stolen Note, but not a
mutilated Note, shall have become or within 15 days shall be due and payable,
or shall have been called for redemption, instead of issuing a replacement
Note, the Issuer may pay such destroyed, lost or stolen Note when so due or
payable or upon the Redemption Date without surrender thereof.  If, after the
delivery of such replacement Note or payment of a destroyed, lost or stolen
Note pursuant to the proviso to the preceding sentence, a bona fide purchaser
of the original Note in lieu of which such replacement Note was issued presents
for payment such original Note, the Issuer and the Indenture Trustee shall be
entitled to recover such replacement Note (or such payment) from the Person to
whom it was delivered or any Person taking such replacement Note from such
Person to whom such replacement Note was delivered or any assignee of such
Person, except a bona fide purchaser, and shall be entitled to recover upon the
security or





                                       7
<PAGE>   15
indemnity provided therefor to the extent of any loss, damage, cost or expense
incurred by the Issuer or the Indenture Trustee in connection therewith.

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

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

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

              SECTION 2.6  Persons Deemed Owner.  Prior to due presentment for
registration of transfer of any Note, the Issuer, the Indenture Trustee and any
agent of the Issuer or the Indenture Trustee may treat the Person in whose name
any Note is registered (as of the day of determination) as the owner of such
Note for the purpose of receiving payments of principal of, interest (and any
Note Interest Carryover), if any, on such Note and for all other purposes
whatsoever, whether or not such Note be overdue, and neither the Issuer, the
Indenture Trustee nor any agent of the Issuer or the Indenture Trustee shall be
affected by notice to the contrary.

              SECTION 2.7  Payment of Principal and Interest; Note Interest
Shortfall; Note Interest Carryover.
       (a)    The Notes shall accrue interest as provided in the forms of Notes
set forth in Exhibit A, and such interest shall be payable on each Distribution
Date as specified therein, subject to Section 3.1.  Any installment of interest
(and any Note Interest Carryover) or principal, if any, payable on any Note
which is punctually paid or duly provided for by the Issuer on the applicable
Distribution Date shall be paid to the Person in whose name such Note (or one
or more Predecessor Notes) is registered





                                       8
<PAGE>   16
on the Record Date by check mailed first-class, postage prepaid to such
Person's address as it appears on the Note Register on such Record Date, except
that, unless Definitive Notes have been issued pursuant to Section 2.12, with
respect to Notes registered on the Record Date in the name of the nominee of
the Clearing Agency (initially, such nominee to be Cede & Co.), payment shall
be made by wire transfer in immediately available funds to the account
designated by such nominee and except for the final installment of principal
payable with respect to such Note on a Distribution Date or on the Note Final
Maturity Date for such Note which shall be payable as provided below.  The
funds represented by any such checks returned undelivered shall be held in
accordance with Section 3.3.

       (b)     The principal of each Note shall be payable in installments on
each Distribution Date as provided in the forms of Note set forth in Exhibit A.
Notwithstanding the foregoing, the entire unpaid principal amount of each class
of the Notes shall be due and payable, if not previously paid, on the Note
Final Maturity Date for such class of Notes and on the date on which an Event
of Default shall have occurred and be continuing if the Indenture Trustee or
the Noteholders of the Notes representing not less than a majority of the
Outstanding Amount of the Notes have declared the Notes to be immediately due
and payable in the manner provided in Section 5.2.  All principal payments on
the Notes shall be made pro rata to the Noteholders entitled thereto.  The
Indenture Trustee shall notify the Person in whose name a Note is registered at
the close of business on the Record Date preceding the Distribution Date on
which the Issuer expects that the final installment of principal of and
interest (and any Note Interest Carryover) on such Note will be paid.  Such
notice shall be mailed or transmitted by facsimile prior to such final
Distribution Date and shall specify that such final installment will be payable
only upon presentation and surrender of such Note and shall specify the place
where such Note may be presented and surrendered for payment of such
Installment.  Notices in connection with redemptions of Notes shall be mailed
to Noteholders as provided in Section 10.2.

       (c)    If the Issuer defaults in a payment of interest on the Notes, the
Issuer shall pay the resulting Note Interest Shortfall on the following
Distribution Date as provided in the Administration Agreement.

       (d)    The Note Interest Carryover for each Distribution Date shall be
payable on each Distribution Date solely to the extent of funds required and
available to be distributed to Noteholders by the Indenture Trustee pursuant to
Section 2.7C.10,





                                       9
<PAGE>   17
2.8D(B) or 2.8E of the Administration Agreement.  Any Note Interest Carryover
payable on any Distribution Date shall be paid to the Person in whose name such
Note (or one or more Predecessor Notes) is registered on the applicable Record
Date by check mailed first-class postage prepaid to such Person's address as it
appears on the Note Register on such Record Date, except that, unless
Definitive Notes have been issued pursuant to Section 2.12, with respect to the
Notes registered on the Record Date in the name of the nominee of the Clearing
Agency (initially, such nominee to be Cede & Co.), payment shall be made by
wire transfer in immediately available funds to the account designated by such
nominee.  The funds represented by any such checks returned undelivered shall
be held in accordance with Section 3.3.

              SECTION 2.8  Cancellation.  All Notes surrendered for payment,
registration of transfer, exchange or redemption shall, if surrendered to any
Person other than the Indenture Trustee, be delivered to the Indenture Trustee
and shall be promptly cancelled by the Indenture Trustee.  The Issuer may at
any time deliver to the Indenture Trustee for cancellation any Notes previously
authenticated and delivered hereunder which the Issuer may have acquired in any
manner whatsoever and all Notes so delivered shall be promptly cancelled by the
Indenture Trustee.  No Notes shall be authenticated in lieu of or in exchange
for any Notes cancelled as provided in this Section, except as expressly
permitted by this Indenture.  All canceled Notes may be held or disposed of by
the Indenture Trustee in accordance with its standard retention or disposal
policy as in effect at the time, unless the Issuer shall direct by an Issuer
Order that they be returned to it and so long as such Issuer Order is timely
and the Notes have not been previously disposed of by the Indenture Trustee.

              SECTION 2.9  Release of Collateral.   Subject to Section 11.1 and
the terms of the Basic Documents, the Indenture Trustee shall release property
from the lien of this Indenture only upon receipt of an Issuer Request
accompanied by an Officers' Certificate of the Issuer, an Opinion of Counsel
and Independent Certificates in accordance with TIA Sections 314(c) and
314(d)(1) or an Opinion of Counsel in lieu of such Independent Certificates to
the effect that the TIA does not require any such Independent Certificates.

              SECTION 2.10  Book-Entry Notes.  The Notes, upon original
issuance, will be issued in the form of typewritten Notes representing the
Book-Entry Notes, to be delivered to The Depository Trust Company, the initial
Clearing Agency, by, or on behalf of, the Issuer.  Such Notes shall initially
be registered on the Note





                                       10
<PAGE>   18
Register in the name of Cede & Co., the nominee of the initial Clearing Agency,
and no Note Owner shall receive a Definitive Note (as defined below)
representing such Note Owner's interest in such Note, except as provided in
Section 2.12.  Unless and until definitive, fully registered Notes (the
"Definitive Notes") have been issued to Note Owners pursuant to Section 2.12:

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

              (ii) the Note Registrar and the Indenture Trustee, and their 
respective directors, officers, employees and agents, may deal with the 
Clearing Agency for all purposes (including the payment of principal of and 
interest and other amounts on the Notes) as the authorized representative of 
the Note Owners;

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

              (iv) the rights of Note Owners shall be exercised only through the
Clearing Agency and shall be limited to those established by law and agreements
between such Note Owners and the Clearing Agency and/or the Clearing Agency
Participants pursuant to the Note Depository Agreement; and unless and until
Definitive Notes are issued pursuant to Section 2.12, the initial Clearing
Agency will make book-entry transfers among the Clearing Agency Participants and
receive and transmit payments of principal of and interest and other amounts on
the Notes to such Clearing Agency Participants; and
              
              (v) whenever this Indenture requires or permits actions to be 
taken based upon instructions or directions of Noteholders of Notes evidencing a
specified percentage of the Outstanding Amount of the Notes, the Clearing
Agency shall be deemed to represent such percentage only to the extent that it
has received instructions to such effect from Note Owners and/or Clearing
Agency Participants owning or representing, respectively, such required
percentage of the beneficial interest in the Notes and has delivered such
instructions to the Indenture Trustee.

              SECTION 2.11  Notices to Clearing Agency.  Whenever a notice or
other communication to the Noteholders is required under this Indenture, unless
and until Definitive Notes shall have been issued to Note Owners pursuant to
Section 2.12,





                                       11
<PAGE>   19
the Indenture Trustee shall give all such notices and communication specified
herein to be given to Noteholders to the Clearing Agency.

              SECTION 2.12  Definitive Notes.  If (i) the Administrator advises
the Indenture Trustee in writing that the Clearing Agency is no longer willing
or able to discharge its responsibilities with respect to the Notes, and the
Administrator is unable to locate a successor, (ii) the Administrator at its
option advises the Indenture Trustee in writing that it elects to terminate the
book-entry system through the Clearing Agency or (iii) after the occurrence of
an Event of Default, a Servicer Default or an Administrator Default, Note
Owners representing beneficial interests aggregating at least a majority of the
Outstanding Amount of the Notes advise the Clearing Agency (which shall then
notify the Indenture Trustee) in writing that the continuation of a book-entry
system through the Clearing Agency is no longer in the best interests of the
Note Owners, then the Indenture Trustee shall cause the Clearing Agency to
notify all Note Owners, through the Clearing Agency, of the occurrence of any
such event and of the availability of Definitive Notes to Note Owners
requesting the same.  Upon surrender to the Indenture Trustee of the
typewritten Notes representing the Book-Entry Notes by the Clearing Agency,
accompanied by registration instructions, the Issuer shall execute and the
Indenture Trustee shall authenticate the Definitive Notes in accordance with
the instructions of the Clearing Agency.  None of the Issuer, the Note
Registrar or the Indenture Trustee shall be liable for any delay in delivery of
such instructions and may conclusively rely on, and shall be protected in
relying on, such instructions.  Upon the issuance of Definitive Notes, the
Indenture Trustee shall recognize the holders of the Definitive Notes as
Noteholders.

                                  ARTICLE III

                                   Covenants

              SECTION 3.1  Payment to Noteholders.  The Issuer shall duly and
punctually pay the principal of, interest, if any, on and any Note Interest
Carryover (but only to the extent provided in Sections 2.7(d) and 8.2(c)) with
respect to the Notes in accordance with the terms of the Notes and this
Indenture.  Without limiting the foregoing, subject to Section 8.2(c), the
Issuer shall cause to be distributed to Noteholders in accordance with the
Administration Agreement that portion of the amounts on deposit in the Trust
Accounts on a Distribution Date (other than any Eligible Investments deposited
therein that will mature on the Business Day preceding





                                       12
<PAGE>   20
a subsequent Distribution Date) which the Noteholders are entitled to receive
pursuant to the Administration Agreement.  Amounts properly withheld under the
Code by any Person from a payment to any Noteholder of interest (including any
Note Interest Carryover) and/or principal shall be considered as having been
paid by the Issuer to such Noteholder for all purposes of this Indenture.

              SECTION 3.2  Maintenance of Office or Agency.  The Issuer shall
maintain in the Borough of Brooklyn, The City of New York, an office or agency
where Notes may be surrendered for registration of transfer or exchange, and
where notices and demands to or upon the Issuer in respect of the Notes and
this Indenture may be served.  The Issuer hereby initially appoints the
Indenture Trustee to serve as its agent for the foregoing purposes.  The Issuer
shall give prompt written notice to the Indenture Trustee of the location, and
of any change in the location, of any such office or agency.  If at any time
the Issuer shall fail to maintain any such office or agency or shall fail to
furnish the Indenture Trustee with the address thereof, such surrenders,
notices and demands may be made or served at the Corporate Trust Office, and
the Issuer hereby appoints the Indenture Trustee as its agent to receive all
such surrenders, notices and demands.

              SECTION 3.3  Money for Payments To Be Held in Trust.  As provided
in Section 8.2(a) and (b), all payments of amounts due and payable with respect
to any Notes that are to be made from amounts distributed from the Collection
Account or any other Trust Account pursuant to Section 8.2(c) shall be made on
behalf of the Issuer by the Indenture Trustee or by another Paying Agent, and
no amounts so distributed from the Collection Account for payments of Notes
shall be paid over to the Issuer except as provided in this Section.

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

              The Issuer shall cause each Paying Agent other than the Indenture
Trustee to execute and deliver to the Indenture Trustee an instrument in which
such Paying Agent shall agree with the Indenture Trustee (and if the Indenture
Trustee acts





                                       13
<PAGE>   21
as Paying Agent, it hereby so agrees), subject to the provisions of this
Section, that such Paying Agent will:

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

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

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

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

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

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

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





                                       14
<PAGE>   22
such amount has become due and payable shall be discharged from such trust and
be paid to the Issuer on Issuer Request or if the Issuer has been terminated to
Seller; and the Noteholder thereof shall thereafter, as an unsecured general
creditor, look only to the Issuer for payment thereof (but only to the extent
of the amounts so paid to the Issuer), and all liability of the Indenture
Trustee or such Paying Agent with respect to such trust money shall thereupon
cease; provided, however, that the Indenture Trustee or such Paying Agent,
before being required to make any such repayment, shall at the expense and
direction of the Issuer cause to be published once, in a newspaper published in
the English language, customarily published on each Business Day and of general
circulation in The City of New York, notice that such money remains unclaimed
and that, after a date specified therein, which shall not be less than 30 days
from the date of such publication, any unclaimed balance of such money then
remaining will be repaid to the Issuer.  The Indenture Trustee shall also adopt
and employ, at the expense of the Issuer, any other reasonable means of
notification of such repayment (including mailing notice of such repayment to
Noteholders whose Notes have been called but have not been surrendered for
redemption or whose right to or interest in moneys due and payable but not
claimed is determinable from the records of the Indenture Trustee or of any
Paying Agent, at the last address of record for each such Noteholder).

              SECTION 3.4  Existence. The Issuer shall keep in full effect its
existence, rights and franchises as a business trust under the laws of the
State of Delaware (unless it becomes, or any successor Issuer hereunder is or
becomes, organized under the laws of any other State or of the United States of
America, in which case the Issuer shall keep in full effect its existence,
rights and franchises under the laws of such other jurisdiction) and shall
obtain and preserve its qualification to do business in each jurisdiction in
which such qualification is or shall be necessary to protect the validity and
enforceability of this Indenture, the Notes, the Collateral and each other
instrument or agreement included in the Indenture Trust Estate.

              SECTION 3.5  Protection of Indenture Trust Estate.  The Issuer
will from time to time execute and deliver all such supplements and amendments
hereto and all such financing statements, continuation statements, will take
such other action necessary or advisable to:

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





                                       15
<PAGE>   23
              (ii)   perfect, publish notice of or protect the validity of any
grant made or to be made by this Indenture;

              (iii)  enforce any of the Collateral; or

              (iv)   preserve and defend title to the Indenture Trust Estate
and the rights of the Indenture Trustee and the Noteholders in such Indenture
Trust Estate against the claims of all persons and parties.

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

              SECTION 3.6  Opinions as to Indenture Trust Estate.  (a)  On the
Closing Date, the Issuer shall furnish to the Indenture Trustee an Opinion of
Counsel either stating that, in the opinion of such counsel, such action has
been taken with respect to the recording and filing of this Indenture as is
necessary to perfect and make effective the lien and security interest of this
Indenture and reciting the details of such action, or stating that, in the
opinion of such counsel, no such action is necessary to make such lien and
security interest effective.

       (b)    On or before December 31 in each calendar year, beginning in
1996, the Issuer shall furnish to the Indenture Trustee an Opinion of Counsel
either stating that, in the opinion of such counsel, such action has been taken
with respect to the recording, filing, re-recording and refiling of this
Indenture and any indentures supplemental hereto as is necessary to maintain
the lien and security interest created by this Indenture and relating the
details of such action or stating that in the opinion of such counsel no such
action is necessary to maintain such lien and security interest.  Such Opinion
of Counsel shall also describe the recording, filing, recording and refiling of
this Indenture and any indentures supplemental hereto that will, in the opinion
of such counsel, be required to maintain the lien and security interest of this
Indenture until December 31 in the following calendar year.

              SECTION 3.7  Performance of Obligations; Servicing of Trust
Student Loans.  (a)  The Issuer will not take any action and will use its best
efforts not to permit any action to be taken by others that would release any
Person from any of





                                       16
<PAGE>   24
such Person's material covenants or obligations under any instrument or
agreement included in the Indenture Trust Estate or that would result in the
amendment, hypothecation, subordination, termination or discharge of, or impair
the validity or effectiveness of, any such instrument or agreement, except as
expressly provided in this Indenture, any other Basic Document or such other
instrument or agreement.

       (b)    The Issuer may contract with other Persons to assist it in
performing its duties under this Indenture, and any performance of such duties
by a Person identified to the Indenture Trustee in an Officers' Certificate of
the Issuer shall be deemed to be action taken by the Issuer; provided, however,
the Issuer shall not be liable for any acts of Persons with whom the Issuer has
contracted with reasonable care.  Initially, the Issuer has contracted with the
Servicer and the Administrator to assist the Issuer in performing its duties
under this Indenture.  The Issuer shall give written notice to the Indenture
Trustee and each Rating Agency of any such contract with any other Person.

       (c)    The Issuer shall punctually perform and observe all of its
obligations and agreements contained in this Indenture, the other Basic
Documents and the instruments and agreements included in the Indenture Trust
Estate, including filing or causing to be filed all UCC financing statements
and continuation statements prepared by the Issuer and required to be filed by
the terms of this Indenture and the Administration Agreement in accordance with
and within the time periods provided for herein and therein.  Except as
otherwise expressly provided therein, the Issuer shall not waive, amend,
modify, supplement or terminate any Basic Document or any provision thereof
without the consent of the Indenture Trustee or the Noteholders of at least a
majority of the Outstanding Amount of the Notes.  The Issuer shall give written
notice to each Rating Agency of any such waiver, amendment, modification,
supplement or termination.

       (d)    If a Responsible Officer of the Issuer shall have knowledge of
the occurrence of a Servicer Default or an Administrator Default under the
Servicing Agreement or the Administration Agreement, respectively, the Issuer
shall promptly notify the Indenture Trustee and the Rating Agencies thereof,
and shall specify in such notice the action, if any, the Issuer is taking with
respect to such default.  If a Servicer Default shall arise from the failure of
the Servicer to perform any of its duties or obligations under the Servicing
Agreement, or an Administrator Default shall arise from the failure of the
Administrator to perform any of its duties or obligations under the
Administration Agreement, as the case may be, with respect to the Trust Student





                                       17
<PAGE>   25
Loans, the Issuer shall take all reasonable steps available to it to enforce
its rights under the Basic Documents in respect of such failure.

       (e)    As promptly as possible after the giving of notice of termination
to the Servicer of the Servicer's rights and powers, pursuant to Section 5.1 of
the Servicing Agreement, or to the Administrator of the Administrator's rights
and powers, pursuant to Section 5.1 of the Administration Agreement, the Issuer
shall appoint a successor servicer (the "Successor Servicer") or a successor
administrator (the "Successor Administrator"), respectively, and such Successor
Servicer or Successor Administrator, as the case may be, shall accept its
appointment by a written assumption in a form acceptable to the Indenture
Trustee.  In the event that a Successor Servicer or Successor Administrator has
not been appointed and accepted its appointment at the time when the Servicer
or Administrator, as the case may be, ceases to act as Servicer or
Administrator, respectively, the Indenture Trustee without further action shall
automatically be appointed the Successor Servicer or Successor Administrator,
as the case may be.  The Indenture Trustee may resign as the Servicer or the
Administrator by giving written notice of resignation to the Issuer and in such
event will be released from such duties and obligations, such release not to be
effective until the date a new servicer or a new administrator enters into an
agreement with the Issuer as provided below; provided, however, that nothing
herein shall require or permit the Indenture Trustee to act as Servicer, or
otherwise service the Trust Student Loans, in violation of the Higher Education
Act.  Upon delivery of any such notice to the Issuer, the Issuer shall obtain a
new servicer as the Successor Servicer under the Servicing Agreement or a new
administrator as the Successor Administrator under the Administration
Agreement, as the case may be.  Any Successor Servicer or Successor
Administrator, other than the Indenture Trustee, shall (i) be an established
institution (A) that satisfies any requirements of the Higher Education Act
applicable to servicers and (B) whose regular business includes the servicing
or administration of student loans and (ii) enter into a servicing agreement or
an administration agreement, respectively, with the Issuer having substantially
the same provisions as the provisions of the Servicing Agreement and the
Administration Agreement, as applicable.  If within 30 days after the delivery
of the notice referred to above, the Issuer shall not have obtained such a new
servicer or new administrator, as the case may be, the Indenture Trustee may
appoint, or may petition a court of competent jurisdiction to appoint, a
Successor Servicer or Successor Administrator; provided, however, that such
right to appoint or to petition for the appointment of any such successor shall
in no event relieve the Indenture Trustee from any obligations otherwise
imposed on it under the





                                       18
<PAGE>   26
Basic Documents until such successor has in fact assumed such appointment.  In
connection with any such appointment, the Indenture Trustee may make such
arrangements for the compensation of such successor as it and such successor
shall agree, subject to the limitations set forth below and in the Servicing
Agreement or Administration Agreement, as applicable, and in accordance with
Section 5.2 of the Servicing Agreement and Section 5.2 of the Administration
Agreement, the Issuer shall enter into an agreement with such successor for the
servicing or administration of the Trust Student Loans (such agreement to be in
form and substance satisfactory to the Indenture Trustee).  If the Indenture
Trustee shall succeed as provided herein to the Servicer's duties as Servicer
with respect to the Trust Student Loans, or the Administrator's duties with
respect to the Issuer and the Trust Student Loans, as the case may be, it shall
do so in its individual capacity and not in its capacity as Indenture Trustee
and, accordingly, the provisions of Article VI hereof shall be inapplicable to
the Indenture Trustee in its duties as the successor to the Servicer or the
Administrator, as the case may be, and the servicing or administration of the
Trust Student Loans.  In case the Indenture Trustee shall become successor to
the Servicer or the Administrator, the Indenture Trustee shall be entitled to
appoint as Servicer or as Administrator, as the case may be, any one of its
Affiliates, provided that such appointment shall not affect or alter in any way
the liability of the Indenture Trustee as Successor Servicer or Successor
Administrator, respectively, in accordance with the terms hereof.

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

       (g)    Without derogating from the absolute nature of the assignment
granted to the Indenture Trustee under this Indenture or the rights of the
Indenture Trustee hereunder, the Issuer agrees that it will not, without the
prior written consent of the Indenture Trustee or the Noteholders of at least a
majority in Outstanding Amount of the Notes, amend, modify, waive, supplement,
terminate or surrender, or agree to any amendment, modification, supplement,
termination, waiver or surrender of, the terms





                                       19
<PAGE>   27
of any Collateral or the Basic Documents, except to the extent otherwise
provided in the Basic Documents, or waive timely performance or observance by
the Servicer, the Administrator, the Seller, the Student Loan Marketing
Association, the Issuer or the Eligible Lender Trustee under the Basic
Documents; provided, however, that no such amendment shall (i) increase or
reduce in any manner the amount of, or accelerate or delay the timing of,
distributions that are required to be made for the benefit of the Noteholders,
or (ii) reduce the aforesaid percentage of the Notes which are required to
consent to any such amendment, without the consent of the Noteholders of all
the Outstanding Notes.  If any such amendment, modification, supplement or
waiver shall be so consented to by the Indenture Trustee or such Noteholders,
the Issuer shall give written notice thereof to each Rating Agency and agrees,
promptly following a request by the Indenture Trustee to do so, to execute and
deliver, in its own name and at its own expense, such agreements, instruments,
consents and other documents as the Indenture Trustee may deem necessary or
appropriate in the circumstances.

              SECTION 3.8  Negative Covenants.  So long as any Notes are
Outstanding, the Issuer shall not:

              (i)    except as expressly permitted by this Indenture or any
other Basic Document, sell, transfer, exchange or otherwise dispose of any of
the properties or assets of the Issuer, including those included in the
Indenture Trust Estate, unless directed to do so by the Indenture Trustee;

              (ii)   claim any credit on, or make any deduction from the
principal or interest (including any Note Interest Carryover) payable in
respect of, the Notes (other than amounts properly withheld from such payments
under the Code or applicable state law) or assert any claim against any present
or former Noteholder by reason of the payment of the taxes levied or assessed
upon any part of the Indenture Trust Estate; or

              (iii)  permit the validity or effectiveness of this Indenture to
be impaired, or permit the lien of this Indenture to be amended, hypothecated,
subordinated, terminated or discharged, or permit any Person to be released
from any covenants or obligations with respect to the Notes under this
Indenture except as may be expressly permitted hereby, (B) permit any lien,
charge, excise, claim, security interest, mortgage or other encumbrance (other
than the lien of this Indenture) to be created on or extend to or otherwise
arise upon or burden the Indenture Trust Estate





                                       20
<PAGE>   28
or any part thereof or any interest therein or the proceeds thereof (other than
tax liens and other liens that arise by operation of law, and other than as
expressly permitted by the Basic Documents) or (C) permit the lien of this
Indenture not to constitute a valid first priority (other than with respect to
any such tax or other lien) security interest in the Indenture Trust Estate.

              SECTION 3.9  Annual Statement as to Compliance.  The Issuer will
deliver to the Indenture Trustee and each Rating Agency, within 120 days after
the end of each fiscal year of the Issuer (commencing with the fiscal year
1997), an Officers' Certificate of the Issuer stating that:

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

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

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

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

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





                                       21
<PAGE>   29
              (iii)  the Rating Agency Condition shall have been satisfied with
respect to such transaction;

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

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

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

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

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





                                       22
<PAGE>   30
mission (and any other appropriate Person) required by the Exchange Act in
connection with the Notes;

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

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

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

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

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

              SECTION 3.11  Successor or Transferee.    Upon any consolidation
or merger of the Issuer in accordance with Section 3.10(a), the Person formed
by or surviving such consolidation or merger (if other than the Issuer) shall
succeed to, and be substituted for, and may exercise every right and power of,
the Issuer under this Indenture with the same effect as if such Person had been
named as the Issuer herein.

       (b)    Upon a conveyance or transfer of all the assets and properties of
the Issuer pursuant to Section 3.10(b), SLM Student Loan Trust 1996-4 will be
released from every covenant and agreement of this Indenture to be observed or
performed on the part of the Issuer with respect to the Notes immediately upon
the delivery by the Issuer of written notice to the Indenture Trustee stating
that SLM Student Loan Trust 1996-4 is to be so released.





                                       23
<PAGE>   31
              SECTION 3.12  No Other Business.  The Issuer shall not engage in
any business other than financing, purchasing, owning, selling and managing the
Trust Student Loans in the manner contemplated by this Indenture and the other
Basic Documents and activities incidental thereto.

              SECTION 3.13  No Borrowing.  The Issuer shall not issue, incur,
assume, guarantee or otherwise become liable, directly or indirectly, for any
indebtedness except for the Notes.

              SECTION 3.14  Obligations of Servicer and Administrator.  The
Issuer shall cause the Servicer to comply with Sections 3.1, 3.2 and 3.3 of the
Administration Agreement and Section 3.7 of the Servicing Agreement and the
Administrator to comply with Sections 2.9, 3.1, 3.2 and 3.3 of the
Administration Agreement.

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

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

              SECTION 3.17  Restricted Payments.  The Issuer shall not,
directly or indirectly, (i) pay any dividend or make any distribution (by
reduction of capital or otherwise), whether in cash, property, securities or a
combination thereof, to the Eligible Lender Trustee or any owner of a
beneficial interest in the Issuer or otherwise with respect to any ownership or
equity interest or security in or of the Issuer or to the Servicer or the
Administrator, (ii) redeem, purchase, retire or otherwise acquire for value any
such ownership or equity interest or security or (iii) set aside or otherwise
segregate any amounts for any such purpose; provided, however, that the Issuer
may make, or cause to be made, distributions to the Servicer, the Eligible
Lender Trustee,





                                       24
<PAGE>   32
the Indenture Trustee, the Certificateholders, the Noteholders, the
Administrator and the Seller as contemplated by, and to the extent funds are
available for such purpose under, this Indenture and the other Basic Documents.
The Issuer will not, directly or indirectly, make payments to or distributions
from the Collection Account except in accordance with this Indenture and the
other Basic Documents.

              SECTION 3.18  Notice of Events of Default.  The Issuer shall give
the Indenture Trustee and the Rating Agencies prompt written notice of each
Event of Default hereunder and each default on the part of the Seller of its
obligations under the Sale Agreement, the Student Loan Marketing Association of
its obligations under the Purchase Agreement, the Servicer of its obligations
under the Servicing Agreement, or the Administrator of its obligations under
the Administration Agreement.  In addition, the Issuer shall deliver to the
Indenture Trustee and each Rating Agency, within five days after the occurrence
thereof, written notice in the form of an Officers' Certificate of the Issuer
of any event which with the giving of notice and the lapse of time would become
an Event of Default under Section 5.1(iii), its status and what action the
Issuer is taking or proposes to take with respect thereto.

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


                                   ARTICLE IV

                           Satisfaction and Discharge

              SECTION 4.1  Satisfaction and Discharge of Indenture.  This
Indenture shall cease to be of further effect with respect to the Notes except
as to (i) rights of registration of transfer and exchange, (ii) substitution of
mutilated, destroyed, lost or stolen Notes, (iii) rights of Noteholders to
receive payments of principal thereof and interest (including any Note Interest
Carryover) thereon, (iv) Sections 3.3, 3.4, 3.5, 3.8, 3.10, 3.12 and 3.13, (v)
the rights, obligations and immunities of the Indenture Trustee hereunder
(including, without limitation, the rights of the Indenture Trustee under
Section 6.7 and the obligations of the Indenture Trustee under Section 4.2) and
(vi) the rights of Noteholders as beneficiaries hereof with respect to the





                                       25
<PAGE>   33
property so deposited with the Indenture Trustee payable to all or any of them,
and the Indenture Trustee, on demand of and at the expense of the Issuer, shall
execute proper instruments acknowledging satisfaction and discharge of this
Indenture with respect to the Notes, when:

              (a)    either

                     (1)    all Notes theretofore authenticated and delivered
(other than (i) Notes that have been destroyed, lost or stolen and that have
been replaced or paid as provided in Section 2.5 and (ii) Notes for whose
payment money has theretofore been deposited in trust or segregated and held in
trust by the Issuer and thereafter repaid to the Issuer or discharged from such
trust, as provided in Section 3.3) have been delivered to the Indenture Trustee
for cancellation; or

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

                            (i)    have become due and payable,

                            (ii)   will become due and payable at  their
respective Note Final Maturity Date, within one year, or

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

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

              (b)    the Issuer has paid or caused to be paid all other sums
payable hereunder by the Issuer; and





                                       26
<PAGE>   34
              (c)    the Issuer has delivered to the Indenture Trustee an
Officers' Certificate of the Issuer, an Opinion of Counsel and (if required by
the TIA or the Indenture Trustee) an Independent Certificate from a firm of
certified public accountants, each meeting the applicable requirements of
Section 11.1(a) and, subject to Section 11.2, each stating that all conditions
precedent herein provided for relating to the satisfaction and discharge of
this Indenture have been complied with.

              SECTION 4.2  Application of Trust Money.  All moneys deposited
with the Indenture Trustee pursuant to Section 4.1 hereof shall be held in
trust and applied by it, in accordance with the provisions of the Notes and
this Indenture, to the payment, either directly or through any Paying Agent, as
the Indenture Trustee may determine, to the Noteholders of the particular Notes
for the payment or redemption of which such moneys have been deposited with the
Indenture Trustee, of all sums due and to become due thereon for principal and
interest (including any Note Interest Carryover); but such moneys need not be
segregated from other funds except to the extent required herein or in the
Administration Agreement or required by law.

              SECTION 4.3  Repayment of Moneys Held by Paying Agent.   In
connection with the satisfaction and discharge of this Indenture with respect
to the Notes, all moneys then held by any Paying Agent other than the Indenture
Trustee under the provisions of this Indenture with respect to such Notes
shall, upon demand of the Issuer, be paid to the Indenture Trustee to be held
and applied according to Section 3.3 and thereupon such Paying Agent shall be
released from all further liability with respect to such moneys.

              SECTION 4.4  Auction of Trust Student Loans.  Any Trust Student
Loans remaining in the Trust as of the end of the Collection Period immediately
preceding the earliest Distribution Date on which the Pool Balance is equal to
10% or less of the initial Pool Balance three business days prior to such
Distribution Date (the "Trust Auction Date") shall be offered for sale by the
Indenture Trustee unless the Seller has exercised its option to purchase the
Trust Estate as described in Section 6.1A of the Administration Agreement with
respect to such Distribution Date.  The Seller will be deemed to have waived
such option if it fails to notify the Eligible Lender Trustee and the Indenture
Trustee of its exercise thereof in writing prior to the Indenture Trustee's
acceptance of a bid to purchase such Trust Student Loans; provided, however,
that there shall be no such offer for sale if the Indenture Trustee fails to
provide notice to the Seller in accordance with this Section 4.4.  The
Indenture





                                       27
<PAGE>   35
Trustee shall provide written notice to the Seller of any such offer for sale
at least 5 business days in advance of the Trust Auction Date.  The Indenture
Trustee shall permit the Seller or any of its Affiliates to offer bids only if
the Pool Balance as of the applicable Trust Auction Date is equal to 10% or
less of the Initial Pool Balance.  If at least two bids are received, the
Indenture Trustee shall solicit and resolicit new bids from all participating
bidders until only one bid remains or the remaining bidders decline to resubmit
bids.  The Indenture Trustee shall accept the highest of such remaining bids if
it is equal to or in excess of both the Minimum Purchase Amount and the fair
market value of such Trust Student Loans as of the end of the Collection Period
immediately preceding the Trust Auction Date.  If  at least two bids are not
received or the highest bid after the resolicitation process is completed is
not equal to or in excess of the higher of the Minimum Purchase Amount and the
fair market value of the Trust Student Loans, the Indenture Trustee shall not
consummate such sale.  The Indenture Trustee nay consult, and, at the direction
of the Seller, shall consult, with a financial advisor, including and
underwriter of the Notes or the Administrator, to determine if the fair market
value of the trust Student Loans has been offered.  The proceeds of any such
sale will be applied in the order of priority set forth in Section 5.4 (b).  If
the sale is not consummated in accordance with the foregoing, the Indenture
Trustee may, but shall not be under any obligation to, solicit bids for sale of
the Trust Student Loans with respect to future Distribution Dates upon terms
similar to those described above, including the Seller's waiver of its option
to purchase the Trust Estate in  accordance with Section 6.1A of the
Administration Agreement with respect to each such future Distribution Date.

                                   ARTICLE V

                                    Remedies

              SECTION 5.1  Events of Default.  "Event of Default," wherever
used herein, means any one of the following events (whatever the reason for
such Event of Default and whether it shall be voluntary or involuntary or be
effected by operation of law or pursuant to any judgment, decree or order of
any court or any order, rule or regulation of any administrative or
governmental body):

              (i)    default in the payment of any interest (including, subject
to the limitations of Sections 2.7(d) and 8.2(c), any Note Interest Carryover)
on any Note





                                       28
<PAGE>   36
when the same becomes due and payable, and such default shall continue for a
period of five days; or

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

              (iii)  default in the observance or performance of any covenant
or agreement of the Issuer made in this Indenture (other than a covenant or
agreement, a default in the observance or performance of which is elsewhere in
this Section specifically dealt with), or any representation or warranty of the
Issuer made in this Indenture or in any certificate or other writing having
been incorrect in any material respect as of the time when made, such default
or breach having a material adverse effect on the holders of the Notes, and
such default or breach shall continue or not be cured, or the circumstance or
condition in respect of which such misrepresentation or warranty was incorrect
shall not have been eliminated or otherwise cured, for a period of 30 days
after there shall have been given, by registered or certified mail, to the
Issuer by the Indenture Trustee or to the Issuer and the Indenture Trustee by
the Noteholders of at least 25% of the Outstanding Amount of the Notes, a
written notice specifying such default or incorrect representation or warranty
and requiring it to be remedied and stating that such notice is a notice of
Default hereunder;  or

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

              (v)    the commencement by the Issuer of a voluntary case under
any applicable Federal or state bankruptcy, insolvency or other similar law now
or hereafter in effect, or the consent by the Issuer to the entry of an order
for relief in an involuntary case under any such law, or the consent by the
Issuer to the appointment or taking possession by a receiver, liquidator,
assignee, custodian, trustee, sequestrator or similar official of the Issuer or
for any substantial part of the Indenture Trust Estate, or the making by the
Issuer of any general assignment for the benefit of creditors, or





                                       29
<PAGE>   37
the failure by the Issuer generally to pay its debts as such debts become due,
or the taking of action by the Issuer in furtherance of any of the foregoing.

              SECTION 5.2  Acceleration of Maturity; Rescission and Annulment.
If an Event of Default should occur and be continuing, then and in every such
case the Indenture Trustee or the Noteholders of Notes representing not less
than a majority of the Outstanding Amount of the Notes may declare all the
Notes to be immediately due and payable, by a notice in writing to the Issuer
(and to the Indenture Trustee if given by Noteholders), and upon any such
declaration the unpaid principal amount of such Notes, together with accrued
and unpaid interest thereon through the date of acceleration, shall become
immediately due and payable.

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

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

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

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

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

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





                                       30
<PAGE>   38
              SECTION 5.3  Collection of Indebtedness and Suits for Enforcement
by Indenture Trustee.    The Issuer covenants that if (i) default is made in
the payment of any interest (including, subject to the limitations of Sections
2.7(d) and 8.2(c), any Note Interest Carryover) on any Note when the same
becomes due andpayable, and such default continues for a period of five days,
or (ii) default is made in the payment of the principal of any Note when the
same becomes due and payable at the related Note Final Maturity Date, the
Issuer shall, upon demand of the Indenture Trustee, pay to it, for the benefit
of the Noteholders, the whole amount then due and payable on such Notes for
principal and interest (and any Note Interest Carryover), with interest upon
the overdue principal, and, to the extent payment at such rate of interest
shall be legally enforceable, upon overdue installments of interest (and any
Note Interest Carryover), at the rate specified in Section 2.7 and in addition
thereto such further amount as shall be sufficient to cover the costs and
expenses of collection, including the reasonable compensation, expenses,
disbursements and advances of the Indenture Trustee and its agents and counsel.

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

       (b)    If an Event of Default occurs and is continuing, the Indenture
Trustee may, as more particularly provided in Section 5.4, in its discretion,
proceed to protect and enforce its rights and the rights of the Noteholders, by
such appropriate Proceedings as the Indenture Trustee shall deem most effective
to protect and enforce any such rights, whether for the specific enforcement of
any covenant or agreement in this Indenture or in aid of the exercise of any
power granted herein, or to enforce any other proper remedy or legal or
equitable right vested in the Indenture Trustee by this Indenture or by law.

       (c)    In case there shall be pending, relative to the Issuer or any
other obligor upon the Notes or any Person having or claiming an ownership
interest in the Indenture Trust Estate, Proceedings under Title 11 of the
United States Code or any other applicable Federal or state bankruptcy,
insolvency or other similar law, or in case





                                       31
<PAGE>   39
a receiver, assignee or trustee in bankruptcy or reorganization, liquidator,
sequestrator or similar official shall have been appointed for or taken
possession of the Issuer or its property or such other obligor or Person, or in
case of any other, comparable judicial Proceedings relative to the Issuer or
other obligor upon the Notes, or to the creditors or property of the Issuer or
such other obligor, the Indenture Trustee, irrespective of whether the
principal of any Notes shall then be due and payable, as therein expressed or
by declaration or otherwise and irrespective of whether the Indenture Trustee
shall have made any demand pursuant to the provisions of this Section, shall be
entitled and empowered, by intervention in such proceedings or otherwise:

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

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

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

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

              and any trustee, receiver, liquidator, custodian or other similar
official in any such Proceeding is hereby authorized by each of such
Noteholders to make payments to the Indenture Trustee, and, in the event that
the Indenture Trustee shall consent to the making of payments directly to such
Noteholders, to pay to the





                                       32
<PAGE>   40
Indenture Trustee such amounts as shall be sufficient to cover reasonable
compensation to the Indenture Trustee, each predecessor Indenture Trustee and
their respective agents, attorneys and counsel, and all other expenses and
liabilities incurred, and all advances made, by the Indenture Trustee and each
predecessor Indenture Trustee except as a result of negligence or bad faith.

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

       (e)    All rights of action and of asserting claims under this
Indenture, or under any of the Notes, may be enforced by the Indenture Trustee
without the possession of any of the Notes or the production thereof in any
trial or other Proceedings relative thereto, and any such action or Proceedings
instituted by the Indenture Trustee shall be brought in its own name as trustee
of an express trust, and any recovery of judgment, subject to the payment of
the expenses, disbursements and compensation of the Indenture Trustee, each
predecessor Indenture Trustee and their respective agents and attorneys, shall
be for the ratable benefit of the Noteholders.

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

              SECTION 5.4  Remedies; Priorities.    If an Event of Default
shall have occurred and be continuing, the Indenture Trustee may do one or more
of the following (subject to Section 5.5):

       (a)    (i)    institute Proceedings in its own name and as trustee of an
express trust for the collection of all amounts then payable on the Notes or
under this Indenture with respect thereto, whether by declaration or otherwise,
enforce any





                                       33
<PAGE>   41
judgment obtained, and collect from the Issuer and any other obligor upon such
Notes moneys adjudged due;

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

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

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

              (v)    elect to have the Eligible Lender Trustee maintain
ownership of the Trust Student Loans and continue to apply collections with
respect to the Trust Student Loans as if there had been no declaration of
acceleration.

provided, however, that the Indenture Trustee may not sell or otherwise
liquidate the Indenture Trust Estate following an Event of Default, other than
an Event of Default described in Section 5.1(i) or (ii), unless (A) the
Noteholders of 100% of the Outstanding Amount of the Notes consent thereto, (B)
the proceeds of such sale or liquidation distributable to the Noteholders are
sufficient to discharge in full all amounts then due and unpaid upon such Notes
for principal and interest or (C) the Indenture Trustee determines that the
Indenture Trust Estate will not continue to provide sufficient funds for the
payment of principal of and interest on the Notes as they would have become due
if the Notes had not been declared due and payable, and the Indenture Trustee
obtains the consent of Noteholders of 66-2/3% of the Outstanding Amount of the
Notes.  In determining such sufficiency or insufficiency with respect to clause
(B) and (C), the Indenture Trustee may, but need not, obtain and rely upon an
opinion of an Independent investment banking or accounting firm of national
reputation as to the feasibility of such proposed action and as to the
sufficiency of the Indenture Trust Estate for such purpose.

       (b)    If the Indenture Trustee collects any money or property pursuant
to this Article V, it shall pay out the money or property in the following
order:





                                       34
<PAGE>   42
              FIRST:  to the Indenture Trustee for amounts due under Section
6.7;

              SECOND:  to the Servicer for due and unpaid Primary Servicing
Fees;

              THIRD:  to Noteholders for amounts due and unpaid on the Notes
for interest other than any Note Interest Carryover, ratably, without
preference or priority of any kind, according to the amounts due and payable on
the Notes for such interest;

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

              FIFTH:  to the Issuer for distribution to the Certificateholders
in respect of any unpaid Certificate Balance and unpaid return on the
Certificates other than any Certificate Return Carryover;

              SIXTH:  to the Servicer, for any unpaid Carryover Servicing Fees;

              SEVENTH:  to Noteholders for any unpaid Note Interest Carryover,
ratably, without preference or priority of any kind, according to the amount of
such Note Interest Carryover attributable to each Note;

              EIGHTH:  to the Issuer for distribution to the Certificateholders
of any unpaid Certificate Return Carryover; and

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

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

              SECTION 5.5  Optional Preservation of the Trust Student Loans.
If the Notes have been declared to be due and payable under Section 5.2
following an Event of Default and such declaration and its consequences have
not been rescinded and annulled, the Indenture Trustee may, but need not, elect
to maintain possession of





                                       35
<PAGE>   43
the Indenture Trust Estate.  It is the desire of the parties hereto and the
Noteholders that there be at all times sufficient funds for the payment of
principal of and interest (including any Note Interest Carryover) on the Notes,
and the Indenture Trustee shall take such desire into account when determining
whether or not to maintain possession of the Indenture Trust Estate.  In
determining whether to maintain possession of the Indenture Trust Estate, the
Indenture Trustee may, but need not, obtain and rely upon an opinion of an
Independent investment banking or accounting firm of national reputation as to
the feasibility of such proposed action and as to the sufficiency of the
Indenture Trust Estate for such purpose.

              SECTION 5.6  Limitation of Suits.  No Noteholder shall have any
right to institute any Proceeding, judicial or otherwise, with respect to this
Indenture, or for the appointment of a receiver or trustee, or for any other
remedy hereunder, unless:

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

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

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

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

              (v)    no direction inconsistent with such written request has
been given to the Indenture Trustee during such 60-day period by the
Noteholders of a majority of the Outstanding Amount of the Notes;

              it being understood and intended that no one or more Noteholders
shall have any right in any manner whatever by virtue of, or by availing of,
any provision of this indenture to affect, disturb or prejudice the rights of
any other Noteholders or to obtain or to





                                       36
<PAGE>   44
seek to obtain priority or preference over any other Noteholders or to enforce
any right under this Indenture, except in the manner herein provided.

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

              SECTION 5.7  Unconditional Rights of Noteholders To Receive
Principal and Interest.  Notwithstanding any other provisions in this
Indenture, any Noteholder shall have the right, which is absolute and
unconditional, to receive payment of the principal of and interest on such Note
on or after the respective due dates thereof expressed in such Note or in this
Indenture (or, in the case of redemption, on or after the Redemption Date) and
to institute suit for the enforcement of any such payment, and such right shall
not be impaired without the consent of such Noteholder.

              SECTION 5.8  Restoration of Rights and Remedies.  If the
Indenture Trustee or any Noteholder has instituted any Proceeding to enforce
any right or remedy under this Indenture and such Proceeding has been
discontinued or abandoned for any reason or has been determined adversely to
the Indenture Trustee or to such Noteholder, then and in every such case the
Issuer, the Indenture Trustee and the Noteholders shall, subject to any
determination in such Proceeding, be restored severally and respectively to
their former positions hereunder, and thereafter all rights and remedies of the
Indenture Trustee and the Noteholders shall continue as though no such
Proceeding had been instituted.

              SECTION 5.9  Rights and Remedies Cumulative.  No right or remedy
herein conferred upon or reserved to the Indenture Trustee or to the
Noteholders is intended to be exclusive of any other right or remedy, and every
right and remedy shall, to the extent permitted by law, be cumulative and in
addition to every other right and remedy given hereunder or now or hereafter
existing at law or in equity or otherwise.  The assertion or employment of any
right or remedy hereunder, or otherwise, shall not prevent the concurrent
assertion or employment of any other appropriate right or remedy.





                                       37
<PAGE>   45
              SECTION 5.10  Delay or Omission Not a Waiver.  No delay or
omission of the Indenture Trustee or any Noteholder to exercise any right or
remedy accruing upon any Default shall impair any such right or remedy or
constitute a waiver of any such Default or an acquiescence therein.  Every
right and remedy given by this Article V or by law to the Indenture Trustee or
to the Noteholders may be exercised from time to time, and as often as may be
deemed expedient, by the Indenture Trustee or by the Noteholders, as the case
may be.

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

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

              (ii)   subject to the express terms of Section 5.4, any direction
to the Indenture Trustee to sell or liquidate the Indenture Trust Estate shall
be by the Noteholders of not less than 100% of the Outstanding Amount of the
Notes;

              (iii)  if the conditions set forth in Section 5.5 have been
satisfied and the Indenture Trustee elects to retain the Indenture Trust Estate
pursuant to such Section, then any direction to the Indenture Trustee by
Noteholders of less than 100% of the Outstanding Amount of the Notes to sell or
liquidate the Indenture Trust Estate shall be of no force and effect; and

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

provided, however, that, subject to Section 6.1, the Indenture Trustee need not
take any action that it determines might involve it in liability or might
materially adversely affect the rights of any Noteholders not consenting to
such action.

              SECTION 5.12  Waiver of Past Defaults.  Prior to the time a
judgment or decree for payment of money due has been obtained as described in
Section 5.2, the Noteholders of not less than a majority of the Outstanding
Amount of the Notes may





                                       38
<PAGE>   46
waive any past Default and its consequences except a Default (a) in payment
when due of principal of or interest (including, subject to the limitations of
Sections 2.7(d) and 8.2(c), any Note Interest Carryover) on any of the Notes or
(b) in respect of a covenant or provision hereof which cannot be modified or
amended without the consent of each Noteholder.  In the case of any such
waiver, the Issuer, the Indenture Trustee and the Noteholders shall be restored
to their former positions and rights hereunder, respectively; but no such
waiver shall extend to any subsequent or other Default or impair any right
consequent thereto.

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

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

              SECTION 5.14  Waiver of Stay or Extension Laws.  The Issuer
covenants (to the extent that it may lawfully do so) that it will not at any
time insist upon, or plead or in any manner whatsoever, claim or take the
benefit or advantage of, any stay or extension law wherever enacted, now or at
any time hereafter in force, that may affect the covenants or the performance
of this Indenture; and the Issuer (to the extent that it may lawfully do so)
hereby expressly waives all benefit or advantage of





                                       39
<PAGE>   47
any such law, and covenants that it will not hinder, delay or impede the
execution of any power herein granted to the Indenture Trustee, but will suffer
and permit the execution of every such power as though no such law had been
enacted.

              SECTION 5.15  Action on Notes.  The Indenture Trustee's right to
seek and recover judgment on the Notes or under this Indenture shall not be
affected by the seeking, obtaining or application of any other relief under or
with respect to this Indenture.  Neither the lien of this Indenture nor any
rights or remedies of the Indenture Trustee or the Noteholders shall be
impaired by the recovery of any judgment by the Indenture Trustee against the
Issuer or by the levy of any execution under such judgment upon any portion of
the Indenture Trust Estate or upon any of the assets of the Issuer.  Any money
or property collected by the Indenture Trustee shall be applied in accordance
with Section 5.4(b).

              SECTION 5.16  Performance and Enforcement of Certain Obligations.
       (a)    Promptly following a request from the Indenture Trustee to do so
and at the Administrator's expense, the Issuer shall take all such lawful
action as the Indenture Trustee may request to compel or secure the performance
and observance by the Seller, the Student Loan Marketing Association, the
Administrator and the Servicer, as applicable, of each of their obligations to
the Issuer, whether directly or by assignment, under or in connection with the
Sale Agreement, the Purchase Agreement, the Administration Agreement and the
Servicing Agreement, respectively, in accordance with the terms thereof, and to
exercise any and all rights, remedies, powers and privileges lawfully available
to the Issuer under or in connection with the Sale Agreement, the Purchase
Agreement, the Administration Agreement and the Servicing Agreement, as the
case may be, to the extent and in the manner directed by the Indenture Trustee,
including the transmission of notices of default on the part of the Seller, the
Student Loan Marketing Association, the Administrator or the Servicer
thereunder and the institution of legal or administrative actions or
proceedings to compel or secure performance by the Seller, the Student Loan
Marketing Association, the Administrator or the Servicer of each of their
obligations under the Sale Agreement, the Purchase Agreement, the
Administration Agreement and the Servicing Agreement, respectively.

       (b)    If an Event of Default has occurred and is continuing, the
Indenture Trustee may, and at the written direction of the Noteholders of
66-2/3% of the Outstanding Amount of the Notes shall, exercise all rights,
remedies, powers, privileges and claims of the Issuer against the Seller, the
Student Loan Marketing





                                       40
<PAGE>   48
Association, the Administrator or the Servicer under or in connection with the
Sale Agreement, the Purchase Agreement, the Administration Agreement and the
Servicing Agreement, respectively, including the right or power to take any
action to compel or secure performance or observance by the Seller, the Student
Loan Marketing Association, the Administrator or the Servicer of each of their
obligations to the Issuer thereunder, whether directly or by assignment, and to
give any consent, request, notice, direction, approval, extension or waiver
under the Sale Agreement, the Purchase Agreement, the Administration Agreement
and the Servicing Agreement, respectively, and any right of the Issuer to take
such action shall be suspended.


                                   ARTICLE VI

                             The Indenture Trustee

              SECTION 6.1  Duties of Indenture Trustee.  (a)    If an Event of
Default has occurred and is continuing, the Indenture Trustee shall exercise
the rights and powers vested in it by this Indenture and use the same degree of
care and skill in their exercise as a prudent person would exercise or use
under the circumstances in the conduct such person's own affairs.

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

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

              (ii)   in the absence of bad faith on its part, the Indenture
Trustee may conclusively rely, as to the truth of the statements and the
correctness of the opinions expressed therein, upon certificates or opinions
furnished to the Indenture Trustee and conforming to the requirements of this
Indenture; provided, however, that the Indenture Trustee shall examine the
certificates and opinions to determine whether or not they conform to the
requirements of this Indenture.

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





                                       41
<PAGE>   49
              (i)    this paragraph does not limit the effect of paragraph (b)
of this Section;

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

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

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

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

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

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

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





                                       42
<PAGE>   50
              (i)    Every provision of this Indenture relating to the conduct
or affecting the liability of or affording protection to the Indenture Trustee
shall be subject to the provisions of this Section and to the provisions of the
TIA.

              SECTION 6.2  Rights of Indenture Trustee.    The Indenture
Trustee may rely on any document believed by it to be genuine and to have been
signed or presented by the proper Person.  The Indenture Trustee need not
investigate any fact or matter stated in such document.

       (b)    Before the Indenture Trustee acts or refrains from acting, it may
require and shall be entitled to receive an Officers' Certificate of the Issuer
and/or an Opinion of Counsel.  The Indenture Trustee shall not be liable for
any action it takes or omits to take in good faith in reliance on such
Officers' Certificate or Opinion of Counsel.

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

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

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

              SECTION 6.3  Individual Rights of Indenture Trustee.  The
Indenture Trustee in its individual or any other capacity may become the owner
or pledgee of Notes and may otherwise deal with the Issuer or its Affiliates
with the same rights it would have if it were not Indenture Trustee.  Any
Paying Agent, Note Registrar, co-





                                       43
<PAGE>   51
registrar or co-paying agent may do the same with like rights.  However, the
Indenture Trustee must comply with Sections 6.11 and 6.12.

              SECTION 6.4  Indenture Trustee's Disclaimer.  The Indenture
Trustee shall not be responsible for and makes no representation as to the
validity or adequacy of this Indenture or the Notes, it shall not be
accountable for the Issuer's use of the proceeds from the Notes, and it shall
not be responsible for any statement of the Issuer in the Indenture or in any
document issued in connection with the sale of the Notes or in the Notes other
than the Indenture Trustee's certificate of authentication.

              SECTION 6.5  Notice of Defaults; Seller Insolvency.  (a) If a
Default occurs and is continuing and if it is either actually known or written
notice of the existence thereof has been delivered to a Responsible Officer of
the Indenture Trustee, the Indenture Trustee shall mail notice of the Default
to each Noteholder within 90 days and to each Rating Agency as soon as
practicable within 30 days after it occurs.  Except in the case of a Default in
payment of principal of or interest (including any Note Interest Carryover) on
any Note (including payments pursuant to the mandatory redemption provisions of
such Note), the Indenture Trustee may withhold the notice if and so long as a
committee of its Responsible Officers in good faith determines that withholding
the notice is in the interests of Noteholders.  Except as provided in the first
sentence of this Section 6.5(a), in no event shall the Indenture Trustee be
deemed to have knowledge of a Default or an Event of Default.

       (b)    If the Indenture Trustee receives notice from the Eligible Lender
Trustee of the occurrence of an Insolvency Event with respect to the Seller
pursuant to Section 9.2 of the Trust Agreement, the Indenture Trustee shall
give prompt written notice to the Noteholders of the occurrence of such event
and of the effect of such event under such Section 9.2.  Upon termination of
the Trust pursuant to such Section 9.2, the Indenture Trustee shall, if so
directed by the Eligible Lender Trustee, sell the Trust Estate (other than the
Trust Accounts) in a commercially reasonable manner and on commercially
reasonable terms.  The proceeds of any such sale shall be treated as
collections under the Administration Agreement.

              SECTION 6.6  Reports by Indenture Trustee to Noteholders.  The
Indenture Trustee shall deliver to each Noteholder (and to each Person who was
a Noteholder at any time during the applicable calendar year) such information
as may be required to enable such holder to prepare its Federal and state
income tax returns.





                                       44
<PAGE>   52
Within 60 days after each December 31 beginning with the December 31 following
the date of this Indenture, the Indenture Trustee shall mail to each Noteholder
a brief report as of such December 31 that complies with TIA Section 313(a) if
required by said section.  The Indenture Trustee shall also comply with TIA
Section 313(b).  A copy of each such report required pursuant to TIA Section
313(a) or (b) shall, at the time of such transaction to Noteholders, be filed
by the Indenture Trustee with the Commission and with each securities exchange,
if any, upon which the Notes are listed, provided that the Issuer has
previously notified the Indenture Trustee of such listing.

              SECTION 6.7  Compensation and Indemnity.  The Issuer shall cause
the Seller to pay to the Indenture Trustee reasonable compensation for its
services in accordance with a separate agreement between the Seller and the
Indenture Trustee and shall cause the Seller to  reimburse the Indenture
Trustee for all reasonable out-of-pocket expenses incurred or made by it as
provided in such separate agreement.  The Indenture Trustee's compensation
shall not be limited by any law on compensation of a trustee of an express
trust.  The Issuer shall cause the Administrator to indemnify the Indenture
Trustee and its directors, officers, employees and agents against any and all
loss, liability or expense (including attorneys' fees) incurred by it in
connection with the administration of this trust and the performance of its
duties hereunder and under the other Basic Documents.  The Indenture Trustee
shall notify the Issuer and the Administrator promptly of any claim for which
it may seek indemnity.  Failure by the Indenture Trustee to so notify the
Issuer and the Administrator shall not relieve the Issuer or the Administrator
of its obligations hereunder and under the other Basic Documents.  The Issuer
shall cause the Administrator to defend the claim and the Administrator shall
not be liable for the legal fees and expenses of the Indenture Trustee after it
has assumed such defense; provided, however, that, in the event that there may
be a conflict between the positions of the Indenture Trustee and the
Administrator in conducting the defense of such claim, the Indenture Trustee
shall be entitled to separate counsel acceptable to it in its sole discretion
the reasonable fees and expenses of which shall be paid by the Administrator on
behalf of the Issuer.  Neither the Issuer nor the Administrator need reimburse
any expense or indemnify against any loss, liability or expense incurred by the
Indenture Trustee through the Indenture Trustee's own willful misconduct,
negligence or bad faith.

              The Issuer's payment obligations to the Indenture Trustee
pursuant to this Section shall survive the discharge of this Indenture.  When
the Indenture Trustee





                                       45
<PAGE>   53
incurs expenses after the occurrence of a Default specified in Section 5.1(iv)
or (v) with respect to the Issuer, the expenses are intended to constitute
expenses of administration under Title 11 of the United States Code or any
other applicable Federal or state bankruptcy, insolvency or similar law.

              SECTION 6.8  Replacement of Indenture Trustee.  No resignation or
removal of the Indenture Trustee and no appointment of a successor Indenture
Trustee shall become effective until the acceptance of appointment by the
successor Indenture Trustee pursuant to this Section 6.8. The Indenture Trustee
may resign at any time by so notifying the Issuer.  The Noteholders of a
majority in Outstanding Amount of the Notes may remove the Indenture Trustee by
so notifying the Indenture Trustee and may appoint a successor Indenture
Trustee.  The Issuer shall remove the Indenture Trustee if:

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

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

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

              (iv)   the Indenture Trustee otherwise becomes incapable of
                     acting.

              If the Indenture Trustee resigns or is removed or if a vacancy
exists in the office of Indenture Trustee for any reason (the Indenture Trustee
in such event being referred to herein as the retiring Indenture Trustee), the
Issuer shall promptly appoint a successor Indenture Trustee.

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





                                       46
<PAGE>   54
              If a successor Indenture Trustee does not take office within 60
days after the retiring Indenture Trustee resigns or is removed, the retiring
Indenture Trustee, the Issuer or the Noteholders of a majority in Outstanding
Amount of the Notes may petition any court of competent jurisdiction for the
appointment of a successor Indenture Trustee.  The successor Indenture Trustee
shall give notice of its appointment as successor Indenture Trustee to the
Rating Agencies.

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

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

              SECTION 6.9  Successor Indenture Trustee by Merger.  If the
Indenture Trustee consolidates with, merges or converts into, or transfers all
or substantially all its corporate trust business or assets to, another
corporation or banking association, the resulting, surviving or transferee
corporation without any further act shall be the successor Indenture Trustee,
provided that such corporation or banking association shall be otherwise
qualified and eligible under Section 6.11. The Indenture Trustee shall provide
the Rating Agencies prior written notice of any such transaction.

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

              SECTION 6.10  Appointment of Co-Trustee or Separate Trustee.
(a)  Notwithstanding any other provisions of this Indenture, at any time, for
the purpose of meeting any legal requirement of any jurisdiction in which any
part of the





                                       47
<PAGE>   55
Indenture Trust Estate may at the time be located, the Indenture Trustee shall
have the power and may execute and deliver all instruments to appoint one or
more Persons to act as a co-trustee or co-trustees, or separate trustee or
separate trustees, of all or any part of the Indenture Trust Estate, and to
vest in such Person or Persons, in such capacity and for the benefit of the
Noteholders, such title to the Indenture Trust Estate, or any part hereof, and,
subject to the other provisions of this Section, such powers, duties,
obligations, rights and trusts as the Indenture Trustee may consider necessary
or desirable.  No such appointment shall relieve the Indenture Trustee of its
obligations hereunder.  No co-trustee or separate trustee hereunder shall be
required to meet the terms of eligibility as a successor trustee under Section
6.11 and no notice to Noteholders of the appointment of any co-trustee or
separate trustee shall be required under Section 6.8 hereof.

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

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

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

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

       (c)    Any notice, request or other writing given to the Indenture
Trustee shall be deemed to have been given to each of the then separate
trustees and co-trustees, as effectively as if given to each of them.  Every
instrument appointing any





                                       48
<PAGE>   56
separate trustee or co-trustee shall refer to this Indenture and the conditions
of this Article VI.  Each separate trustee and co-trustee, upon its acceptance
of the trusts conferred, shall be vested with the estates or property specified
in its instrument of appointment, either jointly with the Indenture Trustee or
separately, as may be provided therein, subject to all the provisions of this
Indenture, specifically including every provision of this Indenture relating to
the conduct of, affecting the liability of, or affording protection to, the
Indenture Trustee.  Every such instrument shall be filed with the Indenture
Trustee.

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

              SECTION 6.11  Eligibility; Disqualification.  The Indenture
Trustee shall at all times satisfy the requirements of TIA Section 310(a) and
the requirements of an "eligible lender" under 20 USC Section 1085(d).  The
Indenture Trustee shall have a combined capital and surplus of at least
$50,000,000 as set forth in its most recent published annual report of
condition and it shall have a long-term senior unsecured debt rating of not
less than investment grade by each of the Rating Agencies.  The Indenture
Trustee shall comply with TIA Section 310(b), including the optional provision
permitted by the second sentence of TIA Section 310(b)(9); provided, however,
that there shall be excluded from the operation of TIA Section 310(b)(1) any
indenture or indentures under which other securities of the Issuer are
outstanding if the requirements for such exclusion set forth in TIA Section
310(b)(1) are met.

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





                                       49
<PAGE>   57
                                  ARTICLE VII

                         Noteholders' Lists and Reports

              SECTION 7.1  Issuer To Furnish Indenture Trustee Names and
Addresses of Noteholders.  The Issuer  will furnish or cause to be furnished to
the Indenture Trustee (a) not more than five days after the earlier of (i) each
Record Date and (ii) three months after the last Record Date, a list, in such
form as the Indenture Trustee may reasonably require, of the names and
addresses of the Noteholders as of such Record Date, (b) at such other times as
the Indenture Trustee may request in writing, within 30 days after receipt by
the Issuer of any such request, a list of similar form and content as of a date
not more than 10 days prior to the time such list is furnished; provided,
however, that so long as the Indenture Trustee is the Note Registrar, no such
list shall be required to be furnished.

              SECTION 7.2  Preservation of Information; Communications to
Noteholders.    The Indenture Trustee shall preserve, in as current a form as
is reasonably practicable, the names and addresses of the Noteholders contained
in the most recent list furnished to the Indenture Trustee as provided in
Section 7.1 and the names and addresses of Noteholders received by the
Indenture Trustee in its capacity as Note Registrar.  The Indenture Trustee may
destroy any list furnished to it as provided in such Section 7.1 upon receipt
of a new list so furnished.

       (a)    Noteholders may communicate pursuant to TIA Section 312(b) with
other Noteholders with respect to their rights under this Indenture or under
the Notes.  Upon receipt by the Indenture Trustee of any request by three or
more Noteholders or by one or more holders of Notes evidencing not less than
25% of the Outstanding Amount of the Notes to receive a copy of the current
list of Noteholders (whether or not made pursuant to TIA Section 312(b)), the
Indenture Trustee shall promptly notify the Administrator thereof by providing
to the Administrator a copy of such request and a copy of the list of
Noteholders produced in response thereto.

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





                                       50
<PAGE>   58
       (c)    On each Distribution Date the Indenture Trustee shall provide to
each Noteholder of record as of the related Record Date the information
provided by the Administrator to the Indenture Trustee on the related
Determination Date pursuant to Section 2.9 of the Administration Agreement.

       (d)    The Indenture Trustee shall furnish to the Noteholders promptly
upon receipt of a written request therefor, duplicates or copies of all
reports, notices, requests, demands, certificates, financial statements and any
other instruments furnished to the Indenture Trustee under the Basic Documents.
The Indenture Trustee shall furnish to the Noteholders promptly upon receipt
thereof from the Eligible Lender Trustee notice of any amendment of the
Administration Agreement pursuant to Section 8.5 of the Administration
Agreement.

              SECTION 7.3  Reports by Issuer.  (a)    The Issuer shall:

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

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

              (iii)   supply to the Indenture Trustee (and the Indenture
Trustee shall transmit by mail to all Noteholders described in TIA Section
313(c)) such summaries of any information, documents and reports required to be
filed by the Issuer pursuant to clauses (i) and (ii) of this Section 7.3(a) as
may be required by rules and regulations prescribed from time to time by the
Commission.

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





                                       51
<PAGE>   59
                                  ARTICLE VIII

                      Accounts, Disbursements and Releases

              SECTION 8.1  Collection of Money.  Except as otherwise expressly
provided herein, the Indenture Trustee may demand payment or delivery of, and
shall receive and collect, directly and without intervention or assistance of
any fiscal agent or other intermediary, all money and other property payable to
or receivable by the Indenture Trustee pursuant to this Indenture.  The
Indenture Trustee shall apply all such money received by it on behalf of
Noteholders pursuant to the Administration Agreement as provided in this
Indenture.  Except as otherwise expressly provided in this Indenture, if any
default occurs in the making of any payment or performance under any agreement
or instrument that is part of the Indenture Trust Estate, the Indenture Trustee
may take such action as may be appropriate to enforce such payment or
performance, including the institution and prosecution of appropriate
Proceedings.  Any such action shall be without prejudice to any right to claim
a Default under this Indenture and any right to proceed thereafter as provided
in Article V.

              SECTION 8.2  Trust Accounts.    (a)  On or prior to the Closing
Date, the Issuer shall cause the Administrator to establish and maintain, in
the name of the Indenture Trustee, for the benefit of the Noteholders and the
Certificateholders, the Trust Accounts as provided in Section 2.3 of the
Administration Agreement.

       (b)    On or before the Business Day preceding each Distribution Date,
all Available Funds with respect to the preceding Collection Period will be
deposited in the Collection Account as provided in Section 2.4 of the
Administration Agreement.  On or before each Distribution Date, the
Noteholders' Distribution Amount and any Note Interest Carryover, if any, with
respect to the preceding Collection Period will be distributed from the
Collection Account and any other Trust Account to the Indenture Trustee (or any
other Paying Agent) on behalf of the Noteholders as provided in Sections 2.7
and 2.8 of the Administration Agreement.

       (c)    On each Distribution Date and Redemption Date, the Indenture
Trustee (or any other Paying Agent) shall distribute all amounts received by it
on behalf of Noteholders pursuant to paragraph (b) above to Noteholders in
respect of the Notes to the extent of amounts payable on the Notes for
principal, interest and any Note





                                       52
<PAGE>   60
Interest Carryover in the following amounts and in the following order of
priority (except as otherwise provided in Section 5.4(b)):

              (i)    the Noteholders' Interest Distribution Amount, to the
Noteholders in an amount equal to the accrued and unpaid interest on the Notes
at the respective Note Rates; provided that if there are not sufficient funds
received to pay the entire amount of accrued and unpaid interest then due on
the Notes at the respective Note Rates, the amounts so received shall be
applied to the payment of such interest on the Notes on a pro rata basis;

              (ii)   the Noteholders' Principal Distribution Amount, to the
Noteholders of the Class A-1 Notes until the Outstanding Amount of the Class
A-1 Notes is reduced to zero; provided, that if there are not sufficient funds
received to pay the Outstanding Amount of the Class A-1 Notes, the amounts so
received shall be applied to the payment of principal on the Class A-1 Notes on
a pro rata basis;

              (iii)  the Noteholders' Principal Distribution Amount, to the
Noteholders of the Class A-2 Notes until the Outstanding Amount of the Class
A-2 Notes is reduced to zero; provided, that if there are not sufficient funds
received to pay the Outstanding Amount of the Class A-2 Notes, the amounts so
received shall be applied to the payment of principal on the Class A-2 Notes on
a pro rata basis; and

              (iv)    the Note Interest Carryover, if any, to the Noteholders;
provided that if insufficient funds are received to pay the entire Note
Interest Carryover, the amounts so received shall be applied to the payment of
such Note Interest Carryover on a pro rata basis.

              SECTION 8.3  General Provisions Regarding Accounts.     (a)  So
long as no Default shall have occurred and be continuing, all or a portion of
the funds in the Trust Accounts shall be invested in Eligible Investments and
reinvested by the Indenture Trustee upon Issuer Order, subject to the
provisions of Section 2.3B of the Administration Agreement.  All income or
other gain from investments of moneys deposited in the Trust Accounts shall be
deposited by the Indenture Trustee in the Collection Account, and any loss
resulting from such investments shall be charged to such Trust Account.  The
Issuer will not direct the Indenture Trustee to make any investment of any
funds or to sell any investment held in any of the Trust Accounts unless the
security interest granted and perfected in such account will continue to be





                                       53
<PAGE>   61
perfected in such investment or the proceeds of such sale, in either case
without any further action by any Person, and, in connection with any direction
to the Indenture Trustee to make any such investment or sale, if requested by
the Indenture Trustee, the Issuer shall deliver to the Indenture Trustee an
Opinion of Counsel, acceptable to the Indenture Trustee, to such effect.

       (b)    Subject to Section 6.1(c), the Indenture Trustee shall not in any
way be held liable for the selection of Eligible Investments or by reason of
any insufficiency in any of the Trust Accounts resulting from any loss on any
Eligible Investment included therein except for losses attributable to the
Indenture Trustee's failure to make payments on such Eligible Investments
issued by the Indenture Trustee, in its commercial capacity as principal
obligor and not as trustee, in accordance with their terms.

       (c)     If (i) the Issuer shall have failed to give investment
directions for any funds on deposit in the Trust Accounts to the Indenture
Trustee by 10:00 a.m. Eastern Time (or such other time as may be agreed by the
Issuer and Indenture Trustee) on any Business Day; or (ii) a Default shall have
occurred and be continuing with respect to the Notes but the Notes shall not
have been declared due and payable pursuant to Section 5.2, or, if such Notes
shall have been declared due and payable following an Event of Default, amounts
collected or receivable from the Indenture Trust Estate are being applied in
accordance with Section 5.5 as if there had not been such a declaration; then
the Indenture Trustee shall invest and reinvest funds in the Trust Accounts in
the Eligible Investments described in clause (d) of the definition thereof.

              SECTION 8.4  Release of Indenture Trust Estate.    (a) Subject to
the payment of its fees and expenses pursuant to Section 6.7, the Indenture
Trustee may, and when required by the provisions of this Indenture shall,
execute instruments to release property from the lien of this Indenture, or
convey the Indenture Trustee's interest in the same, in a manner and under
circumstances that are not inconsistent with the provisions of this Indenture.
No party relying upon an instrument executed by the Indenture Trustee as
provided in this Article VIII shall be bound to ascertain the Indenture
Trustee's authority, inquire into the satisfaction of any conditions precedent
or see to the application of any moneys.

       (b)    The Indenture Trustee shall, at such time as there are no Notes
Outstanding and all sums due the Indenture Trustee pursuant to Section 6.7 have
been paid, release any remaining portion of the Indenture Trust Estate that
secured the





                                       54
<PAGE>   62
Notes from the lien of this Indenture and release to the Issuer or any other
Person entitled thereto any funds then on deposit in the Trust Accounts.  The
Indenture Trustee shall release property from the lien of this Indenture
pursuant to this Section 8.4(b) only upon receipt of an Issuer Request
accompanied by an Officers' Certificate of the Issuer, an Opinion of Counsel
and (if required by the TIA) Independent Certificates in accordance with TIA
Sections 314(c) and 314(d)(1) meeting the applicable requirements of Section
11.1.

       (c)    Each Noteholder, by the acceptance of a Note, acknowledges that
from time to time the Indenture Trustee shall release the lien of this
Indenture on any Trust Student Loan to be sold to (i) the Seller in accordance
with Section 6 of the Sale Agreement, (ii) to the Servicer in accordance with
Section 3.5 of the Servicing Agreement and (iii) to another eligible lender
holding one or more Serial Loans with respect to such Trust Student Loan, in
accordance with Section 3.11E of the Servicing Agreement, and each Noteholder,
by the acceptance of a Note, consents to any such release.

              SECTION 8.5  Opinion of Counsel.  The Indenture Trustee shall
receive at least seven days' notice when requested by the Issuer to take any
action pursuant to Section 8.4(a), accompanied by copies of any instruments
involved, and the Indenture Trustee shall also require, except in connection
with any action contemplated by Section 8.4(c), as a condition to such action,
an Opinion of Counsel, in form and substance satisfactory to the Indenture
Trustee, stating the legal effect of any such action, outlining the steps
required to complete the same, and concluding that all conditions precedent to
the taking of such action have been complied with and such action will not
materially and adversely impair the security for the Notes or the rights of the
Noteholders in contravention of the provisions of this Indenture; provided,
however, that such Opinion of Counsel shall not be required to express an
opinion as to the fair value of the Indenture Trust Estate.  Counsel rendering
any such opinion may rely, without independent investigation, on the accuracy
and validity of any certificate or other instrument delivered to the Indenture
Trustee in connection with any such action.





                                       55
<PAGE>   63
                                   ARTICLE IX

                            Supplemental Indentures

              SECTION 9.1  Supplemental Indentures Without Consent of
Noteholders.    Without the consent of any Noteholders but with prior notice to
the Rating Agencies, the Issuer and the Indenture Trustee, when authorized by
an Issuer Order, at any time and from time to time, may enter into one or more
indentures supplemental hereto (which shall conform to the provisions of the
Trust Indenture Act as in force at the date of the execution thereof), in form
satisfactory to the Indenture Trustee, for any of the following purposes:

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

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

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

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

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

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





                                       56
<PAGE>   64
any of the provisions of this Indenture as shall be necessary to facilitate the
administration of the trusts hereunder by more than one trustee, pursuant to
the requirements of Article VI; or

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

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

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

              SECTION 9.2  Supplemental Indentures with Consent of Noteholders.
The Issuer and the Indenture Trustee, when authorized by an Issuer Order, also
may, with prior notice to the Rating Agencies and with the consent of the
Noteholders of not less than a majority of the Outstanding Amount of the Notes,
by Act of such Noteholders delivered to the Issuer and the Indenture Trustee,
enter into an indenture or indentures supplemental hereto for the purpose of
adding any provisions to, or changing in any manner or eliminating any of the
provisions of, this Indenture or of modifying in any manner the rights of the
Noteholders under this Indenture;  provided, however, that no such supplemental
indenture shall, without the consent of the Noteholder of each Outstanding Note
affected thereby:

              (i)    change the date of payment of any installment of principal
of or interest (including any Note Interest Carryover) on any Note, or reduce
the principal amount thereof, the interest rate thereon or the Redemption Price
with respect thereto, change the provisions of this Indenture relating to the
application of collections on, or





                                       57
<PAGE>   65
the proceeds of the sale of, the Indenture Trust Estate to payment of principal
of or interest (including any Note Interest Carryover) on the Notes, or change
any place of payment where, or the coin or currency in which, any Note or the
interest thereon is payable, or impair the right to institute suit for the
enforcement of the provisions of this Indenture requiring the application of
funds available therefor, as provided in Article V, to the payment of any such
amount due on the Notes on or after the respective due dates thereof (or, in
the case of redemption, on or after the Redemption Date);

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

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

              (iv)   reduce the percentage of the Outstanding Amount of the
Notes required to direct the Indenture Trustee to direct the Issuer to sell or
liquidate the Indenture Trust Estate pursuant to Section 5.4;

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

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

              (vii)   permit the creation of any lien ranking prior to or on a
parity with the lien of this Indenture with respect to any part of the
Indenture Trust Estate or, except as otherwise permitted or contemplated
herein, terminate the lien of this





                                       58
<PAGE>   66
Indenture on any property at any time subject hereto or deprive any Noteholder
of any Note of the security provided by the lien of this Indenture.

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

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

              SECTION 9.3  Execution of Supplemental Indentures.  In executing,
or permitting the additional trusts created by, any supplemental indenture
permitted by this Article IX or the modifications thereby of the trusts created
by this Indenture, the Indenture Trustee shall be entitled to receive, and
subject to Sections 6.1 and 6.2, shall be fully protected in relying upon, an
Opinion of Counsel stating that the execution of such supplemental indenture is
authorized or permitted by this Indenture.  The Indenture Trustee may, but
shall not be obligated to, enter into any such supplemental indenture that
affects the Indenture Trustee's own rights, duties, liabilities or immunities
under this Indenture or otherwise.

              SECTION 9.4  Effect of Supplemental Indenture.  Upon the
execution of any supplemental indenture pursuant to the provisions hereof, this
Indenture shall be and be deemed to be modified and amended in accordance
therewith with respect to the Notes affected thereby, and the respective
rights, limitations of rights, obligations, duties, liabilities and immunities
under this Indenture of the Indenture Trustee, the Issuer and the Noteholders
shall thereafter be determined, exercised and enforced hereunder subject in all
respects to such modifications and amendments, and all the terms and conditions
of any such supplemental indenture shall be and be deemed to be part of the
terms and conditions of this Indenture for any and all purposes.

              SECTION 9.5  Conformity with Trust Indenture Act.  Every
amendment of this Indenture and every supplemental indenture executed pursuant
to this





                                       59
<PAGE>   67
Article IX shall conform to the requirements of the Trust Indenture Act as then
in effect so long as this Indenture shall then be qualified under the Trust
Indenture Act.

              SECTION 9.6  Reference in Notes to Supplemental Indentures.
Notes authenticated and delivered after the execution of any supplemental
indenture pursuant to this Article IX may, and if required by the Indenture
Trustee shall, bear a notation in form approved by the Indenture Trustee as to
any matter provided for in such supplemental indenture.  If the Issuer or the
Indenture Trustee shall so determine, new Notes so modified as to conform, in
the opinion of the Indenture Trustee and the Issuer, to any such supplemental
indenture may be prepared and executed by the Issuer and authenticated and
delivered by the Indenture Trustee in exchange for Outstanding Notes.

                                   ARTICLE X

                              Redemption of Notes

              SECTION 10.1  Redemption.   The Indenture Trustee shall, upon
receipt of written notice from the Eligible Lender Trustee or the Depositor
pursuant to Section 9.2 of the Trust Agreement of an Insolvency Event with
respect to the Depositor, give prompt written notice to the Noteholders of the
occurrence of such event.  In the event that the assets of the Trust are sold
pursuant to Section 9.2 of the Trust Agreement, that portion of the amounts on
deposit in the Trust Accounts to be distributed to the Noteholders shall be
paid to the Noteholders up to the Outstanding Amount of the Notes and all
accrued and unpaid interest thereon and any accrued Note Interest Carryover
with respect thereto (but only to the extent provided by Sections 2.7(d) and
8.2(c)). If amounts are to be paid to Noteholders pursuant to this Section
10.1, the notice of such event from the Indenture Trustee to the Noteholders
shall include notice of the redemption of Notes by application of such amounts
on the next Distribution Date which is not sooner than 15 days after the date
of such notice (the "Redemption Date"), whereupon all such amounts shall be
payable on the Redemption Date.

              SECTION 10.2  Form of Redemption Notice.  Notice of redemption
under Section 10.1 shall be given by the Indenture Trustee by first-class mail,
postage prepaid, or by facsimile, mailed or transmitted on or prior to the
applicable Redemption Date to each Noteholder, as of the close of business on
the Record Date





                                       60
<PAGE>   68
preceding the applicable Redemption Date, at such Noteholder's address or
facsimile number appearing in the Note Register.

              All notices of redemption shall state:

              (i)    the Redemption Date;

              (ii)   the Redemption Price; and

              (iii)  the place were such Notes are to be surrendered for
payment of the Redemption Price (which shall be the office or agency of the
Issuer to be maintained as provided in Section 3.2).

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

              SECTION 10.3  Notes Payable on Redemption Date.  The Notes or
portions thereof to be redeemed shall on the Redemption Date become due and
payable at the Redemption Price and (unless the Issuer shall default in the
payment of the Redemption Price) no interest shall accrue on the Redemption
Price for any period after the date to which accrued interest is calculated for
purposes of calculating the Redemption Price.


                                   ARTICLE XI

                                 Miscellaneous

              SECTION 11.1  Compliance Certificates and Opinions, etc.    Upon
any application or request by the Issuer to the Indenture Trustee to take any
action under any provision of this Indenture, the Issuer shall furnish to the
Indenture Trustee and the Rating Agencies (i) an Officers' Certificate of the
Issuer stating that all conditions precedent, if any, provided for in this
Indenture relating to the proposed action have been complied with, (ii) an
Opinion of Counsel stating that in the opinion of such counsel all such
conditions precedent, if any, have been complied with and (iii) (if





                                       61
<PAGE>   69
required by the TIA) an Independent Certificate from a firm of certified public
accountants meeting the applicable requirements of this Section, except that,
in the case of any such application or request as to which the furnishing of
such documents is specifically required by any provision of this Indenture, no
additional certificate or opinion need be furnished.

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

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

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

              (iii)   a statement that, in the opinion of each such signatory,
such signatory has made such examination or investigation as is necessary to
enable such signatory to express an informed opinion as to whether or not such
covenant or condition has been complied with; and

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

       (b)    (i)    Prior to the deposit of any Collateral or other property
or securities with the Indenture Trustee that is to be made the basis for the
release of any property or securities subject to the lien of this Indenture,
the Issuer shall, in addition to any obligation imposed in Section 11.1(a) or
elsewhere in this Indenture, furnish to the Indenture Trustee and the Rating
Agencies an Officers' Certificate of the Issuer certifying or stating the
opinion of each person signing such certificate as to the fair value (within 90
days of such deposit) to the Issuer of the Collateral or other property or
securities to be so deposited.

              (ii)    Whenever the Issuer is required to furnish to the
Indenture Trustee and the Rating Agencies an Officers' Certificate of the
Issuer certifying or stating the opinion of any signer thereof as to the
matters described in clause (i) above,





                                       62
<PAGE>   70
the Issuer shall also deliver to the Indenture Trustee an Independent
Certificate as to the same matters, if the fair value to the Issuer of the
securities to be so deposited and of all other such securities made the basis
of any such withdrawal or release since the commencement of the then-current
fiscal year of the Issuer, as set forth in the certificates delivered pursuant
to clause (i) above and this clause (ii), is 10% or more of the Outstanding
Amount of the Notes, but such a certificate need not be furnished with respect
to any securities so deposited, if the fair value thereof to the Issuer as set
forth in the related Officers' Certificate is less than $25,000 or less than
one percent of the Outstanding Amount of the Notes.

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

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

              (v)     Notwithstanding Section 2.9 or any other provision of
this Section, the Issuer may, without compliance with the requirements of the
other provisions of this Section, (A) collect, liquidate, sell or otherwise
dispose of Trust Student Loans as and to the extent permitted or required by
the Basic Documents, (B) make cash payments out of the Trust Accounts as and to
the extent permitted or required by the Basic Documents and (C) convey to the
Seller, the Servicer or another eligible





                                       63
<PAGE>   71
lender those specified Trust Student Loans as and to the extent permitted or
required by and in accordance with Section 8.4(c) hereof and Section 6 of the
Sale Agreement, Section 3.5 of the Servicing Agreement or Section 3.11E of the
Servicing Agreement, respectively, so long as the Issuer shall deliver to the
Indenture Trustee every six months, commencing April 26, 1997, an Officers'
Certificate of the Issuer stating that all the dispositions of Collateral
described in clauses (A), (B) or (C) above that occurred during the immediately
preceding six calendar months were in the ordinary course of the Issuer's
business and that the proceeds thereof were applied in accordance with the
Basic Documents.

       SECTION 11.2  Form of Documents Delivered to Indenture Trustee.   In any
case where several matters are required to be certified by, or covered by an
opinion of, any specified Person, it is not necessary that all such matters be
certified by, or covered by the opinion of, only one such Person, or that they
be so certified or covered by only one document, but one such Person may
certify or give an opinion with respect to some matters, and one or more other
such Persons as to other matters, and any such Person may certify or give an
opinion as to such matters in one or several documents.

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

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





                                       64
<PAGE>   72
              Whenever in this Indenture, in connection with any application or
certificate or report to the Indenture Trustee, it is provided that the Issuer
shall deliver  any document as a condition of the granting of such application,
or as evidence of the Issuer's compliance with any term hereof, it is intended
that the truth and accuracy, at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of
the facts and opinions stated in such document shall in such case be conditions
precedent to the right of the Issuer to have such application granted or to the
sufficiency of such certificate or report.  The foregoing shall not, however,
be construed to affect the Indenture Trustee's right to rely upon the truth and
accuracy of any statement or opinion contained in any such document as provided
in Article VI.

              SECTION 11.3  Acts  of  Noteholders.      (a) Any request,
demand, authorization, direction, notice, consent, waiver or other action
provided by this Indenture to be given or taken by Noteholders may be embodied
in and evidenced by one or more instruments of substantially similar tenor
signed by such Noteholders in person or by agents duly appointed in writing;
and except as herein otherwise expressly provided such action shall become
effective when such instrument or instruments are delivered to the Indenture
Trustee, and, where it is hereby expressly required, to the Issuer.  Such
instrument or instruments (and the action embodied therein and evidenced
thereby) are herein sometimes referred to as the "Act" of the Noteholders
signing such instrument or instruments.  Proof of execution of any such
instrument or of a writing appointing any such agent shall be sufficient for
any purpose of this Indenture and (subject to Section 6.1) conclusive in favor
of the Indenture Trustee and the Issuer, if made in the manner provided in this
Section.

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

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

       (d)    Any request, demand, authorization, direction, notice, consent,
waiver or other action by the Noteholder of any Notes shall bind the Noteholder
of every Note issued upon registration of transfer thereof or in exchange
therefor or in lieu thereof, in respect of anything done, omitted or suffered
to be done by the Indenture





                                       65
<PAGE>   73
Trustee or the Issuer in reliance thereon, whether or not notation of such
action is made upon such Note.

       SECTION 11.4  Notices, etc., to Indenture Trustee, Issuer and Rating
Agencies.   Any request, demand, authorization, direction, notice, consent,
waiver or Act of Noteholders or other documents provided or permitted by this
Indenture shall be in writing and if such request, demand, authorization,
direction, notice, consent, waiver or Act of Noteholders is to be made upon,
given or furnished to or filed with:

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

       (b)    The Issuer by the Indenture Trustee or by any Noteholder shall be
sufficient for every purpose hereunder if in writing and mailed, first-class,
postage prepaid, to the Issuer addressed to: SLM Student Loan Trust 1996-4, in
care of Chase Manhattan Bank USA, National Association, 802 Delaware Avenue,
Wilmington, Delaware 19899, Attention:  Corporate Trust Department; with copies
to The Chase Manhattan Bank, 450 West 33rd Street 15th Fl., New York, New York
10001, Attention:  Structured Finance Services; 11600 Sallie Mae Drive, Reston,
VA  20193, Attention: Director, Corporate Finance Operations, or any other
address previously furnished in writing to the Indenture Trustee by the Issuer
or the Administrator. The Issuer shall promptly transmit any notice received by
it from the Noteholders to the Indenture Trustee.

              Notices required to be given to the Rating Agencies by the
Issuer, the Indenture Trustee or the Eligible Lender Trustee shall be in
writing, personally delivered or mailed by certified mail, return receipt
requested, to (i) in the case of Moody's, at the following address: Moody's,
ABS Monitoring Department, 99 Church Street, New York, New York 10007, (ii) in
the case of Standard & Poor's, at the following address: Standard & Poor's, 25
Broadway (20th Floor), New York, New York 10004, Attention of Asset Backed
Surveillance Department, and (iii) in the case of Fitch, at the following
address: One State Street Plaza, New York, New York 10004, Attention Municipal
Structured Finance Group; or as to each of the foregoing, at such other address
as shall be designated by written notice to the other parties.





                                       66
<PAGE>   74
              SECTION 11.5  Notices to Noteholders; Waiver.  Where this
Indenture provides for notice to Noteholders of any event, such notice shall be
sufficiently given (unless otherwise herein expressly provided) if in writing
and mailed, first-class, postage prepaid to each Noteholder affected by such
event, at his address as it appears on the Note Register, not later than the
latest date, and not earlier than the earliest date, prescribed for the giving
of such notice.  In any case where notice to Noteholders is given by mail,
neither the failure to mail such notice nor any defect in any notice so mailed
to any particular Noteholder shall affect the sufficiency of such notice with
respect to other Noteholders, and any notice that is mailed in the manner
herein provided shall conclusively be presumed to have been duly given.

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

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

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

              SECTION 11.6  Alternate Payment and Notice Provisions.
Notwithstanding any provision of this Indenture or any of the Notes to the
contrary, the Issuer may enter into any agreement with any Noteholder providing
for a method of payment, or notice by the Indenture Trustee or any Paying Agent
to such Noteholder, that is different from the methods provided for in this
Indenture for such payments or notices.  The Issuer will furnish to the
Indenture Trustee a copy of each such agreement and the Indenture Trustee will
cause payments to be made and notices to be given in accordance with such
agreements.





                                       67
<PAGE>   75
              SECTION 11.7  Conflict with Trust Indenture Act.  If any
provision hereof limits, qualifies or conflicts with another provision hereof
that is required to be included in this Indenture by any of the provisions of
the Trust Indenture Act, such required provision shall control.

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

              SECTION 11.8  Effect of Headings and Table of Contents.  The
Article and Section headings herein and the Table of Contents are for
convenience only and shall not affect the construction hereof.

              SECTION 11.9  Successors and Assigns.  All covenants and
agreements in this Indenture and the Notes by the Issuer shall bind its
successor and assigns, whether so expressed or not.  All agreements of the
Indenture Trustee in this Indenture shall bind the successors, co-trustees and
agents (excluding any legal representatives or accountants) of the Indenture
Trustee.

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

              SECTION 11.11  Benefits of Indenture.  Nothing in this Indenture
or in the Notes, express or implied, shall give to any Person, other than the
parties hereto and their successors hereunder, and the Noteholders, and any
other party secured hereunder, and any other Person with an ownership interest
in any part of the Indenture Trust Estate, any benefit or any legal or
equitable right, remedy or claim under this Indenture.

              SECTION 11.12  Legal Holidays.  In any case where the date on
which any payment is due shall not be a Business Day, then (notwithstanding any
other provision of the Notes or this Indenture) payment 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





                                       68
<PAGE>   76
made on the date on which nominally due, and no interest shall accrue for the
period from and after any such nominal date.

              SECTION 11.13  Governing Law.  This Indenture shall be construed
in accordance with the laws of the State of New York, without reference to its
conflict of law provisions (other than Section 5-1401 of the New York General
Obligations Law), and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.

              SECTION 11.14  Counterparts.  This Indenture may be executed in
any number of counterparts, each of which so executed shall be deemed to be an
original, but all such counterparts shall together constitute but one and the
same instrument.

              SECTION 11.15  Recording of Indenture.  If this Indenture is
subject to recording in any appropriate public recording offices, such
recording is to be effected by the Issuer and at its expense accompanied by an
Opinion of Counsel (which may be counsel to the Indenture Trustee or any other
counsel reasonably acceptable to the Indenture Trustee) to the effect that such
recording is necessary either for the protection of the Noteholders or any
other Person secured hereunder or for the enforcement of any right or remedy
granted to the Indenture Trustee under this Indenture.

              SECTION 11.16  Trust Obligations.  No recourse may be taken,
directly or indirectly, with respect to the obligations of the Issuer, the
Seller, the Administrator, the Servicer, the Eligible Lender Trustee or the
Indenture Trustee on the Notes or under this Indenture or any certificate or
other writing delivered in connection herewith or therewith, against (i) the
Indenture Trustee or the Eligible Lender Trustee in its individual capacity,
(ii) any owner of a beneficial interest in the Issuer or (iii) any partner,
owner, beneficiary, agent, officer, director or employee of the Indenture
Trustee or the Eligible Lender Trustee in its individual capacity, any holder
or owner of a beneficial interest in the Issuer, the Eligible Lender Trustee or
the Indenture Trustee or of any successor or assign thereof in its individual
capacity, except as any such Person may have expressly agreed (it being
understood that the Indenture Trustee and the Eligible Lender Trustee have no
such obligations in their individual capacity) and except that any such
partner, owner or beneficiary shall be fully liable, to the extent provided by
applicable law, for any unpaid consideration for





                                       69
<PAGE>   77
stock, unpaid capital contribution or failure to pay any installment or call
owing to such entity.  For all purposes of this Indenture, in the performance
of any duties or obligations of the Issuer hereunder, the Eligible Lender
Trustee shall be subject to, and entitled to the benefits of, the terms and
provisions of Article VI, VII and VIII of the Trust Agreement.

              SECTION 11.17  No Petition.  The Indenture Trustee, by entering
into this Indenture, and each Noteholder, by accepting a Note, hereby covenant
and agree that they shall not at any time institute against the Seller or the
Issuer, or join in any institution against the Seller or the Issuer of, any
bankruptcy, reorganization, arrangement, insolvency, receivership or
liquidation proceedings, or other proceedings under any United States Federal
or state bankruptcy or similar law in connection with any obligations relating
to the Notes, this Indenture or any of the other Basic Documents.  The
foregoing shall not limit the rights of the Indenture Trustee to file any claim
in, or otherwise take any action with respect to, any insolvency proceeding
that was instituted against the Issuer by any Person other than the Indenture
Trustee.

       SECTION 11.18  Inspection.  The Issuer agrees that, on reasonable prior
notice, it shall permit any representative of the Indenture Trustee, during the
Issuer's normal business hours, to examine all the books of account, records,
reports, and other papers of the Issuer, to make copies and extracts therefrom,
to cause such books to be audited by Independent certified public accountants,
and to discuss the Issuer's affairs, finances and accounts with the Issuer's
officers, employees, and Independent certified public accountants, all at such
reasonable times and as often as may be reasonably requested.  The Indenture
Trustee shall and shall cause its representatives to hold in confidence all
such information obtained from such examination or inspection except to the
extent disclosure may be required by law (and all reasonable applications for
confidential treatment are unavailing) and except to the extent that the
Indenture Trustee may reasonably determine that such disclosure is consistent
with its obligations hereunder.





                                       70
<PAGE>   78
              IN WITNESS WHEREOF, the Issuer and the Indenture Trustee have
caused this Indenture to be duly executed by their respective officers,
thereunto duly authorized and duly attested, all as of the day and year first
above written.

                            SLM STUDENT LOAN TRUST 1996-4,
                                by CHASE MANHATTAN BANK USA,
                                NATIONAL ASSOCIATION, not in its individual ca-
                                pacity but solely as Eligible Lender Trustee,


                                by /s/  John W. Mack
                                  ------------------
                              Name:  John W. Mack
                              Title:  Second Vice President


                            CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
                                not in its individual
                                capacity but solely as
                                Eligible Lender Trustee,


                                by /s/  John W. Mack
                                  ------------------
                              Name:  John W. Mack
                              Title:  Second Vice President


                            BANKERS TRUST COMPANY, not in its indi-
                                vidual capacity but solely as Indenture Trustee,


                                by  /s/  Lara Graff
                                  ----------------
                              Name:  Lara Graff
                              Title:  Assistant Vice President





                                       71
<PAGE>   79
                                                                      APPENDIX A
                                                                TO THE INDENTURE




                             Definitions and Usage





                                       72
<PAGE>   80
                                   SCHEDULE A
                                TO THE INDENTURE




                        Schedule of Trust Student Loans


                      [See Schedule A to the Bill of Sale
                     (Attachment B to the Sale Agreement)]





                                       73
<PAGE>   81
                                                                      SCHEDULE B
                                                                TO THE INDENTURE





                      Location of Trust Student Loan Files


                 [See Attachment B to the Servicing Agreement]





                                       74
<PAGE>   82
                                                                       EXHIBIT A
                                                                TO THE INDENTURE

                            [FORM OF CLASS A-1 NOTE]

                      SEE REVERSE FOR CERTAIN DEFINITIONS


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

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

NUMBER                                           $150,000,000
R-1                                              CUSIP NO. 78442 GAG 1





                                       75
<PAGE>   83

                         SLM STUDENT LOAN TRUST 1996-4

               FLOATING RATE CLASS A-1 STUDENT LOAN-BACKED NOTES

              SLM Student Loan Trust 1996-4, a business trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, the principal sum of 150,000,000    DOLLARS payable on each
Distribution Date in an amount equal to the result obtained by multiplying (i)
a fraction the numerator of which is $150,000,000 and the denominator of which
is $957,300,000 by (ii) the aggregate amount, if any, payable to Class A-1
Noteholders on such Distribution Date in respect of principal of the Notes
pursuant to Section 3.1 of the Indenture dated as of October 1, 1996, among the
Issuer, Chase Manhattan Bank USA, National Association, a national banking
association, as Eligible Lender Trustee on behalf of the Issuer, and Bankers
Trust Company, a New York banking corporation, as Indenture Trustee (the
"Indenture Trustee") (capitalized terms used but not defined herein being
defined in Appendix A to the Indenture, which also contains rules as to usage
that shall be applicable herein); provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the July 2004
Distribution Date (the "Class A-1 Maturity Date").

              The Issuer shall pay interest on this Note at the rate per annum
equal to the Class A-1 Rate (as defined on the reverse hereof), on each
Distribution Date until the principal of this Note is paid or made available
for payment, on the principal amount of this Note outstanding on the preceding
Distribution Date (after giving effect to all payments of principal made on the
preceding Distribution Date), subject to certain limitations contained in
Section 3.1 of the Indenture.  Interest on this Note shall accrue from and
including the preceding Distribution Date (or, in the case of the first Accrual
Period, the Closing Date) to but excluding the following Distribution Date
(each an "Accrual Period").  Interest shall be calculated on the basis of the
actual number of days elapsed in each Accrual Period divided by 365 (or 366 in
the case of a leap year).  Such principal of and interest on this Note shall be
paid in the manner specified on the reverse hereof.





                                       76
<PAGE>   84
              The principal of and interest on this Note are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts.  All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of this
Note.

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

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





                                       77
<PAGE>   85
                               [REVERSE OF NOTE]


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

              The Class A-1 Notes are and will be equally and ratably secured
by the Collateral pledged as security therefor as provided in the Indenture.
The Class A-1 Notes are senior in right of payment to the Class A-2 Notes as
and to the extent provided in the Indenture.

              Principal of the Class A-1 Notes shall be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the 25th day of each January, April, July and October or, if any
such date is not a Business Day, the next succeeding Business Day, commencing
January 27, 1997.

              As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the Class A-1 Maturity Date.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (i) an Event of Default shall
have occurred and be continuing and (ii) the Indenture Trustee or the
Noteholders representing not less than a majority of the Outstanding Amount of
the Notes shall have declared the Notes to be immediately due and payable in
the manner provided in Section 5.2 of the Indenture.  All principal payments on
the Class A-1 Notes shall be made pro rata to the Noteholders entitled thereto.

              Interest on the Class A-1 Notes shall be payable on each
Distribution Date on the principal amount outstanding of the Class A-1 Notes
until the principal amount thereof is paid in full, at a rate per annum equal
to the Class A-1 Rate.  The "Class A-1 Rate" for each Accrual Period shall be
equal to the lesser of (a) the weighted average of the T-Bill Rates within such
Accrual Period plus 0.48% per





                                       78
<PAGE>   86
annum and (b) the Student Loan Rate for such Accrual Period.  The "Student Loan
Rate" for any Accrual Period shall equal the product of (a) the quotient
obtained by dividing (i) 365 (or 366 in the case of a leap year) by (ii) the
actual number of days elapsed in such Accrual Period and (b) the percentage
equivalent of a fraction, (i) the numerator of which is equal to Expected
Interest Collections for the Collection Period relating to such Accrual Period
less the Primary Servicing Fee and the Administration Fee with respect to such
Collection Period, and (ii) the denominator of which is the Pool Balance as of
the first day of such Collection Period.

              Any Note Interest Carryover that may exist on any Distribution
Date attributable to the Notes shall be payable to the Noteholders on that
Distribution Date and any succeeding Distribution Dates, solely out of the
funds available and required to be applied thereto pursuant to the
Administration Agreement.

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





                                       79
<PAGE>   87
office of the Indenture Trustee's agent appointed for such purposes located in
the Borough of Manhattan, The City of New York.

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

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

              Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in the Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer or the Indenture Trustee on the Notes or under the
Indenture or any certificate or other writing delivered in connection
therewith, against (i) the Indenture Trustee or the Eligible Lender Trustee in
its individual capacity, (ii) any owner of a beneficial interest in the Issuer
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee or the Eligible Lender Trustee in its individual
capacity, any holder or owner of a beneficial interest in the Issuer, the
Eligible Lender Trustee or the Indenture Trustee or of any successor or assign
thereof in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Indenture Trustee and the
Eligible Lender Trustee have no such obligations in their individual capacity)
and except that any such partner, owner or beneficiary shall





                                       80
<PAGE>   88
be fully liable, to the extent provided by applicable law, for any unpaid
consideration for stock, unpaid capital contribution or failure to pay any
installment or call owing to such entity.

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

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

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





                                       81
<PAGE>   89
              The term "Issuer" as used in this Note includes any successor to
the Issuer under the Indenture.

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

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

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

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

              Anything herein to the contrary notwithstanding, except as
expressly provided in the Basic Documents, neither Bankers Trust Company in its
individual capacity, Chase Manhattan Bank USA, National Association in its
individual capacity, any owner of a beneficial interest in the Issuer, nor any
of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture; it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Eligible Lender Trustee for the sole purposes of binding the interests
of the Eligible Lender Trustee in the assets of the Issuer.  The Noteholder of
this Note by the acceptance hereof agrees that, except as expressly provided in
the Basic Documents, in the case of an Event of Default under the Indenture,
the Noteholder shall have no claim against any of the foregoing for any
deficiency, loss or claim therefrom; provided, however, that nothing contained
herein shall be taken to prevent recourse to, and enforcement against, the
assets of the Issuer for any and all liabilities, obligations and undertakings
contained in the Indenture or in this Note.





                                       82
<PAGE>   90
                                   ASSIGNMENT


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

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


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


- --------------------------------------------------------------------------------
                         (name and address of assignee)

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


Dated:
      -------------------------
                                                                             */
                                        ---------------------------------------
                                                Signature Guaranteed:


                                                                             */
                                        ---------------------------------------

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





                                       83
<PAGE>   91
                            [FORM OF CLASS A-2 NOTE]

                      SEE REVERSE FOR CERTAIN DEFINITIONS


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

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

NUMBER                                           $150,000,000
R-1                                              CUSIP NO. 78442  GAH 9





                                       84
<PAGE>   92
                         SLM STUDENT LOAN TRUST 1996-4

               FLOATING RATE CLASS A-2 STUDENT LOAN-BACKED NOTES

              SLM Student Loan Trust 1996-4, a business trust organized and
existing under the laws of the State of Delaware (herein referred to as the
"Issuer"), for value received, hereby promises to pay to CEDE & CO., or
registered assigns, the principal sum of 150,000,000 DOLLARS payable on each
Distribution Date in an amount equal to the result obtained by multiplying (i)
a fraction the numerator of which is $150,000,000 and the denominator of which
is $495,000,000 by (ii) the aggregate amount, if any, payable to Class A-2
Noteholders on such Distribution Date in respect of principal of the Notes
pursuant to Section 3.1 of the Indenture dated as of October 1, 1996, among the
Issuer, Chase Manhattan Bank USA, National Association, a national banking
association, as Eligible Lender Trustee on behalf of the Issuer, and Bankers
Trust Company, a New York banking corporation, as Indenture Trustee (the
"Indenture Trustee") (capitalized terms used but not defined herein being
defined in Appendix A to the Indenture, which also contains rules as to usage
that shall be applicable herein); provided, however, that the entire unpaid
principal amount of this Note shall be due and payable on the July 2009
Distribution Date (the "Class A-2 Maturity Date").

              The Issuer shall pay interest on this Note at the rate per annum
equal to the Class A-2 Rate (as defined on the reverse hereof), on each
Distribution Date until the principal of this Note is paid or made available
for payment, on the principal amount of this Note outstanding on the preceding
Distribution Date (after giving effect to all payments of principal made on the
preceding Distribution Date), subject to certain limitations contained in
Section 3.1 of the Indenture.  Interest on this Note shall accrue from and
including the preceding Distribution Date (or, in the case of the first Accrual
Period, the Closing Date) to but excluding the following Distribution Date
(each an "Accrual Period").  Interest shall be calculated on the basis of the
actual number of days elapsed in each Accrual Period divided by 365 (or 366 in
the case of a leap year).  Such principal of and interest on this Note shall be
paid in the manner specified on the reverse hereof.





                                       85
<PAGE>   93
              The principal of and interest on this Note are payable in such
coin or currency of the United States of America as at the time of payment is
legal tender for payment of public and private debts.  All payments made by the
Issuer with respect to this Note shall be applied first to interest due and
payable on this Note as provided above and then to the unpaid principal of this
Note.

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

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





                                       86
<PAGE>   94
              IN WITNESS WHEREOF, the Issuer has caused this instrument to be
duly executed, manually or in facsimile, as of the date set forth below.

                         SLM STUDENT LOAN TRUST 1996-4

                         by CHASE MANHATTAN BANK USA, NATIONAL 
                         ASSOCIATION, not in its individual capacity but solely
                         as Eligible Lender Trustee under the Trust Agreement,

                                 by
                                   ---------------------
                                         Authorized Signatory


Date:  October 3, 1996



              TRUSTEE'S CERTIFICATE OF AUTHENTICATION


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

                                 BANKERS TRUST COMPANY, not in its individual 
capacity but solely as Indenture Trustee,

                                 by
                                   ---------------------
                                          Authorized Signatory

Date:  October 3, 1996





                                       87
<PAGE>   95
                               [REVERSE OF NOTE]


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

              The Class A-2 Notes are and will be equally and ratably secured
by the Collateral pledged as security therefor as provided in the Indenture.
The Class A-1 Notes are senior in right of payment to the Class A-2 Notes as
and to the extent provided in the Indenture.

              Principal of the Class A-2 Notes shall be payable on each
Distribution Date in an amount described on the face hereof.  "Distribution
Date" means the 25th day of each January, April, July and October or, if any
such date is not a Business Day, the next succeeding Business Day, commencing
January 27, 1997.

              As described on the face hereof, the entire unpaid principal
amount of this Note shall be due and payable on the Class A-2 Maturity Date.
Notwithstanding the foregoing, the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (i) an Event of Default shall
have occurred and be continuing and (ii) the Indenture Trustee or the
Noteholders representing not less than a majority of the Outstanding Amount of
the Notes shall have declared the Notes to be immediately due and payable in
the manner provided in Section 5.2 of the Indenture.  All principal payments on
the Class A-2 Notes shall be made pro rata to the Noteholders entitled thereto.

              Interest on the Class A-2 Notes shall be payable on each
Distribution Date on the principal amount outstanding of the Class A-2 Notes
until the principal amount thereof is paid in full, at a rate per annum equal
to the Class A-2 Rate.  The "Class A-2 Rate" for each Accrual Period shall be
equal to the lesser of (a) the weighted average of the T-Bill Rates within such
Accrual Period plus 0.64% per





                                       88
<PAGE>   96
annum and (b) the Student Loan Rate for such Accrual Period.  The "Student Loan
Rate" for any Accrual Period shall equal the product of (a) the quotient
obtained by dividing (i) 365 (or 366 in the case of a leap year) by (ii) the
actual number of days elapsed in such Accrual Period and (b) the percentage
equivalent of a fraction, (i) the numerator of which is equal to Expected
Interest Collections for the Collection Period relating to such Accrual Period
less the Primary Servicing Fee and the Administration Fee with respect to such
Collection Period, and (ii) the denominator of which is the Pool Balance as of
the first day of such Collection Period.

              Any Note Interest Carryover that may exist on any Distribution
Date attributable to the Notes shall be payable to the Noteholders on that
Distribution Date and any succeeding Distribution Dates, solely out of the
funds available and required to be applied thereto pursuant to the
Administration Agreement.

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





                                       89
<PAGE>   97
office of the Indenture Trustee's agent appointed for such purposes located in
the Borough of Manhattan, The City of New York.

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

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

              Each Noteholder or Note Owner, by acceptance of a Note or, in the
case of a Note Owner, a beneficial interest in the Note, covenants and agrees
that no recourse may be taken, directly or indirectly, with respect to the
obligations of the Issuer or the Indenture Trustee on the Notes or under the
Indenture or any certificate or other writing delivered in connection
therewith, against (i) the Indenture Trustee or the Eligible Lender Trustee in
its individual capacity, (ii) any owner of a beneficial interest in the Issuer
or (iii) any partner, owner, beneficiary, agent, officer, director or employee
of the Indenture Trustee or the Eligible Lender Trustee in its individual
capacity, any holder or owner of a beneficial interest in the Issuer, the
Eligible Lender Trustee or the Indenture Trustee or of any successor or assign
thereof in its individual capacity, except as any such Person may have
expressly agreed (it being understood that the Indenture Trustee and the
Eligible Lender Trustee have no such obligations in their individual capacity)
and except that any such partner, owner or beneficiary shall





                                       90
<PAGE>   98
be fully liable, to the extent provided by applicable law, for any unpaid
consideration for stock, unpaid capital contribution or failure to pay any
installment or call owing to such entity.

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

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

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





                                       91
<PAGE>   99
              The term "Issuer" as used in this Note includes any successor to
the Issuer under the Indenture.

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

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

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

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

              Anything herein to the contrary notwithstanding, except as
expressly provided in the Basic Documents, neither Bankers Trust Company in its
individual capacity, Chase Manhattan Bank USA, National Association in its
individual capacity, any owner of a beneficial interest in the Issuer, nor any
of their respective partners, beneficiaries, agents, officers, directors,
employees or successors or assigns shall be personally liable for, nor shall
recourse be had to any of them for, the payment of principal of or interest on,
or performance of, or omission to perform, any of the covenants, obligations or
indemnifications contained in this Note or the Indenture; it being expressly
understood that said covenants, obligations and indemnifications have been made
by the Eligible Lender Trustee for the sole purposes of binding the interests
of the Eligible Lender Trustee in the assets of the Issuer.  The Noteholder of
this Note by the acceptance hereof agrees that, except as expressly provided in
the Basic Documents, in the case of an Event of Default under the Indenture,
the Noteholder shall have no claim against any of the foregoing for any
deficiency, loss or claim therefrom; provided, however, that nothing contained
herein shall be taken to prevent recourse to, and enforcement against, the
assets of the Issuer for any and all liabilities, obligations and undertakings
contained in the Indenture or in this Note.





                                       92
<PAGE>   100
                                   ASSIGNMENT


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

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


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

- --------------------------------------------------------------------------------
                         (name and address of assignee)

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

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

                                                                           */
                                              ------------------------------
                                                 Signature Guaranteed:


                                                                           */
                                              ------------------------------

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





                                       93
<PAGE>   101
                                                                       EXHIBIT B
                                                                TO THE INDENTURE

                           Note Depository Agreement





                                       94

<PAGE>   1
                                                                    EXHIBIT 19.1


SALLIE MAE STUDENT LOAN TRUST 1995-1
QUARTERLY SERVICING REPORT
REPORT DATE:          9/30/96          REPORTING PERIOD:      7/01/96-9/30/96

- --------------------------------------------------------------------------------
I.       DEAL PARAMETERS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
         --------------------------------------------------------------------------------------------------------
    A    STUDENT LOAN PORTFOLIO CHARACTERISTICS                    6/30/96         ACTIVITY               9/30/96
         --------------------------------------------------------------------------------------------------------
    <S>                                                    <C>                 <C>                <C>
         i     Portfolio Balance                           $853,757,457.19     ($50,814,946.31)   $802,942,510.88
         ii    Interest to be Capitalized                      $677,908.07                            $652,786.04
                                                           ---------------                        ---------------
         iii   TOTAL POOL                                  $854,435,365.26                        $803,595,296.92
                                                           ===============                        ===============

    B    i     Weighted Average Coupon (WAC)                        8.3443%                                8.1816%
         ii    Weighted Average Remaining Term                       84.75                                  83.39
         iii   Number of Loans                                     480,738                                459,572
         iv    Number of Borrowers                                 207,681                                198,283
         --------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
         ---------------------------------------------------------------------------------------------------------------------------
    C    NOTES AND CERTIFICATES                   SPREAD         BALANCE 7/25/96      % OF POOL      BALANCE 10/25/96      % OF POOL
         ---------------------------------------------------------------------------------------------------------------------------
         <S>                                      <C>           <C>                   <C>            <C>                   <C>
         i     A-1 Notes    795452AA9              0.575%        $604,435,365.26        70.741%       $553,595,296.92        68.890%
         ii    A-2 Notes    795452AB7              0.750%        $215,000,000.00        25.163%       $215,000,000.00        26.755%
         iii   Certificates 795452AC5              1.000%        $ 35,000,000.00         4.096%       $ 35,000,000.00         4.355%
         ---------------------------------------------------------------------------------------------------------------------------
         iv    TOTAL NOTES AND CERTIFICATES                      $854,435,365.26       100.000%       $803,595,296.92       100.000%
         ===========================================================================================================================

<CAPTION>
         ---------------------------------------------------------------------------------------------------------------------------
    D    RESERVE ACCOUNT                                               7/25/96                             10/25/96  
         ---------------------------------------------------------------------------------------------------------------------------
         <S>                                                       <C>                                  <C>          
         i     Required Reserve Acct Deposit (%)                    0.50%                                0.50%    
         ii    Reserve Acct Initial Deposit ($)                                                                      
         iii   Specified Reserve Acct Balance ($)                  $4,272,176.83                        $4,017,976.48
         iv    Reserve Account Floor Balance ($)                   $1,000,000.00                        $1,000,000.00
         v     Current Reserve Acct Balance ($)                    $4,272,176.83                        $4,017,976.48
         ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                     Page 1
Sallie Mae Loan Trust 1995-1
<PAGE>   2
- --------------------------------------------------------------------------------
II. 1995-1 TRANSACTIONS FROM:   7/01/96     THROUGH:   9/30/96
- --------------------------------------------------------------------------------

<TABLE>
     <S>   <C>                                                      <C>
     A     STUDENT LOAN PRINCIPAL ACTIVITY
           i        Regular Principal Collections                   $  40,504,277.25
           ii       Principal Collections from Guarantor            $   8,336,900.38
           iii      Principal Reimbursements                        $   2,842,522.44
           iv       Other System Adjustments                        $        (577.57)
                                                                    ----------------
           v        TOTAL PRINCIPAL COLLECTIONS                     $  51,683,122.50

     B     STUDENT LOAN NON-CASH PRINCIPAL ACTIVITY
           i        Other Adjustments                               $     214,754.01
           ii       Capitalized Interest                            $  (1,082,930.20)
                                                                    ----------------
           iii      TOTAL NON-CASH PRINCIPAL ACTIVITY               $    (868,176.19)

           --------------------------------------------------------------------------
     C     TOTAL STUDENT LOAN PRINCIPAL ACTIVITY                    $  50,814,946.31
           --------------------------------------------------------------------------

     D     STUDENT LOAN INTEREST ACTIVITY
           i        Regular Interest Collections                    $  15,456,574.89
           ii       Interest Claims Received from Guarantors        $     557,105.25
           iii      Interest Reimbursements                         $      36,142.78
           iv       Other System Adjustments                        $        (163.96)
           v        Special Allowance Payments                      $     617,049.00
           vi       Subsidy Payments                                $     792,317.27
                                                                    ----------------
           vii      TOTAL INTEREST COLLECTIONS                      $  17,459,025.23

     E     STUDENT LOAN NON-CASH INTEREST ACTIVITY
           i        Interest Accrual Adjustment                     $    (111,637.14)
           ii       Capitalized Interest                            $   1,082,930.20
                                                                    ----------------
           iii      TOTAL NON-CASH INTEREST ADJUSTMENTS             $     971,293.06
           --------------------------------------------------------------------------
     F     TOTAL STUDENT LOAN INTEREST ACTIVITY                     $  18,430,318.29
           --------------------------------------------------------------------------
</TABLE>



                                     Page 2
Sallie Mae Loan Trust 1995-1
<PAGE>   3
- --------------------------------------------------------------------------------
III. 1995-1       COLLECTION ACCOUNT ACTIVITY     7/01/96    THROUGH    9/30/96
- --------------------------------------------------------------------------------

<TABLE>
              <S>   <C>                                                                        <C>
              A     PRINCIPAL COLLECTIONS
                    i        Principal Payments Received-Cash                                  $  48,841,177.63
                    ii       Cash Forwarded by Administrator on behalf of Seller               $     872,464.74
                    iii      Cash Forwarded by Administrator on behalf of Servicer             $       8,223.64
                    iv       Cash Forwarded by Administrator for Consolidation Activity        $   1,961,256.49
                                                                                               ----------------
                    v        TOTAL PRINCIPAL COLLECTIONS                                       $  51,683,122.50

              B     INTEREST COLLECTIONS
                    i        Interest Payments Received-Cash                                   $  17,423,046.41
                    ii       Cash Forwarded by Administrator on behalf of Seller               $      17,816.77
                    iii      Cash Forwarded by Administrator on behalf of Servicer             $         475.34
                    iv       Cash Forwarded by Administrator for Consolidation Activity        $      17,686.71
                                                                                               ----------------
                    v        TOTAL INTEREST COLLECTIONS                                        $  17,459,025.23

              C     OTHER REIMBURSEMENTS                                                       $      57,368.08

              D     ADMINISTRATOR ACCOUNT INVESTMENT INCOME                                    $     527,659.12

              E     TOTAL FUNDS RECEIVED                                                       $  69,727,174.93

                    (LESS: SERVICING FEES PREVIOUSLY REMITTED)                                 $  (1,318,723.20)
                    --------------------------------------------------------------------------------------------
                    TOTAL FUNDS TRANSFERRED TO COLLECTION ACCOUNT                              $  68,408,451.73
                    --------------------------------------------------------------------------------------------

              F     SERVICING FEE CALCULATION-CURRENT MONTH
                    i        Unit Charge Calculation                                           $     643,587.20
                    ii       Percentage of Principal Calculation                               $   1,029,774.70
                    iii      Lesser of Unit or Principal Calculation                           $     643,587.20

              G     SERVICING FEES DUE FOR CURRENT PERIOD                                      $     643,587.20

              H     CARRYOVER SERVICING FEES DUE                                               $   1,183,990.53
<CAPTION>
                             <S>                                          <C>
                             JULY  1996 Servicing Carryover               $  409,732.27
                             AUG  1996  Servicing Carryover               $  396,769.74
                             SEPT  1996 Servicing Carryover               $  386,187.50
                                                                          -------------
                                                                          $1,192,689.51
                       LESS: SERVICING ADJ [A iii + B iii]                $   (8,698.98)
                                                                          -------------
                             CARRYOVER SERVICING FEE DUE                  $1,183,990.53
                                                                          =============

<CAPTION>
              <S>   <C>                                                                        <C>
              I     ADMINISTRATION FEES DUE                                                    $      20,000.00

                    --------------------------------------------------------------------------------------------
              J     TOTAL FEES DUE FOR PERIOD                                                  $   1,847,577.73
                    --------------------------------------------------------------------------------------------
</TABLE>




                                     Page 3
Sallie Mae Loan Trust 1995-1
<PAGE>   4
- --------------------------------------------------------------------------------
IV.   1995-1              PORTFOLIO CHARACTERISTICS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                      ----------------------------------------------------------------------------------------------
                                      WEIGHTED AVG COUPON               # OF  LOANS                             % 
- ------------------------------------------------------------------------------------------------------------------------------------
  STATUS                               06/30/96    09/30/96       06/30/96    09/30/96           06/30/96                 9/30/96
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>                                    <C>         <C>         <C>          <C>                  <C>                     <C>
  INTERIM:                                                                                                                        
    IN SCHOOL                                                                                                                     
      Current                           8.3938%     8.1719%         463          485               0.0963%                 0.1055%
    GRACE                                                                                                                         
      Current                           8.4151%     8.1812%         236          241               0.0491%                 0.0524%
- ------------------------------------------------------------------------------------------------------------------------------------
  TOTAL INTERIM                         8.4012%     8.1750%         699          726               0.1454%                 0.1580%
- ------------------------------------------------------------------------------------------------------------------------------------
  REPAYMENT                                                                                                                       
   ACTIVE                                                                                                                         
      Current                           8.3358%     8.1805%     421,952      399,678              87.7717%                86.9674%
      31-60 Days Delinquent             8.4178%     8.2289%      18,578       16,394               3.8645%                 3.5672%
      61-90 Days Delinquent             8.4499%     8.2275%       6,268        6,095               1.3038%                 1.3262%
      91-120 Days Delinquent            8.4367%     8.2166%       2,853        4,422               0.5935%                 0.9622%
      Greater than 120 Days Delinquent  8.4440%     8.2028%       4,180        5,982               0.8695%                 1.3016%
   DEFERMENT                                                                                                                      
      Current                           8.3433%     8.1355%      14,578       17,074               3.0324%                 3.7152%
   FORBEARANCE                                                                                                                    
      Current                           8.3282%     8.1580%       7,617        7,248               1.5844%                 1.5771%
                                                                                                                                  
- ------------------------------------------------------------------------------------------------------------------------------------
  TOTAL REPAYMENT                       8.3430%     8.1814%     476,026      456,893              99.0198%                99.4171%
- ------------------------------------------------------------------------------------------------------------------------------------
   CLAIMS IN PROCESS (1)                8.4693%     8.2291%       4,013        1,953               0.8348%                 0.4250%
   AGED CLAIMS REJECTED (2)                  0%          0%           -            -                    0%                      0%
- ------------------------------------------------------------------------------------------------------------------------------------
  GRAND TOTAL                           8.3443%     8.1816%     480,738      459,572               100.00%                 100.00%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




<TABLE>
<CAPTION>
                                         ------------------------------------------------------------------------------------
                                                    PRINCIPAL AMOUNT                                       %
- -----------------------------------------------------------------------------------------------------------------------------
  STATUS                                       06/30/96          09/30/96                06/30/96                   09/30/96
- -----------------------------------------------------------------------------------------------------------------------------
  <S>                                    <C>                 <C>                         <C>                           <C>
  INTERIM:                                                                        
    IN SCHOOL                                                                     
      Current                                $996,019.15       $1,057,103.97               0.1167%                    0.1317%
    GRACE                                                                         
      Current                                $530,365.75         $529,145.20               0.0621%                    0.0659%
- -----------------------------------------------------------------------------------------------------------------------------
  TOTAL INTERIM                            $1,526,384.90       $1,586,249.17               0.1788%                    0.1976%
- -----------------------------------------------------------------------------------------------------------------------------
  REPAYMENT                                                                       
   ACTIVE                                                                         
      Current                            $732,403,998.02     $680,405,628.84              85.7860%                   84.7390%
      31-60 Days Delinquent               $36,020,757.54      $31,404,071.14               4.2191%                    3.9111%
      61-90 Days Delinquent               $12,890,374.94      $12,333,766.79               1.5098%                    1.5361%
      91-120 Days Delinquent               $6,127,438.95       $8,978,686.54               0.7177%                    1.1182%
      Greater than 120 Days Delinquent     $8,552,575.25      $12,382,302.76               1.0018%                    1.5421%
   DEFERMENT                                                                      
      Current                             $31,671,220.91      $36,731,017.08               3.7096%                    4.5746%
   FORBEARANCE                                                                    
      Current                             $16,790,639.37      $15,454,838.62               1.9667%                    1.9248%
                                                                                  
- -----------------------------------------------------------------------------------------------------------------------------
  TOTAL REPAYMENT                        $844,457,004.98     $797,690,311.77              98.9106%                   99.3459%
- -----------------------------------------------------------------------------------------------------------------------------
   CLAIMS IN PROCESS (1)                   $7,774,067.30       $3,665,949.93               0.9106%                    0.4566%
   AGED CLAIMS REJECTED (2)                        $0.00               $0.00                    0%                         0%
- -----------------------------------------------------------------------------------------------------------------------------
  GRAND TOTAL                            $853,757,457.18     $802,942,510.87               100.00%                    100.00%
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>


  (1) CLAIMS FILED AND UNPAID; INCLUDES CLAIMS REJECTED AGED LESS THAN 6
      MONTHS.
  (2) CLAIMS REJECTED (SUBJECT TO CURE) AGED 6 MONTHS OR MORE; ALSO INCLUDES
      CLAIMS DEEMED INCURABLE PENDING REPURCHASE.



                                     Page 4
Sallie Mae Loan Trust 1995-1
<PAGE>   5
- --------------------------------------------------------------------------------
V. 1995-1  INTEREST CALCULATION
- --------------------------------------------------------------------------------

<TABLE>
              <S>   <C>                                                                                  <C>
              A     Borrower Interest Accrued During Collection Period                                   $ 16,189,000.60
              B     Interest Subsidy Payments Accrued During Collection Period                           $    721,504.64
              C     SAP Payments Accrued During Collection Period                                        $    752,003.38
              D     INV  Earnings Accrued for Collection Period (RESERVE & COLLECTION ACTS)              $     67,758.71
              E     Investment Earnings (ADMINISTRATOR  ACT)                                             $    527,659.12
                                                                                                         ---------------
              F     NET EXPECTED INTEREST COLLECTIONS                                                    $ 18,257,926.45

              G     STUDENT LOAN RATE
                    i        Days in Collection Period  (7/01/96-09/30/96)                                            92
                    ii       Days in Year                                                                            366
                    iii      Net Expected Interest Collections                                           $ 18,257,926.45
                    iv       Primary Servicing Fee                                                       $  1,962,310.40
                    v        Administration Fee                                                          $     20,000.00
                    vi       Total Pool Balance at Beginning of Collection Period                        $854,435,365.26
                    vii      STUDENT LOAN RATE                                                                   7.57795%

<CAPTION>
                                                               ACCRUED                          
                                                              INT FACTOR      ACCRUAL PERIOD    
                                                              ------------   -----------------  
              <S>   <C>                                       <C>            <C>                                 <C>
              H     Class A-1 T-Bill Based Interest Rate                                                         5.79761%
              I     CLASS A-1 INTEREST RATE                    0.014573224   (7/25/96-10/25/96)                  5.79761%
              J     Class A-2 T-Bill Based Interest Rate                                                         5.97261%
              K     CLASS A-2 INTEREST RATE                    0.015013115   (7/25/96-10/25/96)                  5.97261%
              L     Certificate T-Bill Based Rate of Return                                                      6.22261%
              M     CERTIFICATE RATE OF RETURN                 0.015641530   (7/25/96-10/25/96)                  6.22261%
</TABLE>




                                     Page 5
Sallie Mae Loan Trust 1995-1
<PAGE>   6
- --------------------------------------------------------------------------------
VI. 1995-1  INPUTS FROM PREVIOUS QUARTERLY SERVICING REPORTS    6/30/96
- --------------------------------------------------------------------------------

<TABLE>
              <S>   <C>                                                       <C>
              A     Total Student Loan Pool Outstanding
                    i     Current Pool Balance                                $853,757,457.19
                    ii    Interest To Be Capitalized                          $    677,908.07
                                                                              ---------------
                    iii   TOTAL STUDENT LOAN POOL OUTSTANDING                 $854,435,365.26
                                                                              ===============

              B     Total Note and Certificate Factor                           0.85443536526
              C     TOTAL NOTE AND CERTIFICATE BALANCE                        $854,435,365.26


<CAPTION>
                    ---------------------------------------------------------------------------------------------------------------
              D     NOTE BALANCE   7/25/96                                       CLASS A-1            CLASS A-2       CERTIFICATES
                    ---------------------------------------------------------------------------------------------------------------
              <S>   <C>                                                      <C>                  <C>                <C>
                    i     Current Factor-7/25/96                                0.8059138203         1.0000000000      1.0000000000
                    ii    Note Principal Shortfall                           $          0.00      $          0.00    $         0.00
                    iii   Expected Note Balance                              $604,435,365.26      $215,000,000.00    $35,000,000.00
                    ---------------------------------------------------------------------------------------------------------------
                    iv    NOTE BALANCE                                       $604,435,365.26      $215,000,000.00    $35,000,000.00
                    ---------------------------------------------------------======================================================
              E     Interest Shortfall                                       $          0.00      $          0.00    $         0.00
              F     Interest Carryover                                       $          0.00      $          0.00    $         0.00
                    ---------------------------------------------------------------------------------------------------------------

<CAPTION>
              <S>   <C>                                                      <C>
              G     Reserve Account Balance                                  $  4,272,176.83
              H     Unpaid Primary Servicing Fees from Prior Month(s)        $          0.00
              I     Unpaid Administration fees from Prior Quarter(s)         $          0.00
              J     Unpaid Carryover Servicing Fees from Prior Quarter(s)    $          0.00
</TABLE>





                                     Page 6
Sallie Mae Loan Trust 1995-1
<PAGE>   7
- --------------------------------------------------------------------------------
VII. 1995-1   WATERFALL FOR DISTRIBUTIONS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                       REMAINING
                                                                                                     FUNDS BALANCE
                                                                                                     --------------
              <S>   <C>                                                           <C>                <C>
              A     TOTAL AVAILABLE FUNDS (SECTION III E + SECTION V-D)           $68,476,210.44     $68,476,210.44

              B     PRIMARY SERVICING FEES-CURRENT MONTH                          $   643,587.20     $67,832,623.24
              C     ADMINISTRATION FEE-QUARTERLY                                  $    20,000.00     $67,812,623.24

              D     NOTEHOLDER'S INTEREST DISTRIBUTION AMOUNT
                    i        Class A-1                                            $ 8,808,571.97     $59,004,051.27
                    ii       Class A-2                                            $ 3,227,819.73     $55,776,231.54
                                                                                  --------------
                    iii      TOTAL NOTEHOLDER'S INTEREST DISTRIBUTION             $12,036,391.70

              E     CERTIFICATEHOLDER'S RETURN DISTRIBUTION AMOUNT                $   547,453.55     $55,228,777.99

              F     NOTEHOLDER'S PRINCIPAL DISTRIBUTION AMOUNT
                    i        Class A-1                                            $50,840,068.34     $ 4,388,709.65
                    ii       Class A-2                                            $         0.00     $ 4,388,709.65
                                                                                  --------------
                    iii      TOTAL NOTEHOLDER'S PRINCIPAL DISTRIBUTION            $50,840,068.34

              G     CERTIFICATEHOLDER'S BALANCE DISTRIBUTION AMOUNT               $         0.00     $ 4,388,709.65

              H     INCREASE TO THE SPECIFIED RESERVE ACCOUNT BALANCE             $         0.00     $ 4,388,709.65

              I     CARRYOVER SERVICING FEES                                      $ 1,183,990.53     $ 3,204,719.12

              J     NOTEHOLDER'S INTEREST CARRYOVER
                    i        Class A-1                                            $         0.00     $ 3,204,719.12
                    i        Class A-2                                            $         0.00     $ 3,204,719.12
                                                                                  --------------
                    iii      TOTAL NOTEHOLDER'S INTEREST CARRYOVER                $         0.00

              K     CERTIFICATEHOLDER'S RETURN CARRYOVER                          $         0.00     $ 3,204,719.12

              L     EXCESS TO RESERVE ACCOUNT                                     $ 3,204,719.12     $         0.00
</TABLE>


                                     Page 7
Sallie Mae Loan Trust 1995-1
<PAGE>   8
- --------------------------------------------------------------------------------
VIII.     1995-1   DISTRIBUTIONS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                   -----------------------------------------------------------------------------------------------------------------
             A     DISTRIBUTION AMOUNTS                                            CLASS A-1            CLASS A-2       CERTIFICATES
                   -----------------------------------------------------------------------------------------------------------------
             <S>   <C>                                                         <C>                      <C>              <C>
                   i    Quarterly Interest Due                                 $  8,808,571.97          $3,227,819.73    $547,453.55
                   ii   Quarterly Interest Paid                                $  8,808,571.97          $3,227,819.73    $547,453.55
                                                                               ---------------          -------------    -----------
                   iii  INTEREST SHORTFALL                                     $          0.00          $        0.00    $      0.00
                                                                                                                       
                   iv   Interest Carryover Due                                 $          0.00          $        0.00    $      0.00
                   v    Interest Carryover Paid                                $          0.00          $        0.00    $      0.00
                                                                               ---------------          -------------    -----------
                   vi   INTEREST CARRYOVER                                     $          0.00          $        0.00    $      0.00
                                                                                                                      
                   vii  Quarterly Principal Due (B)                            $ 50,840,068.34          $        0.00    $      0.00
                   viii Quarterly Principal Paid                               $ 50,840,068.34          $        0.00    $      0.00
                                                                               ---------------          -------------    -----------
                   ix   QUARTERLY PRINCIPAL SHORTFALL                          $          0.00          $        0.00    $      0.00
                                                                                                                       
                   -----------------------------------------------------------------------------------------------------------------
                   x    TOTAL DISTRIBUTION AMOUNT                              $ 59,648,640.31          $3,227,819.73    $547,453.55
                   -----------------------------------------------------------------------------------------------------------------
                                                                                                        
                                                                                                 
             B     PRINCIPAL DISTRIBUTION RECONCILIATION                                         
                   i    Notes and Certificates Principal Balance   9/30/96     $854,435,365.26   
                   ii   Pool Balance  09/30/96                                 $803,595,296.92   
                                                                               ---------------
                   iii  Principal Distribution Amount                          $ 50,840,068.34   
                                                                               ===============
                                                                                                 
                                                                                                 
             C     Total Principal Distribution                                $ 50,840,068.34   
             D     Total Interest Distribution                                 $ 12,583,845.25   
                                                                               ---------------
             E     TOTAL CASH DISTRIBUTIONS-NOTE AND CERTIFICATES              $ 63,423,913.59   

<CAPTION>
                   ---------------------------------------------------------------------------
             F     NOTE & CERTIFICATE BALANCES                07/25/96                10/25/96
                   ---------------------------------------------------------------------------
                   <S>  <C>                             <C>                    <C>            
                   i    A-1 Note Balance                $604,435,365.26        $553,595,296.92
                        A-1 Note Pool Factor               0.8059138203           0.7381270626
                                                                                              
                   ii   A-2 Note Balance                $215,000,000.00        $215,000,000.00
                        A-2 Note Pool Factor               1.0000000000           1.0000000000
                                                                                              
                   iii  Certificate Balance             $ 35,000,000.00        $ 35,000,000.00
                        Certificate Pool Factor            1.0000000000           1.0000000000
                   ---------------------------------------------------------------------------
<CAPTION>
             <S>   <C>                                                           <C>          
             G     RESERVE ACCOUNT RECONCILIATION                                             
                   i    Beginning of Period Balance                            $  4,272,176.83
                   ii   Deposits to correct Shortfall                          $          0.00
                   iii  Deposits from Excess Servicing                         $  3,204,719.12
                                                                               ---------------
                   iv   Total Reserve Account Balance Available                $  7,476,895.95
                   v    Required Reserve Account Balance                       $  4,017,976.48
                                                                                              
                   vi   Shortfall Carried to Next Period                       $          0.00
                   vii  Excess Reserve - Release to SLM Funding Corp           $  3,458,919.47
                   viii Ending Reserve Account Balance                         $  4,017,976.48
</TABLE>




                                     Page 8
Sallie Mae Loan Trust 1995-1
<PAGE>   9
- --------------------------------------------------------------------------------
IX. 1995-HISTORICAL POOL INFORMATION
- --------------------------------------------------------------------------------




<TABLE>
<CAPTION>
                                                         ---------------------------------------------------------------------------
                                                         7/1/96 - 9/30/96    4/1/96 - 6/30/96    1/1/96 - 3/31/96 9/29/95 - 12/31/95
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>                                                      <C>                 <C>                <C>              <C>
 BEGINNING STUDENT LOAN PORTFOLIO BALANCE                 $853,757,457.19     $905,375,401.17    $954,345,726.48  $1,000,126,078.04
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
          STUDENT LOAN PRINCIPAL ACTIVITY                                                                        
          i     Regular Principal Collections             $ 40,504,277.25     $ 41,999,553.67    $ 45,086,756.56  $   42,875,612.89
          ii    Principal Collections from Guarantor      $  8,336,900.38     $  6,580,254.84    $    482,294.51  $       92,046.91
          iii   Principal Reimbursements                  $  2,842,522.44     $  3,722,370.03    $  4,554,369.19  $    2,775,561.40
          iv    Other System Adjustments                  $       (577.57)    $        (48.49)   $             -  $       39,190.77
                                                          --------------------------------------------------------------------------
          v     Total Principal Collections               $ 51,683,122.50     $ 52,302,130.05    $ 50,123,420.26  $   45,782,411.97
                                                                                                                     
          Student Loan Non-Cash Principal Activity                                                                   
          i     Other Adjustments                         $    214,754.01     $    185,344.16    $    150,766.06  $      233,926.53
          ii    Capitalized Interest                      $ (1,082,930.20)    $   (869,530.23)   $ (1,303,861.01) $     (235,986.94)
                                                          --------------------------------------------------------------------------
          iii   Total Non-Cash Principal Activity         $   (868,176.19)    $   (684,186.07)   $ (1,153,094.95) $       (2,060.41)
                                                                                                                     
- ------------------------------------------------------------------------------------------------------------------------------------
    (-)   TOTAL STUDENT LOAN PRINCIPAL ACTIVITY           $ 50,814,946.31     $ 51,617,943.98    $ 48,970,325.31  $   45,780,351.56
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     
          STUDENT LOAN INTEREST ACTIVITY                                                                             
          i     Regular Interest Collections              $ 15,456,574.89     $ 16,104,237.23    $ 18,105,760.68  $   18,633,508.65
          ii    Interest Claims Received from Guarantors  $    557,105.25     $    410,448.66    $     13,929.01  $        3,259.20
          iii   Interest Reimbursements                   $     36,142.78     $     33,086.35    $     39,560.27  $       17,871.78
          iv    Other System Adjustments                  $       (163.96)    $        (14.31)   $             -  $            7.70
          v     Special Allowance Payments                $    617,049.00     $    537,884.11    $  1,112,141.11  $       43,719.37
          vi    Subsidy Payments                          $    792,317.27     $    836,267.57    $    683,029.83  $        5,919.00
                                                          --------------------------------------------------------------------------
          vii   Total Interest Collections                $ 17,459,025.23     $ 17,921,909.61    $ 19,954,420.90  $   18,704,285.70
                                                                                                                     
          Student Loan Non-Cash Interest Activity                                                                    
          i     Interest Accrual Adjustment               $   (111,637.14)    $   (112,327.13)   $   (144,452.46) $     (227,131.25)
          ii    Capitalized Interest                      $  1,082,930.20     $    869,530.23    $  1,303,861.01  $      235,986.94
                                                          --------------------------------------------------------------------------
          iii   Total Non-Cash Interest Adjustments       $    971,293.06     $    757,203.10    $  1,159,408.55  $        8,855.69
                                                          --------------------------------------------------------------------------
          TOTAL STUDENT LOAN INTEREST ACTIVITY            $ 18,430,318.29     $ 18,679,112.71    $ 21,113,829.45  $   18,713,141.39
                                                                                                                     
                                                                                                                     
    (=)   ENDING STUDENT LOAN PORTFOLIO BALANCE           $802,942,510.88     $853,757,457.19    $905,375,401.17  $  954,345,726.48
- ------------------------------------------------------------------------------------------------------------------------------------
    (+)   INTEREST TO BE CAPITALIZED                      $    652,786.04     $    677,908.07    $    602,404.08  $      639,070.92
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                     
- ------------------------------------------------------------------------------------------------------------------------------------
    (=)   TOTAL POOL                                      $803,595,296.92     $854,435,365.26    $905,977,805.25    $954,984,797.40
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>




                                     Page 9
Sallie Mae Loan Trust 1995-1
<PAGE>   10
- --------------------------------------------------------------------------------
X.    PAYMENT HISTORY AND CPRS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                  DISTRIBUTION      ACTUAL         SINCE ISSUED
                                      DATE       POOL BALANCES          CPR *
                                     <S>        <C>                     <C>
                                     Oct-95     $1,000,126,078           -

                                     Jan-96       $954,984,797          4.9%

                                     Apr-96       $905,977,805          5.0%

                                     Jul-96       $854,435,365          5.7%

                                     Oct-96       $803,595,297          6.3%
</TABLE>


   * "SINCE ISSUED CPR" IS BASED ON THE CURRENT PERIOD'S ENDING POOL BALANCE
  CALCULATED AGAINST THE ORIGINAL POOL BALANCE AND ASSUMING CUTOFF DATE POOL
                                     data.



                                     Page 10
Sallie Mae Loan Trust 1995-1
<PAGE>   11


                      SALLIE MAE STUDENT LOAN TRUST 1995-1
                             OFFICER'S CERTIFICATE


INDENTURE TRUSTEE                              ELIGIBLE LENDER TRUSTEE
- -----------------                              -----------------------
Bankers Trust Company                          Chase Manhattan Bank (USA)
Four Albany Street                             1 Chase Manhattan Plaza
New York, NY 10006                             Wilmington, Delaware 19801-1398
Attn: Corporate Trust & Agency Group           Attn: Manager, Trust Division
(212) 250-6547                                 (302) 575-5022


ADMINISTRATOR                                  SERVICER
- -------------                                  --------
Sallie Mae                                     Sallie Mae Servicing Corporation
11600 Sallie Mae Drive                         11600 Sallie Mae Drive
Reston, Virginia 20190-4798                    Reston, Virginia 20193
Attn: Director, Corporate Finance Operations   ATTN: Director ABS Administration
(703) 810-7711




Pursuant to Section 3.1 of the Administration Agreement (the "Agreement"), we,
the undersigned, hereby certify that (I) a review of the activities and
performances of the Servicer and Administrator from July 1, 1996 through
September 30, 1996 has been made, and (ii) to the best of our knowledge, the
Servicer and Administrator have fulfilled their obligations under the Agreement
throughout such period.

October 21, 1996

SALLIE MAE, AS ADMINISTRATOR

/s/  Robert R. Levine             
- --------------------------------
Robert R. Levine, Vice President
  and Treasurer

/s/  Mark G. Overend              
- -------------------------------
Mark G. Overend, Vice President
  and Controller


<PAGE>   12
Sallie Mae Student Loan Trust 1996-1
Quarterly Servicing Report
Report Date:               09/30/96            Reporting Period: 7/01/96-9/30/96

- --------------------------------------------------------------------------------
I.       DEAL PARAMETERS
- --------------------------------------------------------------------------------


<TABLE>
<CAPTION>
         --------------------------------------------------------------------------------------------------------------------
    A    STUDENT LOAN PORTFOLIO CHARACTERISTICS                      06/30/96           ACTIVITY                 09/30/96
         --------------------------------------------------------------------------------------------------------------------
    <S>  <C>   <C>                                              <C>                  <C>                   <C>
         i     Portfolio Balance                                $1,410,958,484.15    ($61,812,664.09)      $1,349,145,820.06
         ii    Interest to be Capitalized                          $10,991,431.27                             $11,228,783.66
                                                                -----------------                          ------------------
         iii   TOTAL POOL                                       $1,421,949,915.42                          $1,360,374,603.72
                                                                =================                          ==================

    B    i     Weighted Average Coupon (WAC)                               8.3764%                                    8.2286%
         ii    Weighted Average Remaining Term                             101.80                                     100.90
         iii   Number of Loans                                            594,758                                    577,299
         iv    Number of Borrowers                                        227,373                                    220,871
         --------------------------------------------------------------------------------------------------------------------


<CAPTION>
         ---------------------------------------------------------------------------------------------------------------------------
    C    NOTES AND CERTIFICATES                   SPREAD          BALANCE 7/25/96    % OF POOL       BALANCE 10/25/96      % OF POOL
         ---------------------------------------------------------------------------------------------------------------------------
         <S>   <C>                                 <C>          <C>                   <C>           <C>                     <C>
         i     A-1 Notes   795452AD3               0.56%          $895,949,915.42      63.009%        $834,374,603.72        61.334%
         ii    A-2 Notes   795452AE1               0.75%          $473,500,000.00      33.299%        $473,500,000.00        34.807%
         iii   Certificates795452AF8               0.98%           $52,500,000.00       3.692%         $52,500,000.00         3.859%
         ---------------------------------------------------------------------------------------------------------------------------
         iv    TOTAL NOTES AND CERTIFICATES                     $1,421,949,915.42     100.000%      $1,360,374,603.72       100.000%
         ===========================================================================================================================

<CAPTION>
         ---------------------------------------------------------------------------------------------------------------------------
    D    RESERVE ACCOUNT                                               07/25/96                            10/25/96            
         ---------------------------------------------------------------------------------------------------------------------------
         <S>   <C>                                                  <C>                                 <C>                    
         i     Required Reserve Acct Deposit (%)                     0.25%                               0.25%         
         ii    Reserve Acct Initial Deposit ($)                                                                                
         iii   Specified Reserve Acct Balance ($)                   $3,554,874.79                       $3,400,936.51          
         iv    Reserve Account Floor Balance ($)                    $1,500,000.00                       $1,500,000.00          
         v     Current Reserve Acct Balance ($)                     $3,554,874.79                       $3,400,936.51          
         ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      1
Sallie Mae Loan Trust 1996-1
<PAGE>   13
- --------------------------------------------------------------------------------
II.  1996-1    TRANSACTIONS FROM:       07/01/96    THROUGH:      09/30/96
- --------------------------------------------------------------------------------

<TABLE>
              <S>   <C>                                                        <C>
              A     STUDENT LOAN PRINCIPAL ACTIVITY
                    i        Regular Principal Collections                     $41,001,385.22
                    ii       Principal Collections from Guarantor              $10,313,302.34
                    iii      Principal Reimbursements                          $14,477,503.16
                    iv       Other System Adjustments                             ($11,809.27)
                                                                               --------------
                    v        TOTAL PRINCIPAL COLLECTIONS                       $65,780,381.45

              B     STUDENT LOAN NON-CASH PRINCIPAL ACTIVITY
                    i        Other Adjustments                                  $1,320,897.53
                    ii       Capitalized Interest                              ($5,288,614.89)
                                                                               --------------
                    iii      TOTAL NON-CASH PRINCIPAL ACTIVITY                 ($3,967,717.36)

                    --------------------------------------------------------------------------
              C     TOTAL STUDENT LOAN PRINCIPAL ACTIVITY                      $61,812,664.09
                    --------------------------------------------------------------------------

              D     STUDENT LOAN INTEREST ACTIVITY
                    i        Regular Interest Collections                      $17,372,003.89
                    ii       Interest Claims Received from Guarantors             $612,951.89
                    iii      Interest Reimbursements                              $182,022.75
                    iv       Other System Adjustments                                ($960.98)
                    v        Special Allowance Payments                           $775,767.11
                    vi       Subsidy Payments                                   $7,006,327.74
                                                                               --------------
                    vii      TOTAL INTEREST COLLECTIONS                        $25,948,112.40

              E     STUDENT LOAN NON-CASH INTEREST ACTIVITY
                    i        Interest Accrual Adjustment                       ($1,187,918.97)
                    ii       Capitalized Interest                               $5,288,614.89
                                                                               --------------
                    iii      TOTAL NON-CASH INTEREST ADJUSTMENTS                $4,100,695.92

                    --------------------------------------------------------------------------
              F     TOTAL STUDENT LOAN INTEREST ACTIVITY                       $30,048,808.32
                    --------------------------------------------------------------------------
</TABLE>


                                      2
Sallie Mae Loan Trust 1996-1
<PAGE>   14
- --------------------------------------------------------------------------------
III. 1996-1 COLLECTION ACCOUNT ACTIVITY     07/01/96    THROUGH   09/30/96
- --------------------------------------------------------------------------------

<TABLE>
              <S>    <C>                                                                                <C>
              A      PRINCIPAL COLLECTIONS
                     i        Principal Payments Received-Cash                                          $51,314,687.56
                     ii       Cash Forwarded by Administrator on behalf of Seller                        $3,880,227.66
                     iii      Cash Forwarded by Administrator on behalf of Servicer                            $140.70
                     iv       Cash Forwarded by Administrator for Consolidation Activity                $10,585,325.53
                                                                                                        --------------
                     v        TOTAL PRINCIPAL COLLECTIONS                                               $65,780,381.45

              B      INTEREST COLLECTIONS
                     i        Interest Payments Received-Cash                                           $25,767,050.63
                     ii       Cash Forwarded by Administrator on behalf of Seller                           $52,530.20
                     iii      Cash Forwarded by Administrator on behalf of Servicer                          $1,198.02
                     iv       Cash Forwarded by Administrator for Consolidation Activity                   $127,333.55
                                                                                                        --------------
                     v        TOTAL INTEREST COLLECTIONS                                                $25,948,112.40

              C      OTHER REIMBURSEMENTS                                                                   $61,405.62

              D      ADMINISTRATOR ACCOUNT INVESTMENT INCOME                                               $589,116.14

              E      TOTAL FUNDS RECEIVED                                                               $92,379,015.61

                     (LESS: SERVICING FEES PREVIOUSLY REMITTED)                                         ($1,744,754.55)

                     --------------------------------------------------------------------------------------------------
                     TOTAL FUNDS TRANSFERRED TO COLLECTION ACCOUNT                                      $90,634,261.06
                     --------------------------------------------------------------------------------------------------

              F      SERVICING FEE CALCULATION-CURRENT MONTH
                     i        Unit Charge Calculation                                                      $860,367.20
                     ii       Percentage of Principal Calculation                                        $1,256,397.21
                     iii      Lesser of Unit or Principal Calculation                                      $860,367.20

              G      SERVICING FEES DUE FOR CURRENT PERIOD                                                 $860,367.20

              H      CARRYOVER SERVICING FEES DUE                                                        $1,220,115.39
<CAPTION>
                              <S>                                  <C>
                              JUL 1996  Servicing Carryover          $417,992.55
                              AUG 1996  Servicing Carryover          $407,431.55
                              SEP 1996  Servicing Carryover          $396,030.01
                                                                   -------------
                                                                   $1,221,454.11
                        LESS: Servicing ADJ [A iii + B iii]           ($1,338.72)
                                                                   -------------
                        TOTAL CARRYOVER SERVICING FEE DUE          $1,220,115.39
                                                                   =============
<CAPTION>
              <S>    <C>                                                                                 <C>
              I      ADMINISTRATION FEES DUE                                                                $20,000.00

                     --------------------------------------------------------------------------------------------------
              J      TOTAL FEES DUE FOR PERIOD                                                           $2,100,482.59
                     --------------------------------------------------------------------------------------------------
</TABLE>


                                      3
Sallie Mae Loan Trust 1996-1
<PAGE>   15
- --------------------------------------------------------------------------------
IV.  1996-1                   PORTFOLIO CHARACTERISTICS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                  -----------------------------------------------------------------------------------------------
                                          WEIGHTED AVG COUPON                  # OF  LOANS                         %   
- ---------------------------------------------------------------------------------------------------------------------------------
  STATUS                               6/30/96           9/30/96           6/30/96        9/30/96        6/30/96       9/30/96   
- ---------------------------------------------------------------------------------------------------------------------------------
  <S>                                   <C>               <C>             <C>             <C>            <C>           <C>
  INTERIM:                                                                                                                       
    IN SCHOOL                                                                                                                    
      Current                           8.3317%           8.1675%          42,207          40,103         7.0965%       6.9467%  
    GRACE                                                                                                                        
      Current                           8.3082%           8.1515%          26,179          24,361         4.4016%       4.2198%  
- ---------------------------------------------------------------------------------------------------------------------------------
  TOTAL INTERIM                         8.3225%           8.1612%          68,386          64,464        11.4981%      11.1665%  
- ---------------------------------------------------------------------------------------------------------------------------------
  REPAYMENT                                                                                                                      
    ACTIVE                                                                                                                       
      Current                           8.3683%           8.2268%         391,490         372,843        65.8234%      64.5840%  
      31-60 Days Delinquent             8.4461%           8.2651%          28,418          24,085         4.7781%       4.1720%  
      61-90 Days Delinquent             8.4443%           8.2652%          10,742          12,630         1.8061%       2.1878%  
      91-120 Days Delinquent            8.4188%           8.2836%           6,061           8,136         1.0191%       1.4093%  
      Greater than 120 Days Delinquent  8.4253%           8.2714%          12,512          11,950         2.1037%       2.0700%  
   DEFERMENT                                                                                                                     
      Current                           8.4259%           8.2690%          56,552          57,718         9.5084%       9.9979%  
   FORBEARANCE                                                                                                                   
      Current                           8.3972%           8.2597%          18,963          19,855         3.1884%       3.4393%  
- ---------------------------------------------------------------------------------------------------------------------------------
  TOTAL REPAYMENT                       8.3852%           8.2395%         524,738         507,217        88.2271%      87.8604%  
- ---------------------------------------------------------------------------------------------------------------------------------
   CLAIMS IN PROCESS (1)                8.4262%           8.2491%           1,634           5,618         0.2747%       0.9732%  
   AGED CLAIMS REJECTED (2)             0.0000%           0.0000%               -               -              0%            0%  
- ---------------------------------------------------------------------------------------------------------------------------------
  GRAND TOTAL                           8.3764%           8.2286%         594,758         577,299         100.00%       100.00%  
- ---------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                          --------------------------------------------------------------------------------
                                                        Principal Amount                                    %
- --------------------------------------------------------------------------------------------------------------------------
  STATUS                                          6/30/96             9/30/96                 9/30/96           9/30/96    
- --------------------------------------------------------------------------------------------------------------------------
  <S>                                        <C>                 <C>                           <C>               <C>            
  INTERIM:                                                                                                                
    IN SCHOOL                                                                                                             
      Current                                  $123,707,891.46     $115,553,753.55              8.7676%           8.5650% 
    GRACE                                                                                                                 
      Current                                   $79,219,632.85      $74,652,685.26              5.6146%           5.5333% 
- --------------------------------------------------------------------------------------------------------------------------
  TOTAL INTERIM                                $202,927,524.31     $190,206,438.81             14.3822%          14.0983% 
- --------------------------------------------------------------------------------------------------------------------------
  REPAYMENT                                                                                                               
    ACTIVE                                                                                                                
      Current                                  $849,039,643.81     $787,184,214.78             60.1747%          58.3469% 
      31-60 Days Delinquent                     $62,560,873.31      $52,552,551.72              4.4339%           3.8952% 
      61-90 Days Delinquent                     $25,356,196.93      $32,028,678.70              1.7971%           2.3740% 
      91-120 Days Delinquent                    $14,611,465.45      $19,982,432.45              1.0356%           1.4811% 
      Greater than 120 Days Delinquent          $30,315,604.32      $28,878,790.29              2.1486%           2.1405% 
   DEFERMENT                                                                                                              
      Current                                  $163,574,096.50     $164,244,366.46             11.5931%          12.1740% 
   FORBEARANCE                                                                                                            
      Current                                   $58,659,931.57      $60,805,130.02              4.1575%           4.5069% 
                                                                                                                          
- --------------------------------------------------------------------------------------------------------------------------
  TOTAL REPAYMENT                            $1,204,117,811.89   $1,145,676,164.42             85.3404%          84.9186% 
- --------------------------------------------------------------------------------------------------------------------------
   CLAIMS IN PROCESS (1)                         $3,913,147.94      $13,263,216.82              0.2773%           0.9831% 
   AGED CLAIMS REJECTED (2)                                  -                   -                   0%                0% 
- --------------------------------------------------------------------------------------------------------------------------
  GRAND TOTAL                                $1,410,958,484.14   $1,349,145,820.05              100.00%           100.00% 
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

  (1) CLAIMS FILED AND UNPAID; INCLUDES CLAIMS REJECTED AGED LESS THAN 6
      MONTHS.
  (2) CLAIMS REJECTED (SUBJECT TO CURE) AGED 6 MONTHS OR MORE; ALSO INCLUDES
      CLAIMS DEEMED INCURABLE PENDING REPURCHASE.




                                      4
Sallie Mae Loan Trust 1996-1
<PAGE>   16
- --------------------------------------------------------------------------------
V.         INTEREST CALCULATION
- --------------------------------------------------------------------------------

<TABLE>
              <S>   <C>                                                                                        <C>
              A     Borrower Interest Accrued During Collection Period                                         $   22,536,381.18
              B     Interest Subsidy Payments Accrued During Collection Period                                 $    5,847,240.37
              C     SAP Payments Accrued During Collection Period                                              $      993,236.60
              D     INV  Earnings Accrued for Collection Period (RESERVE & COLLECTION ACTS)                    $       58,757.08
              E     Investment Earnings (ADMINISTRATOR  ACT)                                                   $      589,116.14
                                                                                                               -----------------
              F     NET EXPECTED INTEREST COLLECTIONS                                                          $   30,024,731.37

              G     STUDENT LOAN RATE
                    i        Days in Collection Period        (7/01/96-09/30/96)                                              92
                    ii       Days in Year                                                                                    366
                    iii      Net Expected Interest Collections                                                 $   30,024,731.37
                    iv       Primary Servicing Fee                                                             $    2,605,121.75
                    v        Administration Fee                                                                $       20,000.00
                    vi       Total Pool Balance at Beginning of Collection Period                              $1,421,949,915.42
                    VII      STUDENT LOAN RATE                                                                           7.66573%

<CAPTION>
                                                                    ACCRUED
                                                                   INT FACTOR        ACCRUAL PERIOD
                                                                   ------------      --------------
              <S>   <C>                                             <C>           <C>                                    <C>
              H     Class A-1 T-Bill Based Interest Rate                                                                 5.78261%
              I     CLASS A-1 INTEREST RATE                         0.014535519   (7/25/96-10/25/96)                     5.78261%
              J     Class A-2 T-Bill Based Interest Rate                                                                 5.97261%
              K     CLASS A-2 INTEREST RATE                         0.015013115   (7/25/96-10/25/96)                     5.97261%
              L     Certificate T-Bill Based Rate of Return                                                              6.20261%
              M     CERTIFICATE RATE OF RETURN                      0.015591257   (7/25/96-10/25/96)                     6.20261%
</TABLE>




                                      5
Sallie Mae Loan Trust 1996-1
<PAGE>   17
- --------------------------------------------------------------------------------
VI.        INPUTS FROM PREVIOUS QUARTERLY SERVICING REPORTS  06/30/96
- --------------------------------------------------------------------------------

<TABLE>
              <S>   <C>                                                    <C>
              A     Total Student Loan Pool Outstanding
                    i       Current Pool Balance                           $1,410,958,484.15
                    ii      Interest To Be Capitalized                     $   10,991,431.27
                                                                           -----------------
                    iii     TOTAL STUDENT LOAN POOL OUTSTANDING            $1,421,949,915.42
                                                                           =================

              B     Total Note and Certificate Factor                          0.94796661028
              C     TOTAL NOTE AND CERTIFICATE BALANCE                     $1,421,949,915.42

<CAPTION>
                    ----------------------------------------------------------------------------------------------------------------
              D     NOTE BALANCE     07/25/96                                  CLASS A-1           CLASS A-2         CERTIFICATES
                    ----------------------------------------------------------------------------------------------------------------
              <S>   <C>                                                      <C>                  <C>                 <C>
                    i       Current Factor-7/25/96                              0.9198664429         1.0000000000       1.0000000000
                    ii      Note Principal Shortfall                         $          0.00      $          0.00     $         0.00
                    iii     Expected Note Balance                            $895,949,915.42      $473,500,000.00     $52,500,000.00
                                                                             ---------------      ---------------     --------------
                    iv      NOTE BALANCE                                     $895,949,915.42      $473,500,000.00     $52,500,000.00
              E     Interest Shortfall                                       $          0.00      $          0.00     $         0.00
              F     Interest Carryover                                       $          0.00      $          0.00     $         0.00
                    ----------------------------------------------------------------------------------------------------------------

<CAPTION>
              <S>   <C>                                                        <C>
              G     Reserve Account Balance                                    $3,554,874.79
              H     Unpaid Primary Servicing Fees from Prior Month(s)          $        0.00
              I     Unpaid Administration fees from Prior Quarter(s)           $        0.00
              J     Unpaid Carryover Servicing Fees from Prior Quarter(s)      $        0.00
</TABLE>


                                      6
Sallie Mae Loan Trust 1996-1
<PAGE>   18
- --------------------------------------------------------------------------------
VII.       WATERFALL FOR DISTRIBUTIONS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                              REMAINING
                                                                                                             FUNDS BALANCE
                                                                                                             --------------
              <S>   <C>                                                                <C>                   <C>
              A     Total Available Funds (Section III E + Section V-D)                $90,693,018.14        $90,693,018.14

              B     Primary Servicing Fees-Current Month                               $   860,367.20        $89,832,650.94
              C     Administration Fee                                                 $    20,000.00        $89,812,650.94

              D     Noteholder's Interest Distribution Amount
                    i        Class A-1                                                 $13,023,097.02        $76,789,553.92
                    ii       Class A-2                                                 $ 7,108,709.95        $69,680,843.97
                                                                                       --------------
                    iii      TOTAL NOTEHOLDER'S INTEREST DISTRIBUTION                  $20,131,806.97

              E     CERTIFICATEHOLDER'S RETURN DISTRIBUTION AMOUNT                     $   818,540.99        $68,862,302.98

              F     Noteholder's Principal Distribution Amount
                    i        Class A-1                                                 $61,575,311.70        $ 7,286,991.28
                    ii       Class A-2                                                 $         0.00        $ 7,286,991.28
                                                                                       --------------
                    iii      TOTAL NOTEHOLDER'S PRINCIPAL DISTRIBUTION                 $61,575,311.70

              G     CERTIFICATEHOLDER'S BALANCE DISTRIBUTION AMOUNT                    $         0.00        $ 7,286,991.28

              H     Increase to the Specified Reserve Account Balance                  $         0.00        $ 7,286,991.28

              I     Carryover Servicing Fees                                           $ 1,220,115.39        $ 6,066,875.89

              J     Noteholder's Interest Carryover
                    i        Class A-1                                                 $         0.00        $ 6,066,875.89
                    i        Class A-2                                                 $         0.00        $ 6,066,875.89
                                                                                       --------------
                    iii      TOTAL NOTEHOLDER'S INTEREST CARRYOVER                     $         0.00

              K     CERTIFICATEHOLDER'S RETURN CARRYOVER                               $         0.00        $ 6,066,875.89

              L     EXCESS TO RESERVE ACCOUNT                                          $ 6,066,875.89        $         0.00
</TABLE>




                                      7
Sallie Mae Loan Trust 1996-1
<PAGE>   19
- --------------------------------------------------------------------------------
VIII.     DISTRIBUTIONS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
      ----------------------------------------------------------------------------------------------------------------------------
A     DISTRIBUTION AMOUNTS                                                  CLASS A-1             CLASS A-2          CERTIFICATES
      ----------------------------------------------------------------------------------------------------------------------------
<S>   <C>                                                                 <C>                       <C>              <C>
      i      Quarterly Interest Due                                       $   13,023,097.02         $7,108,709.95    $818,540.99
      ii     Quarterly Interest Paid                                      $   13,023,097.02         $7,108,709.95    $818,540.99
                                                                          -----------------         -------------    ------------
      iii    INTEREST SHORTFALL                                           $            0.00         $        0.00    $      0.00
                                                                                                                     
      iv     Interest Carryover Due                                       $            0.00         $        0.00    $      0.00
      v      Interest Carryover Paid                                      $            0.00         $        0.00    $      0.00
                                                                          -----------------         -------------    -----------
      vi     INTEREST CARRYOVER                                           $            0.00         $        0.00    $      0.00
                                                                                                                     
      vii    Quarterly Principal Due (B)                                  $   61,575,311.70         $        0.00    $      0.00
      viii   Quarterly Principal Paid                                     $   61,575,311.70         $        0.00    $      0.00
                                                                          -----------------         -------------    -----------
      ix     QUARTERLY PRINCIPAL SHORTFALL                                $            0.00         $        0.00    $      0.00

             --------------------------------------------------------------------------------------------------------------------
      x      Total Distribution Amount                                    $   74,598,408.72         $7,108,709.95    $818,540.99
             --------------------------------------------------------------------------------------------------------------------

B     PRINCIPAL DISTRIBUTION RECONCILIATION
      i      Notes and Certificates Principal Balance   09/30/96          $1,421,949,915.42
      ii     Pool Balance  09/30/96                                       $1,360,374,603.72
                                                                          -----------------
      iii    Pool Exceeding Notes and Certificate Balance (i-ii)          $   61,575,311.70
                                                                          -----------------
      iv     Principal  Distribution Amount                               $   61,575,311.70
                                                                          =================

C     Total Principal Distribution                                        $   61,575,311.70
D     Total Interest Distribution                                         $   20,950,347.96
                                                                          -----------------
E     TOTAL CASH DISTRIBUTIONS-NOTE AND CERTIFICATES                      $   82,525,659.66

<CAPTION>
      --------------------------------------------------------------------------------------
F     NOTE & CERTIFICATE BALANCES                          07/25/96             10/25/96
      --------------------------------------------------------------------------------------
      <S>    <C>                                       <C>                  <C>
      i      A-1 Note Balance  (795452AD3)             $895,949,915.42    $  834,374,603.72
             A-1 Note Pool Factor                         0.9198664429         0.8566474371

      ii     A-2 Note Balance  (795452AE1)             $473,500,000.00    $  473,500,000.00
             A-2 Note Pool Factor                         1.0000000000         1.0000000000

      iii    Certificate Balanc(795452AF8)             $ 52,500,000.00    $   52,500,000.00
             Certificate Pool Factor                      1.0000000000         1.0000000000
      --------------------------------------------------------------------------------------

<CAPTION>
<S>   <C>                                                                     <C>
G     RESERVE ACCOUNT RECONCILIATION
      i      Beginning of Period Balance                                  $    3,554,874.79
      ii     Deposits to correct Shortfall                                $            0.00
      iii    Deposits from Excess Servicing                               $    6,066,875.89
                                                                          -----------------
      iv     Total Reserve Account Balance Available                      $    9,621,750.68
      v      Required Reserve Account Balance                             $    3,400,936.51

      vi     Shortfall Carried to Next Period                             $            0.00
      vii    Excess Reserve - Release to SLM Funding Corp                 $    6,220,814.17
      viii   Ending Reserve Account Balance                               $    3,400,936.51

</TABLE>


                                      8
Sallie Mae Loan Trust 1996-1
<PAGE>   20
- --------------------------------------------------------------------------------
IX.      HISTORICAL POOL INFORMATION
- --------------------------------------------------------------------------------




<TABLE>
<CAPTION>
                                                          --------------------------------------------------------------------
                                                             7/1/96-9/30/96          4/1/96-6/30/96            2/5/96-3/31/96
- ------------------------------------------------------------------------------------------------------------------------------
 <S>                                                      <C>                     <C>                       <C>
 BEGINNING STUDENT LOAN PORTFOLIO BALANCE                 $1,410,958,484.15       $1,459,260,458.15         $1,489,927,280.77
- ------------------------------------------------------------------------------------------------------------------------------
          STUDENT LOAN PRINCIPAL ACTIVITY
          i     Regular Principal Collections                $41,001,385.22          $41,078,207.45            $27,226,246.55
          ii    Principal Collections from Guarantor         $10,313,302.34             $842,636.38                $27,657.36
          iii   Principal Reimbursements                     $14,477,503.16          $12,387,879.90             $6,083,122.75
          iv    Other System Adjustments                        ($11,809.27)               ($548.12)                $2,229.83
                                                          --------------------------------------------------------------------
          v     Total Principal Collections                  $65,780,381.45          $54,308,175.61            $33,339,256.49

          Student Loan Non-Cash Principal Activity
          i     Other Adjustments                             $1,320,897.53           $1,000,024.50               $746,961.96
          ii    Capitalized Interest                         ($5,288,614.89)         ($7,006,226.11)           ($3,419,395.83)
                                                          --------------------------------------------------------------------
          iii   Total Non-Cash Principal Activity            ($3,967,717.36)         ($6,006,201.61)           ($2,672,433.87)


- ------------------------------------------------------------------------------------------------------------------------------
    (-)   TOTAL STUDENT LOAN PRINCIPAL ACTIVITY              $61,812,664.09          $48,301,974.00            $30,666,822.62
- ------------------------------------------------------------------------------------------------------------------------------


          STUDENT LOAN INTEREST ACTIVITY
          i     Regular Interest Collections                 $17,372,003.89          $17,084,616.87            $10,764,171.47
          ii    Interet Claims Received from Guarantors         $612,951.89              $21,865.02                   $326.78
          iii   Interest Reimbursements                         $182,022.75             $142,527.81                $50,757.10
          iv    Other System Adjustments                           ($960.98)                $244.79                $10,446.21
          v     Special Allowance Payments                      $775,767.11             $343,884.36                        $-
          vi    Interest Subsidy Payments                     $7,006,327.74           $4,651,078.41                        $-
                                                          --------------------------------------------------------------------
          vii   Total Interest Collections                   $25,948,112.40          $22,244,217.26            $10,825,701.56

          Student Loan Non-Cash Interest Activity
          i     Interest Accrual Adjustment                  ($1,187,918.97)           ($994,738.78)             ($733,594.53)
          ii    Capitalized Interest                          $5,288,614.89           $7,006,226.11             $3,419,395.83
                                                          --------------------------------------------------------------------
          iii   Total Non-Cash Interest Adjustments           $4,100,695.92           $6,011,487.33             $2,685,801.30
                                                          --------------------------------------------------------------------
          TOTAL STUDENT LOAN INTEREST ACTIVITY               $30,048,808.32          $28,255,704.59            $13,511,502.86


    (=)   ENDING STUDENT LOAN PORTFOLIO BALANCE           $1,349,145,820.06       $1,410,958,484.15         $1,459,260,458.15

- ------------------------------------------------------------------------------------------------------------------------------
    (+)   INTEREST TO BE CAPITALIZED                         $11,228,783.66          $10,991,431.27            $12,610,267.46
- ------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------
    (=)   TOTAL POOL                                      $1,360,374,603.72       $1,421,949,915.42         $1,471,870,725.61
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                      9
Sallie Mae Loan Trust 1996-1
<PAGE>   21
- --------------------------------------------------------------------------------
X.    PAYMENT HISTORY AND CPRS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                   DISTRIBUTION             ACTUAL               SINCE ISSUED
                                       DATE              POOL BALANCES                CPR *

                                       <S>              <C>                           <C>
                                       Feb-96           $1,502,106,411                 -

                                       Apr-96           $1,471,870,726                5.1%

                                       Jul-96           $1,421,949,915                5.6%

                                       Oct-96           $1,360,374,604                7.1%
</TABLE>



* "SINCE ISSUED CPR" IS BASED ON THE CURRENT PERIOD'S ENDING POOL BALANCE
  CALCULATED AGAINST THE ORIGINAL POOL BALANCE AND ASSUMING CUTOFF DATE POOL
  DATA.


                                     10
Sallie Mae Loan Trust 1996-1
<PAGE>   22


                      SALLIE MAE STUDENT LOAN TRUST 1996-1
                             OFFICER'S CERTIFICATE


<TABLE>
<S>                                                         <C>
INDENTURE TRUSTEE                                           ELIGIBLE LENDER TRUSTEE
- -----------------                                           -----------------------
Bankers Trust Company                                       Chase Manhattan Bank (USA)
Four Albany Street                                          1 Chase Manhattan Plaza
New York, NY 10006                                          Wilmington, Delaware 19801-1398
Attn: Corporate Trust & Agency Group                        Attn: Manager, Trust Division
(212) 250-6547                                              (302) 575-5022


ADMINISTRATOR                                               SERVICER
- -------------                                               --------
Sallie Mae                                                  Sallie Mae Servicing Corporation
11600 Sallie Mae Drive                                      11600 Sallie Mae Drive
Reston, Virginia 20190-4798                                 Reston, Virginia 20193
Attn: Director, Corporate Finance Operations                ATTN: Director ABS Administration
(703) 810-7711
</TABLE>




Pursuant to Section 3.1 of the Administration Agreement (the "Agreement"), we,
the undersigned, hereby certify that (i) a review of the activities and
performances of the Servicer and Administrator from July 1, 1996 through
September 30, 1996 has been made, and (ii) to the best of our knowledge, the
Servicer and Administrator have fulfilled their obligations under the Agreement
throughout such period.

October 21, 1996

SALLIE MAE, AS ADMINISTRATOR

/s/  Robert R. Levine             
- --------------------------------
Robert R. Levine, Vice President
  and Treasurer

/s/  Mark G. Overend              
- -------------------------------
Mark G. Overend, Vice President
  and Controller

<PAGE>   23
SLM STUDENT LOAN TRUST 1996-2
QUARTERLY SERVICING REPORT
REPORT DATE:         09/30/96          REPORTING PERIOD: 7/01/96-9/30/96

- --------------------------------------------------------------------------------
I.       DEAL PARAMETERS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
         --------------------------------------------------------------------------------------------------------------------
    A    STUDENT LOAN PORTFOLIO CHARACTERISTICS                      6/30/96             ACTIVITY                 9/30/96
         --------------------------------------------------------------------------------------------------------------------
    <S>  <C>   <C>                                               <C>                   <C>                  <C>
         i     Portfolio Balance                                 $1,468,666,284.76     ($48,529,551.22)     $1,420,136,733.54
         ii    Interest to be Capitalized                           $14,944,789.14                             $15,672,244.73
                                                                 -----------------                          -----------------
         iii   TOTAL POOL                                        $1,483,611,073.90                          $1,435,808,978.27
                                                                 =================                          =================


    B    i     Weighted Average Coupon (WAC)                               8.3560%                                     8.2023%
         ii    Weighted Average Remaining Term                             105.70                                      104.50
         iii   Number of Loans                                            618,098                                     606,964
         iv    Number of Borrowers                                        261,926                                     257,732

         --------------------------------------------------------------------------------------------------------------------
</TABLE>





<TABLE>
<CAPTION>
         -------------------------------------------------------------------------------------------------------------------------
    C    NOTES AND CERTIFICATES                 SPREAD         BALANCE 7/25/96     % OF POOL         BALANCE 10/25/96    % OF POOL
         -------------------------------------------------------------------------------------------------------------------------

         <S>   <C>                                <C>        <C>                      <C>           <C>                   <C>
         i     A-1 Notes    78442GAA4             0.51%      $  943,581,073.90         63.600%      $  895,778,978.27      62.388%
         ii    A-2 Notes    78442GAB2             0.71%      $  487,000,000.00         32.825%      $  487,000,000.00      33.918%
         iii   Certificates 78442GAC0             0.96%      $   53,030,000.00          3.574%      $   53,030,000.00       3.693%
         -------------------------------------------------------------------------------------------------------------------------
         iv    TOTAL NOTES AND CERTIFICATES                  $1,483,611,073.90        100.000%      $1,435,808,978.27     100.000%
         =========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
         -------------------------------------------------------------------------------------------------------------------------
    D    RESERVE ACCOUNT                                               7/25/96                                    10/25/96
         -------------------------------------------------------------------------------------------------------------------------
         <S>   <C>                                                  <C>                                         <C>
         i     Required Reserve Acct Deposit (%)                        0.25%                                       0.25%
         ii    Reserve Acct Initial Deposit ($)                     $3,787,575.00
         iii   Specified Reserve Acct Balance ($)                   $3,709,027.68                               $3,589,522.45
         iv    Reserve Account Floor Balance ($)                    $1,515,030.00                               $1,515,030.00
         v     Current Reserve Acct Balance ($)                     $3,709,027.68                               $3,589,522.45
         -------------------------------------------------------------------------------------------------------------------------
</TABLE>



SLM STUDENT LOAN TRUST 1996-2

                                     PAGE 1

<PAGE>   24
- --------------------------------------------------------------------------------
II. 1996-2    TRANSACTIONS FROM:           7/01/96            THROUGH:  9/30/96
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
               A       STUDENT LOAN PRINCIPAL ACTIVITY
               <S>     <C>                                                                     <C>
                       i           Regular Principal Collections                               $37,115,081.98
                       ii          Principal Collections from Guarantor                         $1,608,162.94
                       iii         Principal Reimbursements                                    $14,131,988.74
                       iv          Other System Adjustments                                        ($1,484.32)
                                                                                                    ----------
                       v           TOTAL PRINCIPAL COLLECTIONS                                 $52,853,749.34


               B       STUDENT LOAN NON-CASH PRINCIPAL ACTIVITY
                       i           Other Adjustments                                            $1,010,052.49
                       ii          Capitalized Interest                                        ($5,334,250.61)
                                                                                               --------------
                       iii         TOTAL NON-CASH PRINCIPAL ACTIVITY                           ($4,324,198.12)

                       ---------------------------------------------------------------------------------------
               C       TOTAL STUDENT LOAN PRINCIPAL ACTIVITY                                   $48,529,551.22
                       ---------------------------------------------------------------------------------------

               D       STUDENT LOAN INTEREST ACTIVITY
                       i           Regular Interest Collections                                $15,710,941.68
                       ii          Interest Claims Received from Guarantors                        $65,496.81
                       iii         Interest Reimbursements                                        $161,064.40
                       iv          Other System Adjustments                                           ($18.17)
                       v           Special Allowance Payments                                     $481,518.57
                       vi          Subsidy Payments                                             $9,023,779.62
                                                                                                -------------
                       vii         TOTAL INTEREST COLLECTIONS                                  $25,442,782.91

               E       STUDENT LOAN NON-CASH INTEREST ACTIVITY
                       i           Interest Accrual Adjustment                                   ($986,037.72)
                       ii          Capitalized Interest                                         $5,334,250.61
                                                                                                -------------
                       iii         TOTAL NON-CASH INTEREST ADJUSTMENTS                          $4,348,212.89

                       ---------------------------------------------------------------------------------------
               F       TOTAL STUDENT LOAN INTEREST ACTIVITY                                    $29,790,995.80
                       ---------------------------------------------------------------------------------------
</TABLE>


SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 2

<PAGE>   25
III. 1996-2 COLLECTION ACCOUNT ACTIVITY          7/01/96   THROUGH   9/30/96

<TABLE>
     <S>    <C>                                                                                          <C>
     A      PRINCIPAL COLLECTIONS
            i           Principal Payments Received-Cash                                                 $ 38,723,244.92
            ii          Cash Forwarded by Administrator on behalf of Seller                              $  3,812,573.18
            iii         Cash Forwarded by Administrator on behalf of Servicer                            $      3,723.37
            iv          Cash Forwarded by Administrator for Consolidation Activity                       $ 10,314,207.87
                                                                                                         ---------------
            v           TOTAL PRINCIPAL COLLECTIONS                                                      $ 52,853,749.34

     B      INTEREST COLLECTIONS
            i           Interest Payments Received-Cash                                                  $ 25,281,736.68
            ii          Cash Forwarded by Administrator on behalf of Seller                              $     43,231.12
            iii         Cash Forwarded by Administrator on behalf of Servicer                            $          2.47
            iv          Cash Forwarded by Administrator for Consolidation Activity                       $    117,812.64
                                                                                                         ---------------
            v           TOTAL INTEREST COLLECTIONS                                                       $ 25,442,782.91


     C      OTHER REIMBURSEMENTS                                                                         $     46,552.01

     D      ADMINISTRATOR ACCOUNT INVESTMENT INCOME                                                      $    421,497.77

     E      LESS: FUNDS BORROWED FOR PRIOR COLLECTION PERIOD                                             $ (3,410,553.29)

     F      TOTAL FUNDS RECEIVED                                                                         $ 75,354,028.74
            (LESS: SERVICING FEES PREVIOUSLY REMITTED)                                                   $ (2,362,278.56)
            ------------------------------------------------------------------------------------------------------------
            TOTAL FUNDS TRANSFERRED TO COLLECTION ACCOUNT                                                $ 72,991,750.18
            ------------------------------------------------------------------------------------------------------------

     G      SERVICING FEE CALCULATION-CURRENT MONTH
            i           Unit Charge Calculation                                                          $  1,171,443.88
            ii          Percentage of Principal Calculation                                              $  1,639,485.85
            iii         Lesser of Unit or Principal Calculation                                          $  1,171,443.88

     H      SERVICING FEES DUE FOR CURRENT PERIOD                                                        $  1,171,443.88

     I      CARRYOVER SERVICING FEES DUE                                                                 $  1,437,588.33
                        JUL  1996      Servicing Carryover          $492,821.81
                        AUG 1996       Servicing Carryover          $480,450.39
                        SEP 1996       Servicing Carryover          $468,041.97
                                                                  -------------
                                                                  $1,441,314.17

                  LESS: Servicing ADJ [A iii + B iii]                ($3,725.84)
                                                                  -------------
                 TOTAL: CARRYOVER SERVICING FEE DUE               $1,437,588.33
                                                                  =============

     J      ADMINISTRATION FEES DUE                                                                      $     20,000.00
            ------------------------------------------------------------------------------------------------------------
     K      TOTAL FEES DUE FOR PERIOD                                                                    $  2,629,032.21
            ------------------------------------------------------------------------------------------------------------
</TABLE>


SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 3

<PAGE>   26
- --------------------------------------------------------------------------------
IV.  1996-2                  PORTFOLIO CHARACTERISTICS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                              -----------------------------------------------------------------------------------------------------
                                        WEIGHTED AVG COUPON                # OF  LOANS                            %                 
- -----------------------------------------------------------------------------------------------------------------------------------
STATUS                                 6/30/96        9/30/96        6/30/96         9/30/96          6/30/96           9/30/96     
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>              <C>                  <C>             <C>      <C>                <C>               
INTERIM:                                                                                                                            
  IN SCHOOL                                                                                                                         
    Current                             8.3698%         8.1569%        86,074          81,401           13.9256%           13.4112% 
                                                                                                                                    
  GRACE                                                                                                                             
    Current                             8.3435%         8.1539%        45,412          40,147            7.3471%            6.6144% 

- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL INTERIM                           8.3605%         8.1558%       131,486         121,548           21.2727%           20.0256% 
- -----------------------------------------------------------------------------------------------------------------------------------

REPAYMENT                                                                                                                           
  ACTIVE                                                                                                                            
    Current                             8.3328%         8.2030%       368,184         348,505           59.5673%           57.4177% 
    31-60 Days Delinquent               8.4072%         8.2501%        27,727          23,070            4.4859%            3.8009% 
    61-90 Days Delinquent               8.3780%         8.2472%        10,771          14,766            1.7426%            2.4328% 
    91-120 Days Delinquent              8.3782%         8.2547%         6,265           8,538            1.0136%            1.4067% 
    greater than                                                                                                                    
      120 Days Delinquent               8.3931%         8.2534%         7,141          13,647            1.1553%            2.2484% 

 DEFERMENT                                                                                                                          
    Current                             8.4370%         8.2489%        48,819          53,162            7.8983%            8.7587% 

 FORBEARANCE                                                                                                                        
    Current                             8.3641%         8.2336%        17,456          20,304            2.8241%            3.3452% 
                                                                                                                                    
- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL REPAYMENT                          8.354%          8.217%       486,363         481,992           78.6870%           79.4103% 
- -----------------------------------------------------------------------------------------------------------------------------------
 CLAIMS IN PROCESS (1)                  8.4183%         0.1175%        249.00           3,424            0.0403%            0.5641% 
 AGED CLAIMS REJECTED (2)               0.0000%         0.0000%           -               -                   0%                 0% 
- -----------------------------------------------------------------------------------------------------------------------------------
                 GRAND TOTAL             8.356%          8.202%       618,098         606,964            100.00%            100.00%
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
                                 ----------------------------------------------------------------------------------
                                                   PRINCIPAL AMOUNT                              %
- -------------------------------------------------------------------------------------------------------------------
STATUS                                        6/30/96                 9/30/96         6/30/96          9/30/96
- -------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                     <C>                <C>               <C>
INTERIM:                        
  IN SCHOOL                     
    Current                            $  242,075,889.03       $  226,777,199.14          16.4827%         15.9687%
                                
  GRACE                         
    Current                            $  133,262,167.87       $  120,083,083.78           9.0737%          8.4557%
- --------------------------------------------------------------------------------------------------------------------
TOTAL INTERIM                          $  375,338,056.90       $  346,860,282.92          25.5564%          24.4244%
- --------------------------------------------------------------------------------------------------------------------
REPAYMENT                       
  ACTIVE                        
    Current                            $  788,778,958.06       $  724,340,151.13          53.7072%          51.0050%
    31-60 Days Delinquent              $   61,095,812.74       $   51,250,739.52           4.1600%           3.6089%
    61-90 Days Delinquent              $   23,797,260.54       $   34,971,358.47           1.6203%           2.4625%
    91-120 Days Delinquent             $   14,070,084.55       $   19,851,809.69           0.9580%           1.3979%
    greater than                
      120 Days Delinquent              $   15,979,638.31       $   30,639,717.21           1.0880%           2.1575%

 DEFERMENT                      
    Current                            $  138,988,786.45       $  147,701,768.70           9.4636%          10.4005%

 FORBEARANCE                    
    Current                            $   50,034,804.14       $   57,054,348.03           3.4068%           4.0175%
- --------------------------------------------------------------------------------------------------------------------
TOTAL REPAYMENT                        $1,092,745,344.79       $1,065,809,892.75          74.4039%          75.0498%
- --------------------------------------------------------------------------------------------------------------------
 CLAIMS IN PROCESS (1)                 $      582,883.06       $    7,466,557.86           0.0397%           0.5258%
 AGED CLAIMS REJECTED (2)              $             -         $             -                  0%                0%
- --------------------------------------------------------------------------------------------------------------------
                 GRAND TOTAL           $1,468,666,284.75       $1,420,136,733.53           100.00%           100.00%
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) CLAIMS FILED AND UNPAID; INCLUDES CLAIMS REJECTED AGED LESS THAN 6 MONTHS.
(2) CLAIMS REJECTED (SUBJECT TO CURE) AGED 6 MONTHS OR MORE; ALSO INCLUDES
    CLAIMS DEEMED INCURABLE PENDING REPURCHASE.


SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 4

<PAGE>   27
V.              INTEREST CALCULATION

<TABLE>
       <S>      <C>                                                                                        <C>
       A        Borrower Interest Accrued During Collection Period                                         $   21,839,844.29
       B        Interest Subsidy Payments Accrued During Collection Period                                 $    7,896,978.12
       C        SAP Payments Accrued During Collection Period                                              $      886,199.83
       D        INV  Earnings Accrued for Collection Period (RESERVE & COLLECTION ACTS)                    $       57,708.06
       E        Investment Earnings (ADMINISTRATOR  ACT)                                                   $      421,497.77
                                                                                                           -----------------
       F        NET EXPECTED INTEREST COLLECTIONS                                                          $   31,102,228.07
                                                                                                       
       G        STUDENT LOAN RATE                                                                      
                i           Days in Collection Period          (7/01/96-09/30/96)                                         92
                ii          Days in Year                                                                                 366
                                                                                                       
                iii         Net Expected Interest Collections                                              $   31,102,228.07
                iv          Primary Servicing Fee                                                          $    3,533,722.44
                v           Administration Fee                                                             $       20,000.00
                vi          Total Pool Balance at Beginning of Collection Period                           $1,483,611,073.90
                vii         STUDENT LOAN RATE                                                                        7.38705%
                                                               ACCRUED                                 
                                                               INT FACTOR          ACCRUAL PERIOD         
                                                               ----------          --------------
       H        Class A-1 T-Bill Based Interest Rate                                                                 5.73261%
       I        CLASS A-1 INTEREST RATE                             0.014409836   (7/25/96-10/25/96)                 5.73261%
       J        Class A-2 T-Bill Based Interest Rate                                                                 5.93261%
       K        CLASS A-2 INTEREST RATE                             0.014912568   (7/25/96-10/25/96)                 5.93261%
       L        Certificate T-Bill Based Rate of R                                                                   6.18261%
       M        CERTIFICATE RATE OF RETURN                          0.015540984   (7/25/96-10/25/96)                 6.18261%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>                            


SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 5

<PAGE>   28
- --------------------------------------------------------------------------------
VI.        INPUTS FROM PREVIOUS QUARTERLY SERVICING REPORTS  6/30/96
- --------------------------------------------------------------------------------
<TABLE>
     <S>   <C>                                                                               <C>
     A     Total Student Loan Pool Outstanding
           i     Current Pool Balance                                                        $1,468,666,284.76
           ii    Interest To Be Capitalized                                                  $   14,944,789.14
                                                                                             -----------------
           iii   TOTAL STUDENT LOAN POOL OUTSTANDING                                         $1,483,611,073.90
                                                                                             =================

     B     Total Note and Certificate Factor                                                     0.97926184557
     C     TOTAL NOTE AND CERTIFICATE BALANCE                                                $1,483,611,073.90
</TABLE>





<TABLE>
           -------------------------------------------------------------------------------------------------------------------------
     D     NOTE BALANCE    7/25/96                       CLASS A-1                        CLASS A-2                    CERTIFICATES
           -------------------------------------------------------------------------------------------------------------------------
     <S>   <C>                                       <C>                          <C>                           <C>
           i     Current Factor-7/25/96                  0.9677754604                     1.0000000000                  1.0000000000
           ii    Note Principal Shortfall             $          0.00                  $          0.00                $         0.00
           iii   Expected Note Balance                $943,581,073.90                  $487,000,000.00                $53,030,000.00
                                                      ---------------                  ---------------                --------------
           iv    NOTE BALANCE                         $943,581,073.90                  $487,000,000.00                $53,030,000.00
     E     Interest Shortfall                         $          0.00                  $          0.00                $         0.00
     F     Interest Carryover                         $          0.00                  $          0.00                $         0.00
           -------------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
     <S>   <C>                                                                                   <C>
     G     Reserve Account Balance                                                               $3,709,027.68
     H     Unpaid Primary Servicing Fees from Prior Month(s)                                     $        0.00
     I     Unpaid Administration fees from Prior Quarter(s)                                      $        0.00
     J     Unpaid Carryover Servicing Fees from Prior Quarter(s)                                 $1,092,102.38
     K     Interest Due on Upaid Carryover Servicing Fees                                        $         -  
</TABLE>

SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 6

<PAGE>   29
- --------------------------------------------------------------------------------
VII.       Waterfall for Distributions
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                                  REMAINING
                                                                                                                FUNDS BALANCE
                                                                                                                -------------
       <S>      <C>                                                                <C>                         <C>
       A        Total Available Funds ( Sections III -F + V-D+VIII-G)              $73,168,963.47              $73,168,963.47
                                                                              
       B        Primary Servicing Fees-Current Month                               $ 1,171,443.88              $71,997,519.59
       C        Administration Fee                                                 $    20,000.00              $71,977,519.59
                                                                              
       D        Noteholder's Interest Distribution Amount                     
                i        Class A-1                                                 $13,596,848.53              $58,380,671.06
                ii       Class A-2                                                 $ 7,262,420.62              $51,118,250.44
                                                                                   --------------
                iii      TOTAL NOTEHOLDER'S INTEREST DISTRIBUTION                  $20,859,269.15
                                                                              
                                                                              
       E        CERTIFICATEHOLDER'S RETURN DISTRIBUTION AMOUNT                     $   824,138.38              $50,294,112.06
                                                                              
       F        Noteholder's Principal Distribution Amount                    
                i        Class A-1                                                 $47,802,095.63              $ 2,492,016.43
                ii       Class A-2                                                 $         0.00              $ 2,492,016.43
                                                                                   --------------
                iii      TOTAL NOTEHOLDER'S PRINCIPAL DISTRIBUTION                 $47,802,095.63
                                                                              
       G        CERTIFICATEHOLDER'S BALANCE DISTRIBUTION AMOUNT                    $         0.00              $ 2,492,016.43
                                                                              
       H        Increase to the Specified Reserve Account Balance                  $         0.00              $ 2,492,016.43
                                                                              
       I        Carryover Servicing Fees  (1)                                      $ 2,492,016.43              $        (0.00)
                                                                              
       J        Noteholder's Interest Carryover                               
                i        Class A-1                                                 $         0.00              $         0.00
                i        Class A-2                                                 $         0.00              $         0.00
                                                                                   --------------
                iii      TOTAL NOTEHOLDER'S INTEREST CARRYOVER                     $         0.00

       K        Certificateholder's Return Carryover                               $         0.00              $         0.00
                                                                              
       L        EXCESS TO RESERVE ACCOUNT                                          $         0.00              $         0.00
</TABLE>

                (1) Includes unpaid carryover fees from prior period (with
                    interest).  Current shortfall to the Servicer is $52,607.23
- --------------------------------------------------------------------------------

SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 7

<PAGE>   30
- --------------------------------------------------------------------------------
VIII.     DISTRIBUTIONS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
          --------------------------------------------------------------------------------------------------------------------------
    A     DISTRIBUTION AMOUNTS                                      CLASS A-1                 CLASS A-2                 CERTIFICATES
          --------------------------------------------------------------------------------------------------------------------------
          <S>    <C>                                              <C>                       <C>                          <C>
          i      Quarterly Interest Due                           $13,596,848.53            $7,262,420.62                $824,138.38
          ii     Quarterly Interest Paid                          $13,596,848.53            $7,262,420.62                $824,138.38
                                                                  --------------            -------------                -----------
          iii    INTEREST SHORTFALL                               $         0.00            $        0.00                $      0.00
                                                        
          iv     Interest Carryover Due                           $         0.00            $        0.00                $      0.00
          v      Interest Carryover Paid                          $         0.00            $        0.00                $      0.00
                                                                  --------------            -------------                -----------
          vi     INTEREST CARRYOVER                               $         0.00            $        0.00                $      0.00
                                                        
          vii    Quarterly Principal Due (B)                      $47,802,095.63            $        0.00                $      0.00
                                                        
          viii   Quarterly Principal Paid                         $47,802,095.63            $        0.00                $      0.00
                                                                  --------------            -------------                -----------
          ix     QUARTERLY PRINCIPAL SHORTFALL                    $         0.00            $        0.00                $      0.00

          --------------------------------------------------------------------------------------------------------------------------
          x      Total Distribution Amount                        $61,398,944.16            $7,262,420.62                $824,138.38
          --------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
    <S>   <C>                                                                <C>
    B     PRINCIPAL DISTRIBUTION RECONCILIATION
          i      Notes and Certificates Principal Balance   09/30/96         $1,483,611,073.90
          ii     Pool Balance  09/30/96                                      $1,435,808,978.27
                                                                             -----------------
          iii    Pool Exceeding Notes and Certificate Balance (i-ii)         $   47,802,095.63
                                                                             -----------------
          iv     Principal  Distribution Amount                              $   47,802,095.63
                                                                             =================

    C     Total Principal Distribution                                       $   47,802,095.63
    D     Total Interest Distribution                                        $   21,683,407.53
                                                                             -----------------
    E     TOTAL CASH DISTRIBUTIONS-NOTE AND CERTIFICATES                     $   69,485,503.16
</TABLE>

<TABLE>
<CAPTION>
          ------------------------------------------------------------------------------------
    F     NOTE & CERTIFICATE BALANCES                           7/25/96               10/25/96
          ------------------------------------------------------------------------------------
          <S>    <C>                                    <C>                    <C>
          i      A-1 Note Balance  (78442GAA4)          $943,581,073.90        $895,778,978.27
                 A-1 Note Pool Factor                      0.9677754604           0.9187476700

          ii     A-2 Note Balance  (78442GAB2)          $487,000,000.00        $487,000,000.00
                 A-2 Note Pool Factor                      1.0000000000           1.0000000000

          iii    Certificate Balanc(78442GAC0)          $ 53,030,000.00        $ 53,030,000.00
                 Certificate Pool Factor                   1.0000000000           1.0000000000
          ------------------------------------------------------------------------------------
</TABLE>

<TABLE>
    <S>   <C>                                                                                             <C>
    G     RESERVE ACCOUNT RECONCILIATION
          i      Beginning of Period Balance                                                              $3,709,027.68
          ii     Deposits to correct Shortfall                                                            $        0.00
          iii    Deposits from Excess Servicing                                                           $        0.00
                                                                                                          -------------
          iv     Total Reserve Account Balance Available                                                  $3,709,027.68
          v      Required Reserve Account Balance                                                         $3,589,522.45

          vi     Shortfall Carried to Next Period                                                         $        0.00
          vii    EXCESS RESERVE -RELEASE TO WATERFALL                                                     $  119,505.23
          viii   Ending Reserve Account Balance                                                           $3,589,522.45
</TABLE>
- --------------------------------------------------------------------------------

SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 8

<PAGE>   31
- --------------------------------------------------------------------------------
IX.  1996-2   HISTORICAL POOL INFORMATION
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                               7/1/96-9/30/96          4/8/96-6/30/96
           <S>                                                               <C>                       <C>
           -------------------------------------------------------------------------------------------------------------
           BEGINNING STUDENT LOAN PORTFOLIO BALANCE                          $1,468,666,284.76         $1,499,948,797.64
           -------------------------------------------------------------------------------------------------------------
                         STUDENT LOAN PRINCIPAL ACTIVITY
                         i           Regular Principal Collections           $   37,115,081.98         $   32,387,112.35
                         ii          Principal Collections from Guarantor    $    1,608,162.94         $      232,013.54
                         iii         Principal Reimbursements                $   14,131,988.74         $    5,880,791.49
                         iv          Other System Adjustments                $       (1,484.32)        $       (1,709.32)
                                                                             -------------------------------------------
                         v           Total Principal Collections             $   52,853,749.34         $   38,498,208.06

                         Student Loan Non-Cash Principal Activity
                         i           Other Adjustments                       $    1,010,052.49         $      700,262.22
                         ii          Capitalized Interest                    $   (5,334,250.61)        $   (7,915,957.40)
                                                                             -------------------------------------------
                         iii         Total Non-Cash Principal Activity       $   (4,324,198.12)        $   (7,215,695.18)

           -------------------------------------------------------------------------------------------------------------
                (-)      TOTAL STUDENT LOAN PRINCIPAL ACTIVITY               $   48,529,551.22         $   31,282,512.88
           -------------------------------------------------------------------------------------------------------------

                         STUDENT LOAN INTEREST ACTIVITY
                         i           Regular Interest Collections            $   15,710,941.68         $   13,326,889.75
                         ii          Interest Claims Received from 
                                       Guaranties                            $       65,496.81         $        4,693.63
                         iii         Interest Reimbursements                 $      161,064.40         $       90,073.72
                         iv          Other System Adjustments                $          (18.17)        $          309.87
                         v           Special Allowance Payments              $      481,518.57         $             -  
                         vi          Subsidy Payments                        $    9,023,779.62         $             -  
                                                                             -------------------------------------------
                         vii         Total Interest Collections              $   25,442,782.91         $   13,421,966.97

                         Student Loan Non-Cash Interest Activity
                         i           Interest Accrual Adjustment             $     (986,037.72)        $     (689,754.99)
                         ii          Capitalized Interest                    $    5,334,250.61         $    7,915,957.40
                                                                             -------------------------------------------
                         iii         Total Non-Cash Interest Adjustments     $    4,348,212.89         $    7,226,202.41
                                                                             -------------------------------------------
                         TOTAL STUDENT LOAN INTEREST ACTIVITY                $   29,790,995.80         $   20,648,169.38

                (=)      ENDING STUDENT LOAN PORTFOLIO BALANCE               $1,420,136,733.54         $1,468,666,284.76
           -------------------------------------------------------------------------------------------------------------
                (+)      INTEREST TO BE CAPITALIZED                          $   15,672,244.73         $   14,944,789.14
           -------------------------------------------------------------------------------------------------------------

           -------------------------------------------------------------------------------------------------------------
                (=)      TOTAL POOL                                          $1,435,808,978.27         $1,483,611,073.90
           -------------------------------------------------------------------------------------------------------------
</TABLE>





SLM STUDENT LOAN TRUST 1996-2

                                    PAGE 9

<PAGE>   32
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
X.                       PAYMENT HISTORY AND CPRS
- --------------------------------------------------------------------------------
                  DISTRIBUTION     ACTUAL     SINCE ISSUED
                      DATE      POOL BALANCES     CPR *
                     <S>       <C>                 <C>
                     Apr-96    $1,517,607,923       -

                     Jul-96    $1,483,611,074      4.1%

                     Oct-96    $1,435,808,978      5.2%
- --------------------------------------------------------------------------------
</TABLE>

  * "SINCE ISSUED CPR" IS BASED ON THE CURRENT PERIOD'S ENDING POOL BALANCE
CALCULATED AGAINST THE ORIGINAL POOL BALANCE AND ASSUMING CUTOFF DATE POOL DATA.

SLM STUDENT LOAN TRUST 1996-2

                                   PAGE 10

<PAGE>   33


                         SLM STUDENT LOAN TRUST 1996-2
                             OFFICER'S CERTIFICATE


<TABLE>
<S>                                                         <C>
INDENTURE TRUSTEE                                           ELIGIBLE LENDER TRUSTEE
- -----------------                                           -----------------------
Bankers Trust Company                                       Chase Manhattan Bank (USA)
Four Albany Street                                          1 Chase Manhattan Plaza
New York, NY 10006                                          Wilmington, Delaware 19801-1398
Attn: Corporate Trust & Agency Group                        Attn: Manager, Trust Division
(212) 250-6547                                              (302) 575-5022


ADMINISTRATOR                                               SERVICER
- -------------                                               --------
Sallie Mae                                                  Sallie Mae Servicing Corporation
11600 Sallie Mae Drive                                      11600 Sallie Mae Drive
Reston, Virginia 20190-4798                                 Reston, Virginia 20193
Attn: Director, Corporate Finance Operations                ATTN: Director ABS Administration
(703) 810-7711
</TABLE>


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

Pursuant to Section 3.1 of the Administration Agreement (the "Agreement"), we,
the undersigned, hereby certify that (i) a review of the activities and
performances of the Servicer and Administrator from July 1, 1996 through
September 30, 1996 has been made, and (ii) to the best of our knowledge, the
Servicer and Administrator have fulfilled their obligations under the Agreement
throughout such period.

October 21, 1996

SALLIE MAE, AS ADMINISTRATOR

/s/  ROBERT R. LEVINE             
- ----------------------------------
Robert R. Levine, Vice President
  and Treasurer

/s/  MARK G. OVEREND              
- ----------------------------------
Mark G. Overend, Vice President
  and Controller
<PAGE>   34
SLM STUDENT LOAN TRUST 1996-3
QUARTERLY SERVICING REPORT
REPORT DATE:             9/30/96          REPORTING PERIOD:  6/17/96-9/30/96

- --------------------------------------------------------------------------------
I.       DEAL PARAMETERS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
         ----------------------------------------------------------------------------------------------------------------------
    A    STUDENT LOAN PORTFOLIO CHARACTERISTICS                    6/17/96                 ACTIVITY                 9/30/96
         ----------------------------------------------------------------------------------------------------------------------
    <S>  <C>          <C>                                     <C>                      <C>                    <C>
         i            Portfolio Balance                       $1,485,028,174.57        ($37,632,788.33)       $1,447,395,386.24
         ii           Interest to be Capitalized                 $17,675,903.67                                  $18,816,445.60
                                                              -----------------                               -----------------
         iii          Total Pool                              $1,502,704,078.24                               $1,466,211,831.84
                                                              -----------------                               -----------------
         iv           Reserve Account Balance                       -                                             $3,756,760.00
                                                              -----------------                               -----------------
    B    v            TOTAL ADJUSTED POOL                     $1,502,704,078.24                               $1,469,968,591.84
                                                              =================                               =================
                                                                                                          
         i            Weighted Average Coupon (WAC)                      8.3718%                                         8.1609%
         ii           Weighted Average Remaining Term                    114.30                                          112.60
         iii          Number of Loans                                   521,045                                         513,697
         iv           Number of Borrowers                               207,948                                         205,646
</TABLE>



<TABLE>
<CAPTION>
         -------------------------------------------------------------------------------------------------------------------------
    C    NOTES AND CERTIFICATES                  SPREAD       BALANCE 7/9/96     % OF POOL      BALANCE 10/25/96         % OF POOL
         -------------------------------------------------------------------------------------------------------------------------
         <S>    <C>                              <C>        <C>                  <C>            <C>                     <C>
         i      A-1 Notes   78442GAD8            0.49%      $  901,000,000.00     59.798%       $  864,218,591.84        58.792%
         ii     A-2 Notes   78442GAE6            0.68%      $  553,000,000.00     36.702%       $  553,000,000.00        37.620%
         iii    Certificates78442GAF3            0.95%      $   52,750,000.00      3.501%       $   52,750,000.00         3.589%
         -------------------------------------------------------------------------------------------------------------------------
         iv     TOTAL NOTES AND CERTIFICATES                $1,506,750,000.00    100.000%       $1,469,968,591.84       100.000%
         =========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
         -------------------------------------------------------------------------------------------------------
    D    RESERVE ACCOUNT                                                 7/09/96                      10/25/96
         -------------------------------------------------------------------------------------------------------
         <S>          <C>                                             <C>                          <C>
         i            Required Reserve Acct Deposit (%)                    0.25%                       0.25%
         ii           Reserve Acct Initial Deposit ($)                $3,756,760.00     
         iii          Specified Reserve Acct Balance ($)              $3,756,760.00                $3,674,921.48
         iv           Reserve Account Floor Balance ($)               $1,502,704.00                $1,502,704.00
         v            Current Reserve Acct Balance ($)                $3,756,760.00                $3,674,921.48
</TABLE>


SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 1
<PAGE>   35
- --------------------------------------------------------------------------------
II. 1996-3 TRANSACTIONS FROM:       6/17/96       THROUGH:    9/30/96
- --------------------------------------------------------------------------------
<TABLE>
     <S>   <C>                                                                         <C>
     A     STUDENT LOAN PRINCIPAL ACTIVITY
           i           Regular Principal Collections                                   $30,349,661.79
           ii          Principal Collections from Guarantor                               $489,106.84
           iii         Principal Reimbursements                                        $12,486,491.73
           iv          Other System Adjustments                                             $5,047.44
                                                                                            ---------
           v           TOTAL PRINCIPAL COLLECTIONS                                     $43,330,307.80

     B     STUDENT LOAN NON-CASH PRINCIPAL ACTIVITY
           i           Other Adjustments                                                $1,290,030.17
           ii          Capitalized Interest                                            ($6,987,549.64)
                                                                                        -------------
           iii         TOTAL NON-CASH PRINCIPAL ACTIVITY                               ($5,697,519.47)

           ------------------------------------------------------------------------------------------
     C     TOTAL STUDENT LOAN PRINCIPAL ACTIVITY                                       $37,632,788.33
           ------------------------------------------------------------------------------------------

     D     STUDENT LOAN INTEREST ACTIVITY
           i           Regular Interest Collections                                    $15,754,166.36
           ii          Interest Claims Received from Guarantors                            $11,357.11
           iii         Interest Reimbursements                                            $178,669.39
           iv          Other System Adjustments                                               $437.04
           v           Special Allowance Payments                                         $496,885.43
           vi          Subsidy Payments                                                $10,221,660.77
           vii         TOTAL INTEREST COLLECTIONS                                      $26,663,176.10

     E     Student Loan Non-Cash Interest Activity
           i           Interest Accrual Adjustment                                     ($1,268,293.82)
           ii          Capitalized Interest                                             $6,987,549.64
                                                                                        -------------
           iii         TOTAL NON-CASH INTEREST ADJUSTMENTS                              $5,719,255.82

           ------------------------------------------------------------------------------------------
     F     TOTAL STUDENT LOAN INTEREST ACTIVITY                                        $32,382,431.92
           ------------------------------------------------------------------------------------------
</TABLE>



SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 2
<PAGE>   36
- --------------------------------------------------------------------------------
III. 1996-3 Collection Account Activity         6/17/96      through    9/30/96
- --------------------------------------------------------------------------------
<TABLE>
     <S>   <C>                                                                                     <C>
     A     PRINCIPAL COLLECTIONS
           i        Principal Payments Received-Cash                                               $ 30,838,768.63
           ii       Cash Forwarded by Administrator on behalf of Seller                            $  3,334,560.30
           iii      Cash Forwarded by Administrator on behalf of Servicer                          $        168.93
           iv       Cash Forwarded by Administrator for Consolidation Activity                     $  9,156,809.94
                                                                                                   ---------------
           v        TOTAL PRINCIPAL COLLECTIONS                                                    $ 43,330,307.80

     B     INTEREST COLLECTIONS
           i        Interest Payments Received-Cash                                                $ 26,484,069.67
           ii       Cash Forwarded by Administrator on behalf of Seller                            $     63,673.44
           iii      Cash Forwarded by Administrator on behalf of Servicer                          $           -  
           iv       Cash Forwarded by Administrator for Consolidation Activity                     $    115,432.99
                                                                                                   ---------------
           v        TOTAL INTEREST COLLECTIONS                                                     $ 26,663,176.10

     C     OTHER REIMBURSEMENTS                                                                    $     50,797.53

     D     ADMINISTRATOR ACCOUNT INVESTMENT INCOME                                                 $    270,477.93

     E     FUNDS BORROWED FROM NEXT COLLECTION PERIOD                                              $           -  

     F     TOTAL FUNDS RECEIVED                                                                    $ 70,314,759.36
           (LESS: SERVICING FEES PREVIOUSLY REMITTED)                                              $ (1,703,651.36)
           -------------------------------------------------------------------------------------------------------
           TOTAL FUNDS TRANSFERRED TO COLLECTION ACCOUNT                                           $ 68,611,108.00
           -------------------------------------------------------------------------------------------------------

     G     SERVICING FEE CALCULATION-CURRENT MONTH
           i        Unit Charge Calculation                                                        $    972,812.82
           ii       Percentage of Principal Calculation                                            $  1,422,263.26
           iii      Lesser of Unit or Principal Calculation                                        $    972,812.82

     H     SERVICING FEES DUE FOR CURRENT PERIOD                                                   $    972,812.82

     I     CARRYOVER SERVICING FEES DUE                                                            $  1,251,240.76
                    JUL  1996  Servicing Carryover       $344,044.59
                    AUG  1996  Servicing Carryover       $457,914.66
                    SEP  1996  Servicing Carryover       $449,450.44
                                                         -----------
                                                       $1,251,409.69

              LESS: Servicing ADJ [A iii + B iii]           ($168.93)
                                                       -------------
             TOTAL: CARRYOVER SERVICING FEE DUE        $1,251,240.76
                                                       =============

     J     Administration Fees Due                                                                 $     20,000.00

           -------------------------------------------------------------------------------------------------------
     K     TOTAL FEES DUE FOR PERIOD                                                               $  2,244,053.58
           -------------------------------------------------------------------------------------------------------
</TABLE>




SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 3
<PAGE>   37
- --------------------------------------------------------------------------------
IV. 1996-3                PORTFOLIO CHARACTERISTICS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>                  
                           --------------------------------------------------------------------------------------------------------
                                  WEIGHTED AVG COUPON                  # OF  LOANS                              %                 
- -----------------------------------------------------------------------------------------------------------------------------------
STATUS                         6/17/96        9/30/96           6/17/96          9/30/96            6/17/96            9/30/96    
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>      <C>                      <C>              <C>                <C>       <C>            
INTERIM:                        
  IN SCHOOL                     
    Current                     8.3030%          7.9340%          103,468          101,470            19.8578%            19.7529%

  GRACE                         
    Current                     8.3006%          8.0091%           87,661           47,969            16.8241%             9.3380%

- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL INTERIM                   8.3019%          7.9597%          191,129          149,439            36.6819%            29.0909%
- -----------------------------------------------------------------------------------------------------------------------------------
REPAYMENT                       
  ACTIVE                        
    Current                     8.3996%          8.2642%          251,705          248,753            48.3077%            48.4241%
    31-60 Days Delinquent       8.4431%          8.2676%           24,685           21,367             4.7376%             4.1595%
    61-90 Days Delinquent       8.4304%          8.2687%           10,763           14,785             2.0657%             2.8782%
    91-120 Days Delinquent      0.0000%          8.2780%              -              9,010             0.0000%             1.7540%
    greater than                
      120 Days Delinquent       0.0000%          8.2833%              -             11,484             0.0000%             2.2356%

 DEFERMENT                      
    Current                     8.5289%          8.2878%           28,398           39,556             5.4502%             7.7003%

 FORBEARANCE                    
    Current                     8.4972%          8.2738%           14,365           19,034             2.7570%             3.7053%

- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL REPAYMENT                  8.421%           8.269%          329,916          363,989            63.3181%            70.8568%
- -----------------------------------------------------------------------------------------------------------------------------------
 CLAIMS IN PROCESS (1)          0.0000%          8.3370%              -                269             0.0000%             0.0524%
 AGED CLAIMS REJECTED (2)       0.0000%          0.0000%              -                -                    0%                  0%
- -----------------------------------------------------------------------------------------------------------------------------------
              GRAND TOTAL        8.372%           8.161%          521,045          513,697             100.00%             100.00%
- -----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>                  
                            ------------------------------------------------------------------------------------
                                         PRINCIPAL AMOUNT                                     %
- ----------------------------------------------------------------------------------------------------------------
STATUS                                6/17/96                  9/30/96             6/17/96          9/30/96
- ----------------------------------------------------------------------------------------------------------------
<S>                            <C>                      <C>                           <C>       <C>
INTERIM:                    
  IN SCHOOL                 
    Current                    $  337,489,354.73        $  328,657,204.53             22.7261%          22.7068%

  GRACE                     
    Current                    $  270,442,104.23        $  170,566,666.58             18.2112%          11.7844%

- ----------------------------------------------------------------------------------------------------------------
TOTAL INTERIM                  $  607,931,458.96        $  499,223,871.11             40.9374%          34.4912%
- ----------------------------------------------------------------------------------------------------------------
REPAYMENT                   
  Active                    
    Current                    $  662,320,661.42        $  642,217,973.46             44.5999%          44.3706%
    31-60 Days Delinquent      $   62,498,690.86        $   52,352,839.22              4.2086%           3.6170%
    61-90 Days Delinquent      $   27,093,033.64        $   35,777,881.13              1.8244%           2.4719%
    91-120 Days Delinquent     $            0.00        $   22,293,783.91              0.0000%           1.5403%
    greater than            
      120 Days Delinquent      $            0.00        $   28,877,998.95              0.0000%           1.9952%

 DEFERMENT                  
    Current                    $   82,683,866.05        $  111,224,735.88              5.5678%           7.6845%

 FORBEARANCE                
    Current                    $   42,500,463.64        $   54,775,608.55              2.8619%           3.7844%
                            
- ----------------------------------------------------------------------------------------------------------------
TOTAL REPAYMENT                $  877,096,715.61        $  947,520,821.10             59.0626%          65.4639%
- ----------------------------------------------------------------------------------------------------------------
 CLAIMS IN PROCESS (1)         $             -          $      650,694.03              0.0000%           0.0450%
 AGED CLAIMS REJECTED (2)      $             -          $             -                     0%                0%
- ----------------------------------------------------------------------------------------------------------------
              GRAND TOTAL      $1,485,028,174.57        $1,447,395,386.24              100.00%           100.00%
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

(1) CLAIMS FILED AND UNPAID; INCLUDES CLAIMS REJECTED AGED LESS THAN 6 MONTHS.
(2) CLAIMS REJECTED (SUBJECT TO CURE) AGED 6 MONTHS OR MORE; ALSO INCLUDES
    CLAIMS DEEMED INCURABLE PENDING REPURCHASE.

SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 4
<PAGE>   38
- --------------------------------------------------------------------------------
V. 1996-3  INTEREST CALCULATION
- --------------------------------------------------------------------------------
<TABLE>
     <S>   <C>                                                                             <C>
     A     Borrower Interest Accrued During Collection Period                                 $24,207,602.16
     B     Interest Subsidy Payments Accrued During Collection Period                         $10,537,076.63
     C     SAP Payments Accrued During Collection Period                                      $   840,661.10
     D     INV  Earnings Accrued for Collection Period (RESERVE & COLLECTION ACTS)            $    45,625.29
     E     Investment Earnings (ADMINISTRATOR  ACT)                                           $   270,477.93
                                                                                              --------------
     F     NET EXPECTED INTEREST COLLECTIONS                                                  $35,901,443.11

     G     STUDENT LOAN RATE
           i        Days in Collection Period        (6/17/96-09/30/96)                                  106
           ii       Days in Year                                                                         366
           iii      Net Expected Interest Collections                                      $   35,901,443.11
           iv       Primary Servicing Fee                                                  $    2,676,464.18
           v        Administration Fee                                                     $       20,000.00
           vi       Total Pool Balance at Beginning of Collection Period                   $1,502,704,078.24
           vii      STUDENT LOAN RATE                                                                7.62966%
</TABLE>
<TABLE>
<CAPTION>
                                                     ACCRUED
                                                     INT FACTOR      ACCRUAL PERIOD
                                                     ----------      --------------
     <S>   <C>                                       <C>           <C>                               <C>
     H     Class A-1 T-Bill Based Interest Rate                                                      5.72889%
     I     CLASS A-1 INTEREST RATE                   0.016904918   (7/09/96-10/25/96)                5.72889%
     J     Class A-2 T-Bill Based Interest Rate                                                      5.91889%
     K     CLASS A-2 INTEREST RATE                   0.017465574   (7/09/96-10/25/96)                5.91889%
     L     Certificate T-Bill Based Rate of Return                                                   6.18889%
     M     CERTIFICATE RATE OF RETURN                0.018262295   (7/09/96-10/25/96)                6.18889%
</TABLE>




SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 5
<PAGE>   39
- --------------------------------------------------------------------------------
VI. 1996-3 INPUTS FROM PREVIOUS QUARTERLY SERVICING REPORTS     6/17/96
- --------------------------------------------------------------------------------

<TABLE>
     <S>   <C>                                                    <C>
     A     Total Student Loan Pool Outstanding
           i     Current Pool Balance                             $1,485,028,174.57
           ii    Interest To Be Capitalized                       $   17,675,903.67
                                                                  -----------------
           iii   TOTAL STUDENT LOAN POOL OUTSTANDING              $1,502,704,078.24
                                                                  =================

     B     Total Note and Certificate Factor                          1.00000000000
     C     TOTAL NOTE AND CERTIFICATE BALANCE                     $1,506,750,000.00
</TABLE>




<TABLE>
<CAPTION>
           ------------------------------------------------------------------------------------------------------------------
     D     NOTE BALANCE    7/09/96                                   CLASS A-1            CLASS A-2           CERTIFICATES
           ------------------------------------------------------------------------------------------------------------------
     <S>   <C>                                                      <C>                   <C>                  <C>
           i     Current Factor-7/9/96                                 1.0000000000          1.0000000000        1.0000000000
           ii    Note Principal Shortfall                           $          0.00       $          0.00      $         0.00
           iii   Expected Note Balance                              $901,000,000.00       $553,000,000.00      $52,750,000.00
                                                                    ---------------       ---------------      --------------
           iv    NOTE BALANCE                                       $901,000,000.00       $553,000,000.00      $52,750,000.00
     E     Interest Shortfall                                       $          0.00       $          0.00      $         0.00
     F     Interest Carryover                                       $          0.00       $          0.00      $         0.00
           ------------------------------------------------------------------------------------------------------------------
</TABLE>


<TABLE>
     <S>   <C>                                                        <C>
     G     Reserve Account Balance                                    $3,756,760.00
     H     Unpaid Primary Servicing Fees from Prior Month(s)          $        0.00
     I     Unpaid Administration fees from Prior Quarter(s)           $        0.00
     J     Unpaid Carryover Servicing Fees from Prior Quarter(s)      $        0.00
     K     Interest Due on Upaid Carryover Servicing Fees             $         -  
</TABLE>
- --------------------------------------------------------------------------------


SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 6
<PAGE>   40
- --------------------------------------------------------------------------------
VII. 1996-3    WATERFALL FOR DISTRIBUTIONS
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                                  REMAINING

                                                                                                FUNDS BALANCE
                                                                                                -------------
     <S>   <C>                                                           <C>                    <C>
     A     Total Available Funds (Sections III -F + V-D)                 $68,656,733.29         $68,656,733.29

     B     Primary Servicing Fees-Current Month                          $   972,812.82         $67,683,920.47
     C     Administration Fee                                            $    20,000.00         $67,663,920.47

     D     Noteholder's Interest Distribution Amount
           i        Class A-1                                            $15,231,331.12         $52,432,589.35
           ii       Class A-2                                            $ 9,658,462.42         $42,774,126.93
                                                                         --------------         
           iii      TOTAL NOTEHOLDER'S INTEREST DISTRIBUTION             $24,889,793.54

     E     CERTIFICATEHOLDER'S RETURN DISTRIBUTION AMOUNT                $   963,336.06         $41,810,790.87

     F     Noteholder's Principal Distribution Amount
           i        Class A-1                                            $36,781,408.16         $ 5,029,382.71
           ii       Class A-2                                            $         0.00         $ 5,029,382.71
                                                                         --------------         
           iii      TOTAL NOTEHOLDER'S PRINCIPAL DISTRIBUTION            $36,781,408.16

     G     CERTIFICATEHOLDER'S BALANCE DISTRIBUTION AMOUNT               $         0.00         $ 5,029,382.71

     H     Increase to the Specified Reserve Account Balance             $         0.00         $ 5,029,382.71

     I     Carryover Servicing Fees                                      $ 1,251,240.76         $ 3,778,141.95

     J     Noteholder's Interest Carryover
           i        Class A-1                                            $         0.00         $ 3,778,141.95
           i        Class A-2                                            $         0.00         $ 3,778,141.95
                                                                         --------------         
           iii      TOTAL NOTEHOLDER'S INTEREST CARRYOVER                $         0.00

     K     CERTIFICATEHOLDER'S RETURN CARRYOVER                          $         0.00         $ 3,778,141.95

     L     EXCESS TO RESERVE ACCOUNT                                     $ 3,778,141.95         $         0.00
</TABLE>





SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 7
<PAGE>   41
VIII. 1996-3       DISTRIBUTIONS

<TABLE>
<CAPTION>
               ----------------------------------------------------------------------------------------------------------------
       A       DISTRIBUTION AMOUNTS                                            CLASS A-1          CLASS A-2      CERTIFICATES
               <S>     <C>                                                     <C>               <C>                <C>
               i       Quarterly Interest Due                                  $15,231,331.12    $9,658,462.42      $963,336.06
               ii      Quarterly Interest Paid                                 $15,231,331.12    $9,658,462.42      $963,336.06
                                                                               --------------    -------------      -----------
               iii     INTEREST SHORTFALL                                      $         0.00    $        0.00      $      0.00
                                                                         
               iv      Interest Carryover Due                                  $         0.00    $        0.00      $      0.00
               v       Interest Carryover Paid                                 $         0.00    $        0.00      $      0.00
                                                                               --------------    -------------      -----------
               vi      INTEREST CARRYOVER                                      $         0.00    $        0.00      $      0.00
                                                                         
               vii     Quarterly Principal Due (B)                             $36,781,408.16    $        0.00      $      0.00
               viii    Quarterly Principal Paid                                $36,781,408.16    $        0.00      $      0.00
                                                                               --------------    -------------      -----------
               ix      QUARTERLY PRINCIPAL SHORTFALL                           $         0.00    $        0.00      $      0.00

               ----------------------------------------------------------------------------------------------------------------
               x       Total Distribution Amount                               $52,012,739.28    $9,658,462.42      $963,336.06
               ----------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
       <S>     <C>                                                                               <C>
       B       PRINCIPAL DISTRIBUTION RECONCILIATION
               i       Notes and Certificates Principal Balance   09/30/96                       $1,506,750,000.00
               ii      Adjusted Pool Balance  09/30/96                                           $1,469,968,591.84
                                                                                                 -----------------
               iii     Adjusted Pool Exceeding Notes and Certificate Balance (i-ii)              $   36,781,408.16
                                                                                                 -----------------
               IV      PRINCIPAL  DISTRIBUTION AMOUNT                                            $   36,781,408.16
                                                                                                 =================

       C       Total Principal Distribution                                                      $   36,781,408.16
       D       Total Interest Distribution                                                       $   25,853,129.60
                                                                                                 -----------------
       E       TOTAL CASH DISTRIBUTIONS-NOTE AND CERTIFICATES                                    $   62,634,537.76
</TABLE>

<TABLE>
<CAPTION>
               ---------------------------------------------------------------------------------------------------
       F       NOTE & CERTIFICATE BALANCES                                         7/09/96             10/25/96
               ---------------------------------------------------------------------------------------------------
               <S>     <C>                                                    <C>                  <C>
               i       A-1 Note Balance        (78442GAA4)                    $901,000,000.00      $864,218,591.84
                       A-1 Note Pool Factor                                      1.0000000000         0.9591771275

               ii      A-2 Note Balance        (78442GAB2)                    $553,000,000.00      $553,000,000.00
                       A-2 Note Pool Factor                                      1.0000000000         1.0000000000

               iii     Certificate Balance     (78442GAC0)                    $ 52,750,000.00      $ 52,750,000.00
                       Certificate Pool Factor                                   1.0000000000         1.0000000000
               ---------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
       <S>     <C>                                                                                                    <C>
       G       RESERVE ACCOUNT RECONCILIATION
               i       Beginning of Period Balance                                                                    $3,756,760.00
               ii      Deposits to correct Shortfall                                                                  $        0.00
               iii     Deposits from Excess Servicing                                                                 $3,778,141.95
                                                                                                                      -------------
               iv      Total Reserve Account Balance Available                                                        $7,534,901.95
               v       Required Reserve Account Balance                                                               $3,674,921.48

               vi      Shortfall Carried to Next Period                                                               $        0.00
               vii     EXCESS RESERVE -RELEASE TO SLM FUNDING CORP                                                    $3,859,980.47
               viii    Ending Reserve Account Balance                                                                 $3,674,921.48
</TABLE>



SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 8
<PAGE>   42
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
X.       1996-3                    PAYMENT HISTORY AND CPRS
- --------------------------------------------------------------------------------
                    DISTRIBUTION         ACTUAL           SINCE ISSUED
                        DATE         POOL BALANCES            CPR *
                       <S>          <C>                       <C>
                       Jun-96       $1,502,704,078             -

                       Oct-96       $1,466,211,474            6.3%
</TABLE>





  * "SINCE ISSUED CPR" IS BASED ON THE CURRENT PERIOD'S ENDING POOL BALANCE
CALCULATED AGAINST THE ORIGINAL POOL BALANCE AND ASSUMING CUTOFF DATE POOL DATA.

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

SLM STUDENT LOAN TRUST 1996-3

                                    PAGE 9
<PAGE>   43


                         SLM STUDENT LOAN TRUST 1996-3
                             OFFICER'S CERTIFICATE


<TABLE>
<S>                                                         <C>
INDENTURE TRUSTEE                                           ELIGIBLE LENDER TRUSTEE
- -----------------                                           -----------------------
Bankers Trust Company                                       Chase Manhattan Bank (USA)
Four Albany Street                                          1 Chase Manhattan Plaza
New York, NY 10006                                          Wilmington, Delaware 19801-1398
Attn: Corporate Trust & Agency Group                        Attn: Manager, Trust Division
(212) 250-6547                                              (302) 575-5022


ADMINISTRATOR                                               SERVICER
- -------------                                               --------
Sallie Mae                                                  Sallie Mae Servicing Corporation
11600 Sallie Mae Drive                                      11600 Sallie Mae Drive
Reston, Virginia 20190-4798                                 Reston, Virginia 20193
Attn: Director, Corporate Finance Operations                ATTN: Director ABS Administration
(703) 810-7711
</TABLE>




Pursuant to Section 3.1 of the Administration Agreement (the "Agreement"), we,
the undersigned, hereby certify that (i) a review of the activities and
performances of the Servicer and Administrator from July 9, 1996 through
September 30, 1996 has been made, and (ii) to the best of our knowledge, the
Servicer and Administrator have fulfilled their obligations under the Agreement
throughout such period.

October 21, 1996

SALLIE MAE, AS ADMINISTRATOR

/s/  ROBERT R. LEVINE             
- ----------------------------------
Robert R. Levine, Vice President
  and Treasurer

/s/  MARK G. OVEREND              
- ----------------------------------
Mark G. Overend, Vice President
  and Controller


<PAGE>   1
                                                                    EXHIBIT 99.1


           PURCHASE AGREEMENT MASTER SECURITIZATION TERMS NUMBER 1000


         These Purchase Agreement Master Securitization Terms Number 1000
("Master Terms") dated as of October 3, 1996 among SLM Funding Corporation
("Funding"), Chase Manhattan Bank USA, National Association, not in its
individual capacity but solely as Interim Eligible Lender Trustee (the "Interim
Eligible Lender Trustee") for the benefit of Funding under the Interim Trust
Agreement dated as of October 1, 1996 between Funding and the Interim Eligible
Lender Trustee, and Student Loan Marketing Association ("Sallie Mae"), shall be
effective upon execution by the parties hereto.  References to Funding herein
mean the Interim Eligible Lender Trustee for all purposes involving the holding
or transferring of legal title to the Eligible Loans.

         WHEREAS, Sallie Mae is the owner of certain student loans guaranteed
under the Higher Education Act;

         WHEREAS, Sallie Mae may desire to sell its interest in such loans from
time to time and Funding may desire to purchase such loans from Sallie Mae;

         WHEREAS, the Interim Eligible Lender Trustee is willing to hold legal
title to, and serve as eligible lender trustee with respect to, such loans on
behalf of Funding;

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

SECTION 1.  TERMS

         These Master Terms establish the terms under which Sallie Mae may sell
and Funding (and with respect to legal title, the Interim Eligible Lender
Trustee on behalf of Funding) may purchase the Loans (and all obligations of
the Borrowers thereunder) specified on each Purchase Agreement as the parties
may execute from time to time pursuant to these Master Terms.  Each such
Purchase Agreement shall be substantially in the form of Attachment A hereto,
incorporating by reference the terms of these Master Terms, and shall be a
separate agreement among Sallie Mae, Funding, and the Interim Eligible Lender
Trustee on behalf of Funding with respect to the Loans covered by the terms of
such Purchase Agreement.  If the terms of a Purchase Agreement conflict with
the terms of these Master Terms, the terms of such Purchase Agreement shall
supersede and govern.

SECTION 2.  DEFINITIONS

         Capitalized terms used but not otherwise defined herein shall have the
definitions set forth in Appendix A hereto.





<PAGE>   2


         For purposes hereof:

         (A) "Account" means all of the Eligible Loans hereunder of one (1)
         Borrower that are of the same Loan type made under the identical
         subsection of the Higher Education Act and in the same status.

         (B) "Bill of Sale" means that document executed by an authorized
         officer of Sallie Mae which shall set forth the Loans offered by
         Sallie Mae and accepted for purchase by the  Interim Eligible Lender
         Trustee for the benefit of Funding and which shall sell, assign and
         convey to the Interim Eligible Lender Trustee for the benefit of
         Funding and its assignees all rights, title and interest of Sallie Mae
         in the Loans listed on the Bill of Sale and will certify that the
         representations and warranties made by Sallie Mae pursuant to Section
         5(A) of these Master Terms are true and correct.

         (C) "Borrower" means the obligor on a Loan.

         (D) "Consolidation Loan" means a Loan made pursuant to and in full
         compliance with Section 428C of the Higher Education Act.

         (E) "Cutoff Date" means with respect to the first sale hereunder,
         September 2, 1996, and, with respect to subsequent sales hereunder, a
         date agreed to by Sallie Mae and Funding to use in determining the
         Principal Balance and accrued interest to be capitalized for purposes
         of completing the Loan Transmittal Summary Form.

         (F) "Deferred Payment" means an amount equal to 66 _ of the amount
         distributed to Funding pursuant to Section 2.8 C(G) of the
         Administration Agreement (exclusive of the amount of any such
         distribution attributable to the reduction from time to time of the
         Specified Reserve Account Balance).
             
         (G) "Delinquent" means the period any payment of principal or interest
         due on the Loan is overdue.

         (H) "Eligible Loan" means a Loan offered for sale by Sallie Mae under
         the Purchase Agreement which as of the Cutoff Date is current or no
         more Delinquent than permitted under the Purchase Agreement in payment
         of principal or interest and which meets the following criteria as of
         the effective date of the Bill of Sale:

                 (i)   is a Stafford Loan, a Consolidation Loan, a PLUS Loan or
                 SLS Loan;





                                       2
<PAGE>   3


                 (ii)  is owned by Sallie Mae and is fully disbursed;

                 (iii) is guaranteed as to principal and interest by the
                 applicable Guarantor to the maximum extent permitted by the
                 Higher Education Act for such Loan;

                 (iv)  bears interest at a stated rate of not less than the
                 maximum rate permitted under the Higher Education Act for such
                 Loan;

                 (v)   is eligible for the payment of the quarterly special
                 allowance at the full and undiminished rate established under
                 the formula set forth in the Higher Education Act for such
                 Loan;

                 (vi)  if not yet in repayment status, is eligible for the
                 payment of interest benefits by the Secretary or, if not so
                 eligible, is a Loan for which interest either is billed
                 quarterly to Borrower or deferred until commencement of the
                 repayment period, in which case such accrued interest is
                 subject to capitalization to the full extent permitted by the
                 applicable Guarantor;

                 (vii)  is supported by the following  documentation:

                          (a)     for each Loan:

                          1.      loan application, and any supplement
                                  thereto,

                          2.      original promissory note and any addendum
                                  thereto or a certified copy thereof if more
                                  than one loan is represented by a single
                                  promissory note and all loans so represented
                                  are not being sold at the same time,

                          3.      evidence of guarantee,

                          4.      any other document and/or record which
                                  Funding  may be required to retain pursuant
                                  to Regulations; and

                          (b)     for each Loan only if applicable:

                          1.      payment history (or similar document)
                                  including (i) an indication of the Principal
                                  Balance and the date through which interest
                                  has been paid, each as of the Cutoff Date and
                                  (ii) an accounting of the allocation of all
                                  payments by Borrower or on Borrower's





                                       3
<PAGE>   4


                                  behalf to principal and interest on the Loan,

                          2.      documentation which supports periods of
                                  current or past deferment or past
                                  forbearance,

                          3.      a collection history, if the Loan was ever in
                                  a delinquent status, including detailed
                                  summaries of contacts and including the
                                  addresses or telephone numbers used in
                                  contacting or attempting to contact Borrower
                                  and any endorser and, if required by the
                                  Guarantor, copies of all letters and other
                                  correspondence relating to due diligence
                                  processing,

                          4.      evidence of all requests for skip-tracing
                                  assistance and current address of Borrower,
                                  if located,

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

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

         (I) "Initial Payment" means the dollar amount specified in the
         applicable Purchase Agreement.

         (J) "Loan" means the Note or Notes offered for sale pursuant to the
         Purchase Agreement and related documentation together with any
         guaranties and other rights relating thereto including, without
         limitation, Interest Subsidy Payments and Special Allowance Payments.

         (K) "Loan Transmittal Summary Forms" means the forms provided to
         Sallie Mae by Funding and completed by Sallie Mae which list, by
         Borrower, the Loans subject to the Bill of Sale and the outstanding
         Principal Balance and accrued interest thereof as of the Cutoff Date.

         (L) "Note" means the promissory note of the Borrower and any
         amendment thereto evidencing the Borrower's obligation with regard to
         a student loan guaranteed under the Higher Education Act.

         (M) "PLUS Loan" means a Loan which was made pursuant to the PLUS
         Program established under Section 428B of the Higher Education Act (or
         predecessor provisions).





                                       4
<PAGE>   5


         (N)  "Principal Balance" means the outstanding principal amount of the
         Loan, plus interest expected to be capitalized (if any), less amounts
         which may not be insured (such as late charges).

         (O)  "Purchase Agreement" means a Purchase Agreement (including any
         attachments thereto), substantially in the form of Attachment A
         hereto, of which these Master Terms form a part by reference.

         (P)  "Purchase Price" means the sum of the Initial Payment and
         Deferred Payment.

         (Q)  "Sale Agreement" means the Sale Agreement Master  Securitization
         Terms Number 1000 among SLM Funding Corporation as seller, Chase
         Manhattan Bank USA, National Association as Interim Eligible Lender
         Trustee and Eligible Lender Trustee.

         (R)  "Secretary" means the United States Secretary of Education or any
         successor.

         (S)  "SLS Loan" means a Loan which was made pursuant to the
         Supplemental Loans for Students Program established under Section 428A
         of the Higher Education Act (or predecessor provisions), including
         Loans referred to as ALAS Loans or Student PLUS Loans.

         (T)  "Stafford Loans" mean Subsidized Stafford Loans and Unsubsidized
         Stafford Loans.

         (U)  "Subsidized Stafford Loan" means a Loan for which the interest
         rate is governed by Section 427A(a) or 427A(d) of the Higher Education
         Act.

         (V)  "Unsubsidized Stafford Loan" means a Loan made pursuant to
         Section 428H of the Higher Education Act.

SECTION 3.  SALE/PURCHASE

         (A)     Consummation of Sale and Purchase

                 The sale and purchase of Eligible Loans pursuant to a Purchase
         Agreement shall be consummated upon Funding's receipt from Sallie Mae
         of the Bill of Sale and the payment by Funding to Sallie Mae of the
         Initial Payment, and when consummated such sale and purchase shall be
         effective as of the date of the Bill of Sale.  Sallie Mae and Funding
         shall use their best efforts to perform promptly their respective
         obligations pursuant to such Purchase Agreement.





                                       5
<PAGE>   6


         (B)     Settlement of the Initial Payment

                 Funding on the date of the Bill of Sale shall pay Sallie Mae
         the Initial Payment by wire transfer of immediately available funds to
         the account specified by Sallie Mae.

         (C)   Interest Subsidy and Special Allowance Payments

                 On the date of the Bill of Sale, Sallie Mae shall be entitled
         to all Interest Subsidy Payments and Special Allowance Payments on the
         Loans subject to each Bill of Sale accruing up to but not including
         the date of the Bill of Sale.  The Interim Eligible Lender Trustee on
         behalf of Funding shall be entitled to all Special Allowance Payments
         and Interest Subsidy Payments accruing from the date of the Bill of
         Sale.

         (D) Special Programs

                 In consideration of the sale of the Eligible Loans under these
         Master Terms and each Purchase Agreement, Funding agrees to cause the
         Servicer to offer borrowers of Trust Student Loans all special
         programs, whether or not in existence as of the date of any Purchase
         Agreement, generally offered to the obligors of comparable loans owned
         by Sallie Mae subject to terms and conditions of Section 3.12 of the
         Servicing Agreement.

         (E) Deferred Payment

                 Funding shall pay the Deferred Payment to Sallie Mae when and
         as the same is received by Funding. If the Trust Student Loans are
         purchased by Funding pursuant to Section 6.1 of the Administration
         Agreement, Funding shall pay to Sallie Mae as part of the Deferred
         Payment 66 2/3% of the present value of the excess of the projected
         future yield on the Trust Student Loans after the date of such
         purchase over the projected cost to Funding of carrying the Trust
         Student Loans as reasonably estimated by Funding assuming (1) that
         interest rates applicable to the Trust Student Loans in effect on the
         date of such purchase remain in effect, (2) that the cost to Funding
         of carrying the Trust Student Loans is equal to the blended rate on
         the Notes and Certificates on the date of such purchase, (3) that the
         servicing costs and loss experience applicable to the Trust Student
         Loans during the one year period preceding such purchase continue
         during the remaining life of the Trust Student Loans and (4) a
         discount rate equal to the blended rate on the Notes and Certificates
         on the date of such purchase.  If the Trust Student Loans are sold
         pursuant to the auction provision in Section 4.4 of the Indenture,





                                       6
<PAGE>   7


         Funding shall pay to Sallie Mae as part of the Deferred Payment 66
         2/3% of the amount, if any, by which the sale price exceeds the
         Minimum Purchase Amount and any costs of terminating the Trust.
         Funding shall also be obligated to pay Sallie Mae as part of the
         Deferred Payment, in the event that the provisions of Section 2.8C(F)
         of the Administration Agreement are operative, upon payment in full of
         the Notes and Certificates to the extent of amounts then distributable
         by the Trust to Funding, 66 2/3% of the aggregate amount that would
         have been distributed to Funding pursuant to Section 2.8C(G) of the
         Administration Agreement (exclusive of the amount of any such
         distribution attributable to the reduction from time to time of the
         Specified Reserve Account Balance) but for the operation of Section
         2.8C(F) of the Administration Agreement.

SECTION 4.  CONDITIONS PRECEDENT TO PURCHASE

         (A)     Activities Prior to the Purchase Date

                 Sallie Mae shall provide any assistance requested by Funding
         in determining that all required documentation on the Loans is present
         and correct.

         (B)     Continued Servicing

                 Following the execution of each Purchase Agreement, Sallie Mae
         shall service, or cause to be serviced, all Loans subject to such
         Purchase Agreement as required under the Higher Education Act until
         the date of the Bill of Sale.

         (C)     Bill of Sale/Loan Transmittal Summary Form

                 Sallie Mae shall deliver to Funding:

                 (i) a Bill of Sale executed by an authorized  officer of
                 Sallie Mae, covering Loans offered by Sallie Mae and accepted
                 by Funding as set forth thereon, selling, assigning and
                 conveying to the Interim Eligible Lender Trustee on behalf of
                 Funding and its assignees all right, title and interest of
                 Sallie Mae, including the insurance interest of Sallie Mae, in
                 each of the Loans, and stating that the representations and
                 warranties made by Sallie Mae in Section 5 of these Master
                 Terms are true and correct on and as of the date of the Bill
                 of Sale; and

                 (ii) the Loan Transmittal Summary Form, attached to the Bill
                 of Sale, identifying each of the Eligible Loans which is the
                 subject of the Bill of Sale and





                                       7
<PAGE>   8


                 setting forth the unpaid Principal Balance of each such Loan.

         (D)     Endorsement

                 Sallie Mae shall provide a blanket endorsement transferring
         the entire interest of Sallie Mae in the Loans to the Interim Eligible
         Lender Trustee on behalf of Funding with the form of endorsement
         provided for in the Purchase Agreement.

                 At the direction of and in such form as Funding may designate,
         Sallie Mae also agrees to individually endorse any Eligible Loan as
         Funding may request from time to time.

         (E)     Officer's Certificate

                 Sallie Mae shall furnish to Funding, with each Bill of Sale
         provided in connection with each purchase of Loans pursuant to these
         Master Terms, an Officer's Certificate, dated as of the date of such
         Bill of Sale, in substantially the form of Attachment C.

         (F)     Loan Transfer Statement

                 Upon Funding's request, Sallie Mae shall deliver to Funding
         one (1) or more Loan Transfer Statements (Department of Education Form
         OE 1074 or its equivalent) provided by Funding, executed by Sallie Mae
         and dated the date of the Bill of Sale.  Sallie Mae agrees that
         Funding and the Interim Eligible Lender Trustee may use the Bill of
         Sale, including the Loan Transmittal Summary Form attached to the Bill
         of Sale, in lieu of OE Form 1074, as official notification to the
         Guarantor of the assignment by Sallie Mae to the Interim Eligible
         Lender Trustee on behalf of Funding of the Loans listed on the Bill of
         Sale.

         (G) Power of Attorney

                 Sallie Mae hereby grants to Funding and the Interim Eligible
         Lender Trustee for the benefit of Funding an irrevocable power of
         attorney, which power of attorney is coupled with an interest, to
         individually endorse or cause to be individually endorsed in the name
         of Sallie Mae any Eligible Loan to evidence the transfer of such
         Eligible Loan to Funding and the Interim Eligible Lender Trustee for
         the benefit of Funding and to cause to be transferred physical
         possession of any Note from Sallie Mae or the Servicer to Funding or
         the Interim Eligible Lender Trustee or any custodian on their behalf.





                                       8
<PAGE>   9


SECTION 5.  REPRESENTATIONS AND WARRANTIES OF SALLIE MAE AND INTERIM ELIGIBLE
            LENDER TRUSTEE

         (A)     General

         Sallie Mae represents and warrants to Funding that with respect to  a
portfolio of Loans, as of the date of each  Purchase Agreement and Bill of
Sale:

                 (i)   Sallie Mae is an eligible lender or other qualified
                 holder of loans originated pursuant to the Federal Family
                 Education Loan Program established under the Higher Education
                 Act;

                 (ii)  Sallie Mae is duly organized and existing under the laws
                 of the applicable jurisdiction;

                 (iii) Sallie Mae has all requisite power and authority to
                 enter into and to perform the terms of the Purchase Agreement;
                 and

                 (iv)  Sallie Mae will not, with respect to any Loan purchased
                 under Purchase Agreements executed pursuant to these Master
                 Terms, agree to release any Guarantor from any of its
                 contractual obligations as an insurer of such Loan or agree
                 otherwise to alter, amend or renegotiate any material term or
                 condition under which such Loan is insured, except as required
                 by law or rules and regulations issued pursuant to law,
                 without the express prior written consent of Funding.

         (B)     Particular

                 Sallie Mae represents and warrants to Funding as to the Loans
         purchased by Funding under each Purchase Agreement and each Bill of
         Sale executed pursuant these Master Terms that:

                 (i)   Sallie Mae has good title to, and is the sole owner of,
                 the Loans, free and clear of all security interests, liens,
                 charges, claims, offsets, defenses, counterclaims or
                 encumbrances of any nature and no right of rescission,
                 offsets, defenses or counterclaims have been asserted or
                 threatened with respect to the Loans;

                 (ii)  The Loans are Eligible Loans and the description of the
                 Loans set forth in the Purchase Agreement is true and correct;





                                       9
<PAGE>   10


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

                 (iv)      The Loans are each in full force and effect in
                 accordance with their terms and are legal, valid and binding
                 obligations of the respective Borrowers thereunder subject to
                 no defenses (except the defense of infancy);

                 (v)   Each Loan has been duly made and  serviced in accordance
                 with the provisions of the Federal Family Education Loan
                 Program established under the Higher Education Act, and has
                 been duly insured by a Guarantor; such guarantee is in full
                 force and effect and is freely transferable to the Interim
                 Eligible Lender Trustee on behalf of Funding as an incident to
                 the purchase of each Loan; and all premiums due and payable to
                 such Guarantor shall have been paid in full as of the date of
                 the Bill of Sale;

                 (vi)  Any payments on the Loans received by Sallie Mae which
                 have been allocated to reduction of principal and interest on
                 such Loans have been allocated on a simple interest basis; the
                 information with respect to the Loans as of the Cutoff Date as
                 stated on the Loan Transmittal Summary Form is true and
                 correct;

                 (vii)  Due diligence and reasonable care have been exercised
                 in the making, administering, servicing and collecting the
                 Loans and, with respect to any Loan for which repayment terms
                 have been established, all disclosures of information required
                 to be made pursuant to the Higher Education Act have been
                 made;

                 (viii)  All origination fees authorized to be collected
                 pursuant to Section 438 of the Higher Education Act have been
                 paid to the Secretary;





                                       10
<PAGE>   11


                 (ix) Each Loan has been duly made and serviced in accordance
                 with the provisions of all applicable federal and state laws;

                 (x) No Loan is more than ninety (90) days delinquent as of the
                 Cutoff Date and no default, breach, violation or event
                 permitting acceleration under the terms of any Loan has
                 arisen; and neither Sallie Mae nor any predecessor holder of
                 any Loan has waived any of the foregoing other than as
                 permitted by the Basic Documents;

                 (xi)  It is the intention of Sallie Mae, the Interim Eligible
                 Lender Trustee and Funding, and Sallie Mae hereby warrants
                 that, the transfer and assignment herein contemplated
                 constitute a valid sale of the Loans from Sallie Mae to the
                 Interim Eligible Lender Trustee on behalf of Funding and that
                 the beneficial interest in and title to such Loans not be part
                 of Sallie Mae's estate in the event of the bankruptcy of
                 Sallie Mae or the appointment of a receiver with respect to
                 Sallie Mae;

                 (xii)  There is only one original executed copy of the
                 promissory note evidencing each Loan; and

                 (xiii)   No Borrower of any Loan as of the Cutoff Date is
                 noted in the related Loan File as being currently involved in
                 a bankruptcy proceeding.

         (C)     The Interim Eligible Lender Trustee represents and warrants
         that as of the date of each Purchase Agreement and each Bill of Sale:

                 (i)  The Interim Eligible Lender Trustee is a national banking
         association duly organized and validly existing in good standing under
         the laws of the United States and having an office located within the
         state of Delaware.  It has all requisite corporate power and authority
         to  execute, deliver and perform its obligations under this Purchase
         Agreement;

                 (ii)  The Interim Eligible Lender Trustee has taken all
         corporate action necessary to authorize the execution and delivery by
         it of the Purchase Agreement, and the Purchase Agreement will be
         executed and delivered by one of its officers who is duly authorized
         to execute and deliver the Purchase Agreement on its behalf;

                 (iii)  Neither the execution nor the delivery by it of the
         Purchase Agreement, nor the consummation by it of the transactions
         contemplated hereby nor compliance by it with





                                       11
<PAGE>   12


         any of the terms or provisions hereof will contravene any Federal or
         Delaware state law, governmental rule or regulation governing the
         banking or trust powers of the Interim Eligible Lender Trustee or any
         judgment or order binding on it, or constitute any default under its
         charter documents or by-laws or any indenture, mortgage, contract,
         agreement or instrument to which it is a party or by which any of its
         properties may be bound; and

                 (iv)  The Interim Eligible Lender Trustee is an "eligible
         lender" as such term is defined in Section 435(d) of the Higher
         Education Act, for purposes of holding legal title to the Trust
         Student Loans as contemplated by the Purchase Agreement and the other
         Basic Documents, it has a lender identification number with respect to
         the Trust Student Loans from the Department and has in effect a
         Guarantee Agreement with each of the Guarantors with respect to the
         Trust Student Loans.

SECTION 6.  PURCHASE OF TRUST STUDENT LOANS; REIMBURSEMENT

         Each party to this Agreement shall give notice to the other parties
promptly, in writing, upon the discovery of any breach of Sallie Mae's
representations and warranties made pursuant to Section 5 hereof which has a
materially adverse effect on the interest of Funding in any Trust Student Loan.
In the event of such a material breach which is not curable by reinstatement of
the Guarantor's guarantee of such Trust Student Loan, Sallie Mae shall
repurchase any affected Trust Student Loan not later than 120 days following
the earlier of the date of discovery of such material breach and the date of
receipt of the Guarantor reject transmittal form with respect to such Trust
Student Loan.  In the event of such a material breach which is curable by
reinstatement of the Guarantor's guarantee of such Trust Student Loan, unless
the material breach shall have been cured within 360 days following the earlier
of the date of discovery of such material breach and the date of receipt of the
Guarantor reject transmittal form with respect to such Trust Student Loan,
Sallie Mae shall purchase such Trust Student Loan not later than the sixtieth
day following the end of such 360-day period.  Sallie Mae shall also remit as
provided in Section 2.6 of the Administration Agreement on the date of purchase
of any Trust Student Loan pursuant to this Section 6 an amount equal to all
nonguaranteed interest amounts and forfeited Interest Subsidy Payments and
Special Allowance Payments with respect to such Trust Student Loan.  In
consideration of the purchase of any such Trust Student Loan pursuant to this
Section 6, Sallie Mae shall remit the Purchase Amount in the manner specified
in Section 2.6 of the Administration Agreement.

         In addition, if any breach of Section 5 hereof by Sallie Mae does not
trigger such purchase obligation but does result in





                                       12
<PAGE>   13


the refusal by a Guarantor to guarantee all or a portion of the accrued
interest (or any obligation of Funding to repay such interest to a Guarantor),
or the loss (including any obligation of Funding to repay the Department) of
Interest Subsidy Payments and Special Allowance Payments, with respect to any
Trust Student Loan affected by such breach, then Sallie Mae shall reimburse
Funding by remitting an amount equal to the sum of all such nonguaranteed
interest amounts and such forfeited Interest Subsidy Payments or Special
Allowance Payments in the manner specified in Section 2.6 of the Administration
Agreement not later than (i) the last day of the next Collection Period ending
not less than 60 days from the date of the Guarantor's refusal to guarantee all
or a portion of accrued interest or loss of Interest Subsidy Payments or
Special Allowance Payments, or (ii) in the case where Sallie Mae reasonably
believes such losses are likely to be collected, not later than the last day of
the next Collection Period ending not less than 360 days from the date of the
Guarantor's refusal to guarantee all or a portion of accrued interest or loss
of Interest Subsidy Payments or Special Allowance Payments.  At the time such
payment is made, Sallie Mae shall not be required to reimburse Funding for
interest that is then capitalized, however, such amounts shall be reimbursed if
the borrower subsequently defaults and such capitalized interest is not paid by
the Guarantor.

         Anything in this Section 6 to the contrary notwithstanding, if as of
the last Business Day of any month the aggregate outstanding principal amount
of Trust Student Loans with respect to which claims have been filed with and
rejected by a Guarantor or with respect to which the Servicer determines that
claims cannot be filed pursuant to the Higher Education Act as a result of a
breach by Sallie Mae or the Servicer, exceeds 1% of the Pool Balance, Sallie
Mae (and the Servicer as provided in the Servicing Agreement) shall purchase,
within 30 days of a written request of the Eligible Lender Trustee or the
Indenture Trustee, such affected Trust Student Loans in an aggregate principal
amount such that after such purchase the aggregate principal amount of such
affected Trust student Loans is less than 1% of the Pool Balance.  The Trust
Student Loans to be purchased by Sallie Mae and the Servicer pursuant to the
preceding sentence shall be based on the date of claim rejection (or the date
of notice referred to in the first sentence of this Section 6) with Trust
Student Loans with the earliest such date to be purchased first.

         In lieu of repurchasing Trust Student Loans pursuant to this Section
6, Sallie Mae may, at its option, substitute Eligible Loans or arrange for the
substitution of Eligible Loans which are substantially similar on an aggregate
basis as of the date of substitution to the Trust Student Loans for which they
are being substituted with respect to the following characteristics:





                                       13
<PAGE>   14


                 (1)      status (i.e., in-school, grace, deferment,
                          forbearance or repayment),

                 (2)      program type (i.e., Unsubsidized Stafford, Subsidized
                          Stafford, PLUS or SLS),

                 (3)      school type,

                 (4)      total return,

                 (5)      principal balance, and

                 (6)      remaining term to maturity.

         In addition, each substituted Eligible Loan will comply, as of the
date of substitution, with all of the representations and  warranties made
hereunder.  In choosing Eligible Loans to be substituted pursuant to this
Section 6, Sallie Mae shall make a reasonable determination that the Eligible
Loans to be substituted will not have a material adverse effect on the
Noteholders and the Certificateholders.

         In the event that Sallie Mae elects to substitute Eligible Loans
pursuant to this Section 6, Sallie Mae will remit to the Administrator the
amount of any shortfall between the Purchase Amount of the substituted Eligible
Loans and the Purchase Amount of the Trust Student Loans for which they are
being substituted.  Sallie Mae shall also remit to the Administrator an amount
equal to all nonguaranteed interest amounts and forfeited Interest Subsidy
Payments and Special Allowance Payments with respect to the Trust Student Loans
in the manner provided in Section 2.6 of the Administration Agreement.  The
sole remedy of Funding, the Eligible Lender Trustee, the Certificateholders and
the Noteholders with respect to a breach by Sallie Mae pursuant to Section 5
hereof shall be to require Sallie Mae to purchase Trust Student Loans, to
reimburse Funding as provided above or to substitute Student Loans pursuant to
this Section.  The Eligible Lender Trustee shall have no duty to conduct any
affirmative investigation as to the occurrence of any condition requiring the
purchase of any Trust Student Loan or the reimbursement for any interest
penalty pursuant to this Section 6.

SECTION 7.  OBLIGATION TO REMIT SUBSEQUENT PAYMENTS AND FORWARD COMMUNICATIONS

         (A)  Any payment received by Sallie Mae with respect to amounts
         accrued after the Date of the Bill of Sale for any Loan sold to
         Funding, which payment is not reflected in the Loan Transmittal
         Summary Form, shall be received by Sallie Mae in trust for the account
         of Funding and Sallie Mae hereby disclaims any title to or interest in
         any such





                                       14
<PAGE>   15


         amounts.  Within two (2) business days following the date of receipt,
         Sallie Mae shall remit to Funding an amount equal to any such payments
         on a list provided by Funding identifying the Loans with respect to
         which such payments were made, the amount of each such payment and the
         date each such payment was received.

         (B) Any written communication received at any time by Sallie Mae with
         respect to any Loan subject to this Purchase Agreement shall be
         transmitted by Sallie Mae to Servicer within two (2) business days of
         receipt.  Such communications shall include, but not be limited to,
         letters, notices of death or disability, notices of bankruptcy, forms
         requesting deferment of repayment or loan cancellation, and like
         documents.

SECTION 8.  CONTINUING OBLIGATION OF SALLIE MAE

         Sallie Mae shall provide all reasonable assistance necessary for
Funding to resolve account problems raised by any Borrower, the Guarantor or
the Secretary provided such account problems are attributable to or are alleged
to be attributable to (a) an event occurring during the period Sallie Mae owned
the Loan, or (b) a payment made or alleged to have been made to Sallie Mae.
Further, Sallie Mae agrees to execute any financing statements at the request
of Funding in order to reflect Funding's interest in the Loans.

SECTION 9.  LIABILITY OF SALLIE MAE; INDEMNITIES

 Sallie Mae shall be liable in accordance herewith only to the  extent of the
obligations specifically undertaken by Sallie Mae under this Purchase
Agreement.

         (i)  Sallie Mae shall indemnify, defend and hold harmless  Funding and
         the Interim Eligible Lender Trustee in its individual capacity and
         their officers, directors, employees and agents from and against any
         taxes that may at any time be asserted against any such Person with
         respect to the transactions contemplated herein and in the other Basic
         Documents (except any such income taxes arising out of fees paid to
         the Interim Eligible Lender Trustee), including any sales, gross
         receipts, general corporation, tangible personal property, privilege
         or license taxes (but, in the case of Funding, not including any taxes
         asserted with respect to, and as of the date of, the sale of the Loans
         to the Interim Eligible Lender Trustee on behalf of Funding, or
         asserted with respect to ownership of the Trust Student Loans) and
         costs and expenses in defending against the same.





                                       15
<PAGE>   16


         (ii)  Sallie Mae shall indemnify, defend and hold harmless Funding and
         the Interim Eligible Lender Trustee in its individual capacity, and
         the officers, directors, employees and agents of Funding, and the
         Interim Eligible Lender Trustee from and against any and all costs,
         expenses, losses, claims, damages and liabilities arising out of, or
         imposed upon such Person through, Sallie Mae's willful misfeasance,
         bad faith or gross negligence in the performance of its duties under
         the Purchase Agreement, or by reason of reckless disregard of its
         obligations and duties under the Purchase Agreement.

         (iii)  Sallie Mae shall be liable as primary obligor for, and shall
         indemnify, defend and hold harmless the Interim Eligible Lender
         Trustee in its individual capacity and its officers, directors,
         employees and agents from and against, all costs, expenses, losses,
         claims, damages, obligations and liabilities arising out of, incurred
         in connection with or relating to the Purchase Agreement, the other
         Basic Documents, the acceptance or performance of the trusts and
         duties set forth herein and in the Sale Agreement or the action or the
         inaction of the Interim Eligible Lender Trustee hereunder, except to
         the extent that such cost, expense, loss, claim, damage, obligation or
         liability:  (a) shall be due to the willful misfeasance, bad faith or
         negligence (except for errors in judgment) of the Interim Eligible
         Lender Trustee, (b) shall arise from any breach by the Interim
         Eligible Lender Trustee of its covenants made under any of the Basic
         Documents; or (c) shall arise from the breach by the Interim Eligible
         Lender Trustee of any of its representations or warranties made in its
         individual capacity set forth in these Master Terms or any Purchase
         Agreement.  In the event of any claim, action or proceeding for which
         indemnity will be sought pursuant to this paragraph, the Interim
         Eligible Lender Trustee's choice of legal counsel shall be subject to
         the approval of Sallie Mae, which approval shall not be unreasonably
         withheld.

         Indemnification under this Section shall survive the resignation or
removal of the Interim Eligible Lender Trustee  and the termination of these
Master Terms, and shall include reasonable fees and expenses of counsel and
expenses of litigation.  If Sallie Mae shall have made any indemnity payments
pursuant to this Section and the Person to or on behalf of whom such payments
are made thereafter shall collect any of such amounts from others, such Person
shall promptly repay such amounts to Sallie Mae, without interest.





                                       16
<PAGE>   17


SECTION 10.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS OF
             SALLIE MAE

         Any Person (a) into which Sallie Mae may be merged or consoli dated,
(b) which may result from any merger or consolidation to which Sallie Mae shall
be a party or (c) which may succeed to the properties and assets of Sallie Mae
substantially as a whole, shall be the successor to Sallie Mae without the
execution or filing of any document or any further act by any of the parties to
this Purchase Agreement; provided, however, that Sallie Mae hereby covenants
that it will not consummate any of the foregoing transactions except upon
satisfaction of the following:  (i) the surviving Person, if other than Sallie
Mae, executes an agreement of assumption to perform every obligation of Sallie
Mae under the Purchase Agreement, (ii) immediately after giving effect to such
transaction, no representation or warranty made pursuant to Section 5 shall
have been breached, (iii) the surviving Person, if other than Sallie Mae, shall
have delivered to the Interim Eligible Lender Trustee an Officers' Certificate
and an Opinion of Counsel each stating that such consolidation, merger or
succession and such agreement of assumption comply with this Section and that
all conditions precedent, if any, provided for in this Purchase Agreement
relating to such transaction have been complied with, and that the Rating
Agency Condition shall have been satisfied with respect to such transaction
(iv) if Sallie Mae is not the surviving entity, Sallie Mae shall have delivered
to the Interim Eligible Lender Trustee an Opinion of Counsel either (A) stating
that, in the opinion of such counsel, all financing statements and continuation
statements and amendments thereto have been executed and filed that are
necessary fully to preserve and protect the interest of Funding and the Interim
Eligible Lender Trustee in the Loans and reciting the details of such filings,
or (B) stating that, in the opinion of such counsel, no such action shall be
necessary to preserve and protect such interests.

SECTION 11.  LIMITATION ON LIABILITY OF SALL IE MAE AND OTHERS 

         Sallie Mae and any director or officer or employee or agent thereof
may rely in good faith on the advice of counsel or on any document of any kind,
prima facie properly executed and submitted by any Person respecting any
matters arising hereunder (provided that such reliance shall not limit in any
way Sallie Mae's obligations under Section 6.)  Sallie Mae shall not be under
any obligation to appear in, prosecute or defend any legal action that shall
not be incidental to its obligations under these Master Terms or any Purchase
Agreement, and that in its opinion may involve it in any expense or liability.
Except as provided herein, the repurchase (or substitution) and reimbursement
obligations of Sallie Mae will constitute the sole remedy available to Funding
for uncured breaches; provided,





                                       17
<PAGE>   18


however, that the information with respect to the Loans listed on the Bill of
Sale may be adjusted in the ordinary course of business subsequent to the date
of the Bill of Sale and to the extent that the aggregate Principal Balance of
the Loans listed on the Bill of Sale is less than the aggregate Principal
Balance stated on the Bill of Sale, Sallie Mae shall remit such amount to the
Interim Eligible Lender Trustee on behalf of Funding.  Such reconciliation
payment shall be made from time  to time but no less frequently than
semi-annually.

SECTION 12.  LIMITATION OF LIABILITY OF INTERIM ELIGIBLE LENDER TRUSTEE

          Notwithstanding anything contained herein to the contrary, these
Master Terms and any Purchase Agreement have been signed by Chase Manhattan
Bank USA, National Association not in its individual capacity but solely in its
capacity as Interim Eligible Lender Trustee for Funding and in no event shall
Chase Manhattan Bank USA, National Association in its individual capacity have
any liability for the representations, warranties, covenants, agreements or
other obligations of Funding, under these Master Terms  or any Purchase
Agreement or in any of the certificates, notices or agreements delivered
pursuant hereto, as to all of which recourse shall be had solely to the assets
of Funding.

SECTION 13.  EXPENSES

         Except as otherwise provided herein, each party to these Master Terms
or any Purchase Agreement shall pay its own expense incurred in connection with
the preparation, execution and delivery of these Master Terms and any Purchase
Agreement and the transactions contemplated herein or therein.

SECTION 14.  SURVIVAL OF COVENANTS/SUPERSESSION

         All covenants, agreements, representations and warranties made herein
and in or pursuant to any Purchase Agreements executed pursuant to these Master
Terms shall survive the consummation of the purchase of the Loans provided for
in each Purchase Agreement.  All covenants, agreements, representations and
warranties made or furnished pursuant hereto by or on behalf of Sallie Mae
shall bind and inure to the benefit of any successors or assigns of Funding and
shall survive with respect to each Loan.  Each Purchase Agreement supersedes
all previous agreements and understandings between Funding and Sallie Mae with
respect to the subject matter thereof.  These Master Terms and any Purchase
Agreement may  be changed, modified or discharged, and any rights or
obligations hereunder may be waived, only by a written instrument signed by a
duly authorized officer of the party against whom enforcement of any such
waiver, change, modification or discharge is sought.  The waiver





                                       18
<PAGE>   19


by Funding of any covenant, agreement, representation or warranty required to
be made or furnished by Sallie Mae or the waiver by Funding of any provision
herein contained or contained in any Purchase Agreement shall not be deemed to
be a waiver of any breach of any other covenant, agreement, representation,
warranty or provision herein contained, nor shall any waiver or any custom or
practice which may evolve between the parties in the administration of the
terms hereof or of any Purchase Agreement, be construed to lessen the right of
Funding to insist upon the performance by Sallie Mae in strict accordance with
said terms.

SECTION 15.  COMMUNICATION AND NOTICE REQUIREMENTS

         All communications, notices and approvals provided for hereunder shall
be in writing and mailed or delivered to Sallie Mae or Funding, as the case may
be, addressed as set forth in the Purchase Agreement or at such other address
as either party may hereafter designate by notice to the other party.  Notice
given in any such communication, mailed to Sallie Mae or Funding by
appropriately addressed registered mail, shall be deemed to have been given on
the day following the date of such mailing.

SECTION 16.  FORM OF INSTRUMENTS

         All instruments and documents delivered in connection with these
Master Terms and any Purchase Agreement, and all proceedings to be taken in
connection with these Master Terms and any Purchase Agreement and the
transactions contemplated herein and therein, shall be in a form as set forth
in the attachments hereto, and Funding shall have received copies of such
documents as it or its counsel shall reasonably request in connection
therewith.  Any instrument or document which is substantially in the same form
as an Attachment hereto or a recital herein will be deemed to be satisfactory
as to form.

SECTION 17.  AMENDMENT

         These Master Terms and any Purchase Agreement may be amended by  the
parties thereto without the consent of the related Noteholders or
Certificateholders for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of such Master Terms and
Purchase Agreements or of modifying in any manner the rights of such
Noteholders or Certificateholders; provided that such action will not, in the
opinion of counsel satisfactory to the related Indenture Trustee and Eligible
Lender Trustees, materially and adversely affect the interest of any such
Noteholder or Certificateholder.

         In addition, these Master Terms and any Purchase Agreement may also be
amended from time to time by Sallie Mae, the Interim Eligible Lender Trustee
and Funding, with the consent of the





                                       19
<PAGE>   20


Noteholders of Notes evidencing a majority of the Outstanding Amount of the
Notes and the consent of the Certificateholders of Certificates evidencing a
majority of the Certificate Balance, for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of these
Master Terms or any Purchase Agreements or of modifying in any manner the
rights of the Noteholders or the Certificateholders; provided, however, that no
such amendment shall (a) increase or reduce in any manner the amount of, or
accelerate or delay the time of, collections of payments with respect to Loans
or distributions that shall be required to be made for the benefit of the
Noteholders or the Certificateholders or (b) reduce the aforesaid percentage of
the Outstanding Amount of the Notes and the Certificate Balance of
Certificates, the Noteholders or the Certificateholders of which are required
to consent to any such amendment, without the consent of all outstanding
Noteholders and Certificateholders.

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

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

         Prior to the execution of any amendment to these Master Terms, the
Interim Eligible Lender Trustee shall be entitled to receive and rely upon an
Opinion of Counsel stating that execution of such amendment is authorized or
permitted by this Agreement and the Opinion of Counsel referred to in Section
7.1 I((i) of the Administration Agreement.  The Interim Eligible Lender Trustee
may, but shall not be obligated to, enter into any such amendment which affects
the Interim Eligible Lender Trustee's own rights, duties or immunities under
this Agreement or otherwise.

SECTION 18.  NONPETITION COVENANTS

         Notwithstanding any prior termination of these Master Terms Sallie Mae
and the Interim Eligible Lender Trustee shall not acquiesce, petition or
otherwise invoke or cause Funding to invoke the process of any court or
government authority for the purpose of commencing or sustaining a case against
Funding under any Federal or state bankruptcy, insolvency or similar law or
appointing a receiver, liquidator, assignees, trustee, custodian, sequestrator
or other similar official of Funding or any substantial part of its property,
or ordering the winding up or liquidation of the affairs of the Funding.





                                       20
<PAGE>   21


SECTION 19.  GOVERNING LAW

         These Master Terms and any Purchase Agreement shall be  government by
and construed in accordance with the laws of the State of New York.





                                       21
<PAGE>   22


STUDENT LOAN MARKETING                       SLM FUNDING CORPORATION
ASSOCIATION                                         (Purchaser)
(Seller)


By:  /s/  DENISE B. MCGLONE                 By:  /s/  MARK G. OVEREND 
     -------------------------                   ----------------------------

Name:  Denise B. McGlone                    Name:  Mark G. Overend           
       -----------------------                     --------------------------

Title:  Executive Vice President            Title:  Treasurer and Controller
        ------------------------                    ------------------------
        and Chief Financial Officer
        ---------------------------




CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
- ----------------------------------------------
Not in its individual capacity but
solely as Interim Eligible Lender Trustee


By:  /s/  JOHN W. MACK                      
     ---------------------------------------

Name:  John W. Mack                                
       -------------------------------------

Title:  Second Vice President               
        ------------------------------------





                                       22
<PAGE>   23


                                  ATTACHMENT A
                               PURCHASE AGREEMENT
                          Dated as of October 3, 1996

                         PURCHASE AGREEMENT NUMBER  1 


         Sallie Mae hereby offers for sale to Chase Manhattan Bank USA,
   National Association as Interim Eligible Lender Trustee for the benefit of
   SLM Funding Corporation ("Funding") under the Interim Trust Agreement dated
   as of October 1, 1996 between Funding and the Interim Eligible Lender
   Trustee, the entire right, title and interest of Sallie Mae in the Loans
   described in the Bill of Sale and Loan Transmittal Summary Form incorporated
   herein and, to the extent indicated below, the Interim Eligible Lender
   Trustee for the benefit of Funding accepts Sallie Mae's offer.  In order to
   qualify as Eligible Loans, no payment of principal or interest shall be more
   than ninety (90) days Delinquent as of the Cutoff Date which date shall be
   September 2, 1996.

                        TERMS, CONDITIONS AND COVENANTS

         In consideration of the Purchase Price, Sallie Mae hereby sells to the
   Interim Eligible Lender Trustee for the benefit of Funding the entire right,
   title and interest of Sallie Mae in the Loans accepted for purchase, subject
   to all the terms and conditions of the Purchase Agreement Master
   Securitization Terms Number 1000 ("Master Terms") and any amendments
   thereto, incorporated herein by reference, among Sallie Mae, Funding, and
   the Interim Eligible Lender Trustee.  The Initial Payment of the Loans shall
   equal $1,496,933,610.44 (equal to $1,501,238,568.44 (representing the
   offering price of the Securities less underwriters' commissions) less (a)
   $3,752,958 (representing the Reserve Account Initial Deposit), (b) $527,000
   (representing a capital contribution from Sallie Mae to Funding to be used
   to purchase a 1% interest in the Certificates) and (c) $25,000 (representing
   the initial deposit into the Collection Account).

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

         Sallie Mae authorizes the Interim Eligible Lender Trustee for the
   benefit of Funding to use a copy of the Bill of Sale, including the Loan
   Transmittal Summary Form attached to the Bill of Sale (in lieu of OE Form
   1074), as official notification to the Guarantor of assignment to the
   Interim Eligible Lender Trustee on behalf of Funding of the Loans on the
   date of purchase.





                                      1
<PAGE>   24


         The parties hereto intend that the transfer of Loans described in the
   Bill of Sale and Loan Transmittal Summary Form be, and be construed as, a
   valid sale of such Loans from Sallie Mae to the Interim Eligible Lender
   Trustee for the benefit of Funding.  However, in the event that
   notwithstanding the intention of the parties, such transfer is deemed to be
   a transfer for security, then Sallie Mae hereby grants to the Interim
   Eligible Lender Trustee for the benefit of Funding a first priority security
   interest in and to all Loans described in the Bill of Sale and Loan
   Transmittal Summary Form to secure a loan in an amount equal to the Purchase
   Price of such loans.


STUDENT LOAN MARKETING                     SLM FUNDING CORPORATION 
                                           ------------------------
ASSOCIATION                                        (Purchaser)
- -----------                                                   
(Seller)


By:  /s/  Denise B. McGlone                By:  /s/  Mark G. Overend
     -------------------------                  ------------------------------

Name:  Denise B. McGlone                   Name:  Mark G. Overend     
       -----------------------                    ----------------------------

Title: Executive Vice President            Title:  Treasurer and Controller
       ------------------------                    ------------------------
       and Chief Financial Officer
       ---------------------------


CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
- ----------------------------------------------
Not in its individual capacity but
solely as Interim Eligible Lender Trustee

By:  /s/  John W. Mack            
     -----------------------------

Name:  John W. Mack               
       ---------------------------

Title:  Second Vice President     
        --------------------------





                                      2
<PAGE>   25


                         PURCHASE AGREEMENT NUMBER  1 
                   BLANKET ENDORSEMENT DATED OCTOBER 3, 1996

         Student Loan Marketing Association ("Sallie Mae"), by execution of
this instrument, hereby endorses the attached promissory note which is one (1)
of the promissory notes ("the Notes") described in the Bill of Sale executed by
Sallie Mae in favor of Chase Manhattan Bank USA, National Association as the
Interim Eligible Lender Trustee for the benefit of SLM Funding Corporation
("Funding").  This endorsement is in blank, unrestricted form and without
recourse except as provided in Section 6 of the Master Terms referred to in the
Purchase Agreement among Sallie Mae, Funding, and the Interim Eligible Lender
Trustee which covers this promissory note.

         This endorsement may be effected by attaching either this instrument
or a facsimile hereof to each or any of the Notes.

         Notwithstanding the foregoing, Sallie Mae agrees to individually
endorse each Note in the form provided by Funding as Funding may from time to
time require or if such individual endorsement is required by the Guarantor of
the Note.

THE SALE AND PURCHASE OF THE LOANS SHALL BE SUBJECT TO THE TERMS, CONDITIONS
AND COVENANTS, INCLUDING THE BLANKET ENDORSEMENT, AS SET FORTH IN THE PURCHASE
AGREEMENT.  BY EXECUTION HEREOF, SALLIE MAE ACKNOWLEDGES THAT SALLIE MAE HAS
READ, UNDERSTANDS AND AGREES TO BE BOUND BY ALL TERMS, CONDITIONS AND COVENANTS
OF THE  PURCHASE AGREEMENT.  THE SALE AND PURCHASE SHALL BE CONSUMMATED UPON
FUNDING'S PAYMENT TO SALLIE MAE OF THE INITIAL PAYMENT (AS DEFINED IN THE
MASTER TERMS) AND, UNLESS OTHERWISE AGREED BY SALLIE MAE AND FUNDING, SHALL BE
EFFECTIVE AS OF THE DATE OF THE BILL OF SALE.

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

SELLER                                                                PURCHASER                         
- ---------------------------------                                    -----------------------------------
                                                                      Chase Manhattan Bank USA,
Student Loan Marketing Association                                    National Association,
1050 Thomas Jefferson Street, N.W.                                    not in its individual capacity
Washington, D.C. 20007                                                but solely as Interim Eligible
                                                                      Lender Trustee for the benefit
Lender Code:                                                          of the SLM Funding Corporation
             --------------                                           under the Interim Trust
                                                                      Agreement dated Oct. 1, 1996
By:  /s/  Denise B. McGlone                                                                       
     ---------------------------                                                                  
     (Signature of Authorized
      Officer of Seller)

Name:  Denise B. McGlone                                               By:  /s/  John W. Mack     
       ----------------------------                                         ----------------------
                                                                           (Signature of Authorized
Title:  Executive Vice President and                                        Signatory for Purchaser)
        ----------------------------                                                                
        Chief Financial Officer
        ----------------------------
                                                                      Name:  John W. Mack                 
                                                                             -----------------------------

                                                                               Title:  Second Vice President  
                                                                                       -----------------------

                                                                               Date of Purchase: Oct. 3, 1996      
                                                                             --------------------------------------
</TABLE>


- -----------------------------------------------------------------------
   NOTE:  Boxed areas on this form are to be completed by Purchaser.
- -----------------------------------------------------------------------




                                      1
<PAGE>   26


                       BILL OF SALE DATED OCTOBER 3, 1996

         The undersigned ("Sallie Mae"), for value received and pursuant to the
terms and conditions of Purchase Agreement Number 1 ("Purchase Agreement")
among SLM Funding Corporation ("Funding"), and Chase Manhattan Bank USA,
National Association as Interim Eligible Lender Trustee for the benefit of
Funding under the Interim Trust Agreement dated as of October 1, 1996 between
Funding and the Interim Eligible Lender Trustee, does hereby sell, assign and
convey to the Interim Eligible Lender Trustee for the benefit of Funding and
its assignees all right, title and interest of Sallie Mae, including the
insurance interest of Sallie Mae under the Federal Family Education Loan
Program (20 U.S.C. 1071 et seq.), in the Loans identified herein which the
Interim Eligible Lender Trustee for the benefit of Funding has accepted for
purchase.  The portfolio accepted for purchase by the Interim Eligible Lender
Trustee for the benefit of Funding and the effective date of sale and purchase
are described below and the individual Accounts are listed on the Schedule A
attached hereto.

         Sallie Mae hereby makes the representations and warranties set forth
in Section 5 of the Purchase Agreement Master Securitization  Terms Number 1000
incorporated by reference in the Purchase Agreement.  Sallie Mae authorizes the
Interim Eligible Lender Trustee on behalf of Funding to use a copy of this
document (in lieu of OE Form 1074) as official notification to the Guarantor(s)
of assignment to the Interim Eligible Lender Trustee for the benefit of Funding
of the Loans on the date of purchase.


<TABLE>
<CAPTION>
                                                            LISTING OF LOANS

                                   OFFERED BY                            ACCEPTED BY ELIGIBLE
                                   SELLER                                LENDER TRUSTEE

                                   NUMBER OF          PRINCIPAL          NUMBER OF             PRINCIPAL
LOAN TYPE                          LOANS*             BALANCE*           LOANS                 BALANCE
- ---------------------------------------------------------------------------------------------------------
<S>                                <C>              <C>                  <C>                 <C>
SUBSIDIZED STAFFORD
- ---------- --------
Interim                            162,909            506,927,961        162,909               506,927,961
Repayment                          310,787            566,983,758        310,787               566,983,758

UNSUBSIDIZED STAFFORD
- ---------------------
Deferred                            61,021            211,590,806         61,021               211,590,806
Repayment                           10,796             29,912,376         10,796                29,912,376

PLUS/SLS
- --------
Deferred                             7,166             33,129,561          7,166                33,129,561
Non-Deferred                        55,749            152,638,821         55,749               152,638,821

CONSOLI-
- --------
DATION                                   0                      0              0                         0
- ------                                                                                                    

TOTAL                              608,428          1,501,183,283        608,428             1,501,183,283
                                  ========          =============        =======             =============
</TABLE>


ADDITIONAL LOAN CRITERIA
Not in claims status, not previously rejected
Not in litigation
Last disbursement is greater than 120 days from cutoff date

Loan is not swap-pending





                                      1
<PAGE>   27



GUARANTOR(S):

American Student Assistance Guarantor
Arizona Education Loan Program
California Student Aid Commission
Connecticut Student Loan Foundation
Educational Credit Management Corporation
Florida Office of Student Financial Assistance
Great Lakes Higher Education Corporation
Illinois Student Assistance Commission
Iowa College Aid Commission
Michigan Higher Education Assistance Authority
Missouri Coordinating Board for Higher Education
New Jersey Higher Education Assistance Authority
N.Y. State Higher Education Services Corporation
Northstar Guarantee Inc.
Northwest Education Loan Association
Oklahoma State Regents for Higher Education
Oregon State Scholarship Commission
Pennsylvania Higher Education Assistance Agency
Tennessee Student Assistance Corporation
Texas Guaranteed Student Loan Corporation
United Student Aid Funds, Inc.


*Based upon Sallie Mae's estimated calculations, which may be adjusted upward
or downward based upon Funding's reconciliation.



<TABLE>
<S>                                                                 <C>
SELLER                                                              ====================================
==================================                                                                      
                                                                     PURCHASER
Student Loan Marketing Association                                  ====================================
1050 Thomas Jefferson Street, N.W.                                   Chase Manhattan Bank USA,
Washington, D.C. 20007                                               National Association,
                                                                     not in its individual capacity
Lender Code:                                                         but solely as Interim Eligible
             --------------                                          Lender Trustee for the benefit

By:  /s/  Denise B. McGlone                                          of SLM Funding Corporation
     -----------------------------                                                             
     (Signature of Authorized
      Officer of Seller)                                              By:  /s/  John W. Mack         
                                                                           --------------------------
                                                                          (Signature of Authorized
Name:  Denise B. McGlone                                                    Signatory for Purchaser)
       ----------------------------                                                                 

Title:  Executive Vice President and                                 Name:  John W. Mack            
        ----------------------------                                        ------------------------
        Chief Financial Officer
        -----------------------
                                                                     Title:  Second Vice President  
                                                                             -----------------------

                                                                              Date of Purchase: 
                                                                                                -------------

                                                                     =====================================
</TABLE>


=====================================================================
        NOTE:  Boxed areas are for completion by Purchaser
=====================================================================




                                      2
<PAGE>   28


                             OFFICER'S CERTIFICATE



       I, ______________________________, of the Student Loan Marketing
Association (the "Sallie Mae"), hereby certify to SLM Funding Corporation that:

       1.      The person(s) named below are at the date hereof the duly
elected, qualified and acting officers of Sallie Mae holding the offices
indicated and the signature following each name is the genuine signature of the
person named:


<TABLE>
<CAPTION>
       TITLE                                       NAME                             SIGNATURE
       -----                                       ----                             ---------       
 <S>                                      <C>                                 <C>
- ------------------------                  ----------------------              ----------------------

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

- ------------------------                  ----------------------              ----------------------
</TABLE>


       2.      Any of the above-named person(s) is duly authorized to sign
agreements providing for the sale of student loans to SLM Funding Corporation.

       WITNESS my hand this day ___ of _________________, 199__.


                        By: 
                           --------------------------------------------
                                    (Not an officer listed above)

                        Name: 
                              ------------------------------------------

                        Title: 
                               -----------------------------------------




                                      1
<PAGE>   29
                               PURCHASE AGREEMENT
                          Dated as of October 3, 1996

                          PURCHASE AGREEMENT NUMBER  1


         Sallie Mae hereby offers for sale to Chase Manhattan Bank USA,
   National Association as Interim Eligible Lender Trustee for the benefit of
   SLM Funding Corporation ("Funding") under the Interim Trust Agreement dated
   as of October 1, 1996 between Funding and the Interim Eligible Lender
   Trustee, the entire right, title and interest of Sallie Mae in the Loans
   described in the Bill of Sale and Loan Transmittal Summary Form incorporated
   herein and, to the extent indicated below, the Interim Eligible Lender
   Trustee for the benefit of Funding accepts Sallie Mae's offer.  In order to
   qualify as Eligible Loans, no payment of principal or interest shall be more
   than ninety (90) days Delinquent as of the Cutoff Date which date shall be
   September 2, 1996.

                        TERMS, CONDITIONS AND COVENANTS

         In consideration of the Purchase Price, Sallie Mae hereby sells to the
   Interim Eligible Lender Trustee for the benefit of Funding the entire right,
   title and interest of Sallie Mae in the Loans accepted for purchase, subject
   to all the terms and conditions of the Purchase Agreement Master
   Securitization Terms Number 1000 ("Master Terms") and any amendments
   thereto, incorporated herein by reference, among Sallie Mae, Funding, and
   the Interim Eligible Lender Trustee.  The Initial Payment of the Loans shall
   equal $1,496,933,610.44 (equal to $1,501,238,568.44 (representing the
   offering price of the Securities less underwriters' commissions) less (a)
   $3,752,958 (representing the Reserve Account Initial Deposit), (b) $527,000
   (representing a capital contribution from Sallie Mae to Funding to be used
   to purchase a 1% interest in the Certificates) and (c) $25,000 (representing
   the initial deposit into the Collection Account).

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

         Sallie Mae authorizes the Interim Eligible Lender Trustee for the
   benefit of Funding to use a copy of the Bill of Sale, including the Loan
   Transmittal Summary Form attached to the Bill of Sale (in lieu of OE Form
   1074), as official notification to the Guarantor of assignment to the
   Interim Eligible Lender Trustee on behalf of Funding of the Loans on the
   date of purchase.





                                       1
<PAGE>   30
         The parties hereto intend that the transfer of Loans described in the
   Bill of Sale and Loan Transmittal Summary Form be, and be construed as, a
   valid sale of such Loans from Sallie Mae to the Interim Eligible Lender
   Trustee for the benefit of Funding.  However, in the event that
   notwithstanding the intention of the parties, such transfer is deemed to be
   a transfer for security, then Sallie Mae hereby grants to the Interim
   Eligible Lender Trustee for the benefit of Funding a first priority security
   interest in and to all Loans described in the Bill of Sale and Loan
   Transmittal Summary Form to secure a loan in an amount equal to the Purchase
   Price of such loans.


                                                          
STUDENT LOAN MARKETING              SLM FUNDING CORPORATION 
ASSOCIATION                         ----------------------- 
- -----------                            (Purchaser)                       
(Seller)
By:  /s/  Denise B. McGlone         By:  /s/  Mark G. Overend                  
     -------------------------           --------------------------------------

Name:  Denise B. McGlone            Name:  Mark G. Overend                     
       -----------------------             ------------------------------------

Title:  Executive Vice President    Title:  Treasurer and Controller
        ------------------------            ------------------------
        and Chief Financial Officer
        ---------------------------


CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
Not in its individual capacity but
solely as Interim Eligible Lender Trustee

By:  /s/  John W. Mack                     
   --------------------------
Name:  John W. Mack                                
      -----------------------
Title:  Second Vice President     
       ----------------------




                                       2
<PAGE>   31
                          PURCHASE AGREEMENT NUMBER  1
                   BLANKET ENDORSEMENT DATED OCTOBER 3, 1996

   Student Loan Marketing Association ("Sallie Mae"), by execution of this
instrument, hereby endorses the attached promissory note which is one (1) of
the promissory notes ("the Notes") described in the Bill of Sale executed by
Sallie Mae in favor of Chase Manhattan Bank USA, National Association as the
Interim Eligible Lender Trustee for the benefit of SLM Funding Corporation
("Funding").  This endorsement is in blank, unrestricted form and without
recourse except as provided in Section 6 of the Master Terms referred to in the
Purchase Agreement among Sallie Mae, Funding, and the Interim Eligible Lender
Trustee which covers this promissory note.

   This endorsement may be effected by attaching either this instrument or a
facsimile hereof to each or any of the Notes.

   Notwithstanding the foregoing, Sallie Mae agrees to individually endorse
each Note in the form provided by Funding as Funding may from time to time
require or if such individual endorsement is required by the Guarantor of the
Note.

THE SALE AND PURCHASE OF THE LOANS SHALL BE SUBJECT TO THE TERMS, CONDITIONS
AND COVENANTS, INCLUDING THE BLANKET ENDORSEMENT, AS SET FORTH IN THE PURCHASE
AGREEMENT.  BY EXECUTION HEREOF, SALLIE MAE ACKNOWLEDGES THAT SALLIE MAE HAS
READ, UNDERSTANDS AND AGREES TO BE BOUND BY ALL TERMS, CONDITIONS AND COVENANTS
OF THE  PURCHASE AGREEMENT.  THE SALE AND PURCHASE SHALL BE CONSUMMATED UPON
FUNDING'S PAYMENT TO SALLIE MAE OF THE INITIAL PAYMENT (AS DEFINED IN THE
MASTER TERMS) AND, UNLESS OTHERWISE AGREED BY SALLIE MAE AND FUNDING, SHALL BE
EFFECTIVE AS OF THE DATE OF THE BILL OF SALE.

                                               ============================== 
SELLER                                         PURCHASER                      
====================================           ============================== 
Student Loan Marketing Association             Chase Manhattan Bank USA,      
1050 Thomas Jefferson Street, N.W.             National Association,          
Washington, D.C. 20007                         not in its individual capacity 
                                               but solely as Interim Eligible 
Lender Code:                                   Lender Trustee for the benefit 
             --------------                    of the SLM Funding Corporation 
                                               under the Interim Trust        
By:  /s/  Denise B. McGlone                    Agreement dated Oct. 1, 1996   
   ---------------------------------                                          
     (Signature of Authorized                                                 
      Officer of Seller)                                                      
                                               By:  /s/  John W. Mack         
Name:  Denise B. McGlone                          --------------------------- 
     -------------------------------                (Signature of Authorized  
Title:  Executive Vice President and                 Signatory for Purchaser) 
         Chief Financial Officer                                              
                                               Name:  John W. Mack            
                                                    ------------------------- 
                                               Title:  Second Vice President  
                                                     ------------------------ 
                                               Date of Purchase: Oct. 3, 1996 
                                               ============================== 
                                  
   -------------------------------------------------------------------------
      NOTE:  Boxed areas on this form are to be completed by Purchaser.
   -------------------------------------------------------------------------




                                      1
<PAGE>   32
                       BILL OF SALE DATED OCTOBER 3, 1996

                 The undersigned ("Sallie Mae"), for value received and
pursuant to the terms and conditions of Purchase Agreement Number 1 ("Purchase
Agreement") among SLM Funding Corporation ("Funding"), and Chase Manhattan Bank
USA, National Association as Interim Eligible Lender Trustee for the benefit of
Funding under the Interim Trust Agreement dated as of October 1, 1996 between
Funding and the Interim Eligible Lender Trustee, does hereby sell, assign and
convey to the Interim Eligible Lender Trustee for the benefit of Funding and
its assignees all right, title and interest of Sallie Mae, including the
insurance interest of Sallie Mae under the Federal Family Education Loan
Program (20 U.S.C. 1071 et seq.), in the Loans identified herein which the
Interim Eligible Lender Trustee for the benefit of Funding has accepted for
purchase.  The portfolio accepted for purchase by the Interim Eligible Lender
Trustee for the benefit of Funding and the effective date of sale and purchase
are described below and the individual Accounts are listed on the Schedule A
attached hereto.

                 Sallie Mae hereby makes the representations and warranties set
forth in Section 5 of the Purchase Agreement Master Securitization  Terms
Number 1000 incorporated by reference in the Purchase Agreement.  Sallie Mae
authorizes the Interim Eligible Lender Trustee on behalf of Funding to use a
copy of this document (in lieu of OE Form 1074) as official notification to the
Guarantor(s) of assignment to the Interim Eligible Lender Trustee for the
benefit of Funding of the Loans on the date of purchase.


<TABLE>
<CAPTION>
                                                    LISTING OF LOANS

                          OFFERED BY                                ACCEPTED BY ELIGIBLE
                          SELLER                                    LENDER TRUSTEE

                          NUMBER OF                PRINCIPAL        NUMBER OF           PRINCIPAL
LOAN TYPE                 LOANS*                   BALANCE*         LOANS               BALANCE  
- -------------------------------------------------------------------------------------------------
<S>                       <C>                     <C>            <C>                  <C>
SUBSIDIZED STAFFORD
- ---------- --------
Interim                    162,909                 506,927,961     162,909            506,927,961
Repayment                  310,787                 566,983,758     310,787            566,983,758

UNSUBSIDIZED STAFFORD
- ---------------------
Deferred                    61,021                 211,590,806      61,021            211,590,806
Repayment                   10,796                  29,912,376      10,796             29,912,376

PLUS/SLS
- --------                                                                               
Deferred                     7,166                  33,129,561       7,166             33,129,561
Non-Deferred                55,749                 152,638,821      55,749            152,638,821

CONSOLI-
- --------
DATION                           0                           0           0                      0
- ------                                                                                       

TOTAL                      608,428               1,501,183,283     608,428          1,501,183,283
                           =======               =============     =======          =============
</TABLE>


ADDITIONAL LOAN CRITERIA
Not in claims status, not previously rejected
Not in litigation
Last disbursement is greater than 120 days from cutoff date

Loan is not swap-pending




                                      1
<PAGE>   33

GUARANTOR(S):

American Student Assistance Guarantor
Arizona Education Loan Program
California Student Aid Commission
Connecticut Student Loan Foundation
Educational Credit Management Corporation
Florida Office of Student Financial Assistance
Great Lakes Higher Education Corporation
Illinois Student Assistance Commission
Iowa College Aid Commission
Michigan Higher Education Assistance Authority
Missouri Coordinating Board for Higher Education
New Jersey Higher Education Assistance Authority
N.Y. State Higher Education Services Corporation
Northstar Guarantee Inc.
Northwest Education Loan Association
Oklahoma State Regents for Higher Education
Oregon State Scholarship Commission
Pennsylvania Higher Education Assistance Agency
Tennessee Student Assistance Corporation
Texas Guaranteed Student Loan Corporation
United Student Aid Funds, Inc.


*Based upon Sallie Mae's estimated calculations, which may be adjusted upward
or downward based upon Funding's reconciliation.


                                                ===============================
SELLER                                          PURCHASER                      
====================================            ===============================
                                                                               
Student Loan Marketing Association              Chase Manhattan Bank USA,      
1050 Thomas Jefferson Street, N.W.              National Association,          
Washington, D.C. 20007                          not in its individual capacity 
                                                but solely as Interim Eligible 
Lender Code:                                    Lender Trustee for the benefit 
             --------------                     of SLM Funding Corporation     
                                                                               
By:  /s/  Denise B. McGlone                     By:  /s/  John W. Mack         
    --------------------------------               --------------------------- 
     (Signature of Authorized                        (Signature of Authorized  
      Officer of Seller)                              Signatory for Purchaser) 
                                                                               
Name:  Denise B. McGlone                        Name:  John W. Mack            
     -------------------------------                 ------------------------- 
Title:  Executive Vice President and            Title:  Second Vice President  
      ------------------------------                                           
        Chief Financial Officer                 Date of Purchase:              
      ------------------------------                             ------------- 
                                                ===============================


==================================================
NOTE:  Boxed areas are for completion by Purchaser
==================================================



                                      2


<PAGE>   1
                                                                    EXHIBIT 99.2


             SALE AGREEMENT MASTER SECURITIZATION TERMS NUMBER 1000


         These Sale Agreement Master Securitization Terms Number 1000 ("Master
Sale Terms") dated as of October 3, 1996 among SLM Funding Corporation
("Seller"), Chase Manhattan Bank USA, National Association, not in its
individual capacity but solely as Interim Eligible Lender Trustee (the "Interim
Eligible Lender Trustee") for the benefit of the Seller under the Interim Trust
Agreement dated as of October 1, 1996 between Seller and the Interim Eligible
Lender Trustee, Chase Manhattan Bank USA, National Association, not in its
individual capacity but solely as Eligible Lender Trustee on behalf of SLM
Student Loan Trust 1996-4( the "Eligible Lender Trustee"), and SLM Student Loan
Trust 1996-4 (the "Purchaser"), shall be effective upon execution by the
parties hereto.  References to the Seller herein mean the Interim Eligible
Lender Trustee, and references to the Purchaser mean the Eligible Lender
Trustee, for all purposes involving the holding or transferring of legal title
to the Trust Student Loans.

         WHEREAS, the Seller is the owner of certain student loans guaranteed
under the Higher Education Act;

         WHEREAS, legal title to such loans is vested in the Interim Eligible
Lender Trustee, as trustee for the benefit of the Seller as the sole
beneficiary;

         WHEREAS, Seller may desire to sell its interest in such loans from
time to time and Purchaser may desire to purchase such loans from Seller;

         WHEREAS, the Eligible Lender Trustee is willing to hold legal title
to, and serve as eligible lender trustee with respect to, such loans for the
benefit of the Purchaser;

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

SECTION 1.  TERMS

         These Master Sale Terms establish the terms under which Seller (and
with respect to legal title, the Interim Eligible Lender Trustee for the
benefit of Seller) may sell and Purchaser (and with respect to legal title, the
Eligible Lender Trustee on behalf of the Purchaser) may purchase the Loans (and
all obligations of the Borrowers thereunder) specified on each Sale Agreement
(" Sale Agreement") as the parties may execute from time to time pursuant to
these Master Sale Terms.  Each such Sale Agreement shall be substantially in
the form of Attachment A hereto, incorporating by reference the terms of these
Master Sale Terms, and shall be a separate agreement among Seller, Purchaser,
Eligible Lender Trustee on behalf of Purchaser, and the Interim Eligible
Lender Trustee for the benefit of Seller





<PAGE>   2


with respect to the Loans covered by the terms of such Sale Agreement for all
purposes.  If the terms of a Sale Agreement conflict with the terms of these
Master Sale Terms, the terms of such Sale Agreement shall supersede and govern.

SECTION 2.  DEFINITIONS

         Capitalized terms used but not otherwise defined herein shall have the
definitions set forth in Appendix A hereto.

         For purposes hereof:

         (A)     "Account" means all of the Eligible Loans hereunder of one (1)
         Borrower that are of the same Loan type made under the identical
         subsection of the Higher Education Act and in the same status.

         (B) "Bill of Sale" means that document executed by an authorized
         officer of the Seller and the Interim Eligible Lender Trustee for the
         benefit of Seller which shall set forth the Loans offered by the
         Seller and the Interim Eligible Lender Trustee for the benefit of the
         Seller and accepted for purchase by the Eligible Lender Trustee  on
         behalf of the Purchaser and which shall sell, assign and convey to the
         Eligible Lender Trustee on behalf of the Purchaser and its assignees
         all right, title and interest of the Seller and of the Interim
         Eligible Lender Trustee for the benefit of the Seller in the Loans
         listed on the Bill of Sale and will certify that the representations
         and warranties made by the Seller pursuant to Section 5(A) of these
         Master Sale Terms are true and correct.

         (C)     "Borrower" means the obligor on a Loan.

         (D)  "Consolidation Loan" means a Loan made pursuant to and in full
         compliance with Section 428C of the Higher Education Act.

         (E)     "Cutoff Date" means with respect to the first sale hereunder,
         September 2, 1996, and, with respect to subsequent sales hereunder, a
         date agreed to by Seller and Purchaser to use in determining the
         Principal Balance and accrued interest to be capitalized for purposes
         of completing the Loan Transmittal Summary Form.

         (F)  "Deferred Payment" means all amounts equal to amounts distributed
         to the Seller pursuant to Section 2.8 C(G) of the Administration
         Agreement (exclusive of the amount of any such distribution
         attributable to the reduction from time to time of the Specified
         Reserve Account Balance).





                                       2
<PAGE>   3


         (G) "Delinquent" means the period any payment of principal or interest
         due on the Loan is overdue.

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

                 (i) is a Stafford Loan, a Consolidation Loan, a PLUS Loan or
                 SLS Loan;

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

                 (iii) is guaranteed as to principal and interest by the
                 applicable Guarantor to the maximum extent permitted by the
                 Higher Education Act for such Loan;

                 (iv) bears interest at a stated rate of not less than the
                 maximum rate permitted under the Higher Education Act for such
                 Loan;

                 (v) is eligible for the payment of the quarterly special
                 allowance at the full and undiminished rate established under
                 the formula set forth in the Higher Education Act for such
                 Loan;

                 (vi) if not yet in repayment status, is eligible for the
                 payment of interest benefits by the Secretary or, if not so
                 eligible, is a Loan for which interest either is billed
                 quarterly to Borrower or deferred until commencement of the
                 repayment period, in which case such accrued interest is
                 subject to capitalization to the full extent permitted by the
                 applicable Guarantor;

                 (vii) is supported by the following documentation:

                           (a)    for each Loan:

                                  1.       loan application, and any supplement
                                           thereto,

                                  2.       original promissory note and any
                                           addendum thereto or a certified copy
                                           thereof if more than one loan is
                                           represented by a single promissory
                                           note and all loans so represented
                                           are not being sold at the same time,

                                  3.       evidence of guarantee,





                                       3
<PAGE>   4


                                  4.       any other document and/or record
                                           which Purchaser may be required to
                                           retain pursuant to the Higher
                                           Education Act; and

                          (b)     for each Loan only if applicable:

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

                                  2.       documentation which supports periods
                                           of current or past deferment or past
                                           forbearance,

                                  3.       a collection history, if the Loan
                                           was ever in a delinquent status,
                                           including detailed summaries of
                                           contacts and including the addresses
                                           or telephone numbers used in
                                           contacting or attempting to contact
                                           Borrower and any endorser and, if
                                           required by the Guarantor, copies of
                                           all letters and other correspondence
                                           relating to due diligence
                                           processing,

                                  4.       evidence of all requests for
                                           skip-tracing assistance and current
                                           address of Borrower, if located,

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

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

         (I)  "Initial Payment" means the dollar amount specified in the
         applicable Sale Agreement.

         (J) "Loan" means the Note or Notes offered for sale pursuant to the
         Sale Agreement and related documentation together with any guaranties
         and other rights relating thereto including, without limitation,
         Interest Subsidy Payments and Special Allowance Payments.





                                       4
<PAGE>   5


         (K)  "Loan Transmittal Summary Forms" means the forms provided to
         Seller by Purchaser and completed by Seller which list, by Borrower,
         the Loans subject to the Bill of Sale and the outstanding Principal
         Balance and accrued interest thereof as of the Cutoff Date.

         (L)  "Note" means the promissory note of the Borrower and any
         amendment thereto evidencing the Borrower's obligation with regard to
         a student loan guaranteed under the Higher Education Act.

         (M)  "PLUS Loan" means a Loan which was made pursuant to the PLUS
         Program established under Section 428B of the Higher Education Act(or
         predecessor provisions).

         (N)  "Principal Balance" means the outstanding principal amount of
         the Loan, plus interest expected to be capitalized (if any), less
         amounts which may not be insured (such as late charges).

         (O)  "Purchase Price" means the sum of the Initial Payment and
         Deferred Payment.

         (P)  "Secretary" means the United States Secretary of Education or any
         successor.
   
         (Q)  "SLS Loan" means a Loan which was made pursuant to the
         Supplemental Loans for Students Program established under Section 428A
         of the Higher Education Act(or predecessor provisions), including
         Loans referred to as ALAS Loans or Student PLUS Loans.

         (R)  "Stafford Loans" means Subsidized Stafford Loans and Unsubsidized
         Stafford Loans.

         (S)  "Subsidized Stafford Loan" means a Loan for which the interest
         rate is governed by Section 427A(a) or 427A(d) of the Higher Education
         Act.

         (T)  "Unsubsidized Stafford Loan" means a Loan made pursuant to
         Section 428H of the Higher Education Act.





                                       5
<PAGE>   6


SECTION 3.  SALE/PURCHASE

         (A)     Consummation of Sale and Purchase

                 The sale and purchase of Eligible Loans pursuant to a Sale
         Agreement shall be consummated upon Purchaser's receipt from the
         Seller and the Interim Eligible Lender Trustee for the benefit of the
         Seller of the Bill of Sale and the payment by Purchaser to Seller of
         the Initial Payment, and when consummated such sale and purchase shall
         be effective as of the date of the Bill of Sale.  Seller and Purchaser
         shall use their best efforts to perform promptly their  respective
         obligations pursuant to such Sale Agreement.

         (B)     Settlement of the Initial Payment

                 Purchaser on the date of the Bill of Sale shall pay Seller the
         Initial Payment by wire transfer in immediately available funds to the
         account specified by Seller.

         (C)     Interest Subsidy And Special Allowance Payments

                 On the date of the Bill of Sale, Seller shall be entitled to
         all Interest Subsidy Payments and Special Allowance Payments on the
         Loans subject to each Bill of Sale accruing up to but not including
         the date of the Bill of Sale.  The Purchaser and the Eligible Lender
         Trustee for the benefit of Purchaser shall be entitled to all Special
         Allowance Payments and Interest Subsidy Payments accruing from the
         date of the Bill of Sale.

         (D)     Special Programs

                 In consideration of the sale of the Eligible Loans under these
         Master Sale Terms and each Sale Agreement, Purchaser agrees to cause
         the Servicer to offer borrowers of Trust Student Loans all special
         programs whether or not in existence as of the date of any Sale
         Agreement generally offered to the obligors of comparable loans owned
         by Sallie Mae subject to the terms and conditions of Section 3.12 of
         the Servicing Agreement.

         (E)     Deferred Payment

                 Receipt by the Seller of amounts distributed to the Seller
         pursuant to Section 2.8C(G) of the Administration Agreement (exclusive
         of the amount of any such distribution attributable to the reduction
         from time to time of the Specified Reserve Account Balance) shall
         constitute payment to the Seller of the Deferred Payment portion of
         the Purchase Price.





                                       6
<PAGE>   7


SECTION 4.  CONDITIONS PRECEDENT TO SALE AND PURCHASE

         (A)     Activities Prior to the Sale

                 Following the execution of a Sale Agreement, Seller shall
         provide any assistance requested by Purchaser in determining that all
         required documentation on the Loans is present and correct.

         (B)     Continued Servicing

                 Seller shall service, or cause to be serviced, all Loans as
         required under the Higher Education Act until the date of the Bill of
         Sale.

         (C)     Bill of Sale/Loan Transmittal Summary Form

                 Seller shall deliver to Purchaser:

                 (i) a Bill of Sale executed by an authorized officer of the
                 Seller and the Interim Eligible Lender Trustee for the benefit
                 of the Seller, covering Loans offered by the Seller and
                 accepted by Purchaser as set forth thereon, selling, assigning
                 and conveying to the Eligible Lender Trustee for the benefit
                 of the Purchaser and its assignees all right, title and
                 interest of the Seller and the Interim Eligible Lender Trustee
                 for the benefit of the Seller, including the insurance
                 interest of the Interim Eligible Lender Trustee for the
                 benefit of the Seller, in each of the Loans, and stating that
                 the representations and warranties made by Seller in Section 5
                 of these Master Sale Terms are true and correct on and as of
                 the date of the Bill of Sale; and

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

         (D)     Endorsement

                 The Seller shall provide a blanket endorsement transferring
         the entire interest of the Seller and the Interim Eligible Lender
         Trustee for the benefit of Seller in the Loans to the Eligible Lender
         Trustee for the benefit of the Purchaser with the form of endorsement
         provided for in the Sale Agreement.

                 At the direction of and in such form as Purchaser may
         designate, the Seller also agrees to individually endorse





                                       7
<PAGE>   8


         any Eligible Loan as Purchaser may request from time to time.

         (E)     Officer's Certificate

                 Seller shall furnish to Purchaser, with each Bill of Sale
         provided in connection with each sale of Loans pursuant to these
         Master Sale Terms, an Officer's Certificate, dated as of the date of
         such Bill of Sale, in substantially the form of Attachment C.

         (F)     Loan Transfer Statement

                 Upon Purchaser's request, Seller shall deliver to Purchaser
         one (1) or more Loan Transfer Statements (Department Form OE 1074 or
         its equivalent) provided by Purchaser, executed by the Interim
         Eligible Lender Trustee for the benefit of the Seller and dated the
         date of the Bill of Sale.  Seller agrees that Purchaser and the
         Eligible Lender Trustee may use the Bill of Sale, including the Loan
         Transmittal Summary Form attached to the Bill of Sale, in lieu of OE
         Form 1074, as official notification to the Guarantor of the assignment
         by the Interim Eligible Lender Trustee for the benefit of the Seller
         to the Eligible Lender Trustee for the benefit of the Purchaser of the
         Loans listed on the Bill of Sale:

         (G)     Power of Attorney

                 Seller and the Interim Eligible Lender Trustee hereby grant to
         the Eligible Lender Trustee on behalf of the Purchaser an irrevocable
         power of attorney, which power of attorney is coupled with an
         interest, to individually endorse or cause to be individually endorsed
         in the name of the Seller and the Interim Eligible Lender Trustee for
         the benefit of the Seller any Eligible Loan to evidence the transfer
         of such Eligible Loan to the Eligible Lender Trustee on behalf of the
         Purchaser and to transfer or to cause to be transferred physical
         possession of any Note from Sallie Mae or the Servicer to the Eligible
         Lender Trustee or the Indenture Trustee or any other custodian on
         behalf of either of them.

SECTION 5.  REPRESENTATIONS AND WARRANTIES OF SELLER AND ELIGIBLE LENDER
            TRUSTEE

         (A)     General

         Seller represents and warrants to Purchaser that with respect to a
portfolio of Loans as of the date of each Sale Agreement and Bill of Sale;





                                       8
<PAGE>   9


                 (i)   The Interim Eligible Lender Trustee is an eligible
                 lender or other qualified holder of loans originated pursuant
                 to the Federal Family Education Loan Program established under
                 the Higher Education Act;

                 (ii)  The Interim Eligible Lender Trustee and the Seller are
                 duly organized and existing under the laws of the applicable
                 jurisdiction;

                 (iii) The Interim Eligible Lender Trustee and the Seller have
                 all requisite power and authority to enter into and to perform
                 the terms of these Master Sale Terms and each Sale Agreement;
                 and

                 (iv)  The Interim Eligible Lender Trustee and the Seller will
                 not, with respect to any Loan purchased under Sale Agreements
                 executed pursuant to these Master Sale Terms, agree to release
                 any Guarantor from any of its contractual obligations as an
                 insurer of such Loan  or agree otherwise to alter, amend or
                 renegotiate any material term or condition under which such
                 Loan is insured, except as required by law or rules and
                 regulations issued pursuant to law, without the express prior
                 written consent of Purchaser.

         (B)     Particular

                 Seller represents and warrants to Purchaser as to the Loans
         purchased by Purchaser under each Sale Agreement and each Bill of Sale
         executed pursuant to these Master Sale Terms:

                 (i)   The Interim Eligible Lender Trustee for the benefit
                 of the Seller has good title to, and is the sole owner of, the
                 Loans, free and clear of all security interests, liens,
                 charges, claims, offsets, defenses, counterclaims or
                 encumbrances of any nature and no right of rescission,
                 offsets, defenses, or counterclaims have been asserted or
                 threatened with respect to the Loans;

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

                 (iii) The Interim Eligible Lender Trustee and the Seller
                 are authorized to sell, assign, transfer and repurchased the
                 Loans; and the sale, assignment and transfer of such Loans is
                 or, in the case of a Loan repurchased by the Seller and or the
                 Interim Eligible Lender Trustee, will be made pursuant to and





                                       9
<PAGE>   10


                 consistent with the laws and regulations under which the
                 Seller and the Interim Eligible Lender Trustee operate, and
                 will not violate any decree, judgment or order of any court or
                 agency, or conflict with or result in a breach of any of the
                 terms, conditions or provisions of any agreement or instrument
                 to which the Interim Eligible Lender Trustee or the Seller is
                 a party or by which the Interim Eligible Lender Trustee or
                 Seller or its property is bound, or constitute a default (or
                 an event which could constitute a default with the passage of
                 time or notice or both) thereunder;

                 (iv)      The Loans are each in full force and effect in
                 accordance with their terms and are legal, valid and binding
                 obligations of the respective Borrowers thereunder subject to
                 no defenses (except the defense of infancy);

                 (v)      Each Loan has been duly made and serviced in
                 accordance with the provisions of the Federal Family Education
                 Loan Program established under the Higher Education Act, and
                 has been duly insured by a Guarantor; such guarantee is in
                 full force and effect and is freely transferable to the
                 Eligible Lender Trustee for the benefit of the Purchaser as an
                 incident to the purchase of each Loan; and all premiums due
                 and payable to such Guarantor shall have been paid in full as
                 of the date of the Bill of Sale;

                 (vi)      Any payments on the Loans received by the Interim
                 Eligible Lender Trustee for the benefit of the Seller which
                 have been allocated to reduction of principal and interest on
                 such Loans have been allocated on a simple interest basis; the
                 information with respect to the Loans as of the Cutoff Date as
                 stated on the Loan Transmittal Summary Form is true and
                 correct;

                 (vii)    Due diligence and reasonable care have been exercised
                 in the making, administering, servicing and collecting the
                 Loans and, with respect to any Loan for which repayment terms
                 have been established, all disclosures of information required
                 to be made pursuant to the Higher Education Act have been
                 made;

                 (viii)   All origination fees authorized to be collected
                 pursuant to Section 438 of the Higher Education Act have been
                 paid to the Secretary;





                                       10
<PAGE>   11


                 (ix)     Each Loan has been duly made and serviced in
                 accordance with the provisions of all applicable federal and
                 state laws;

                 (x)      No Loan is more than ninety (90) days Delinquent as
                 of the Cutoff Date and no default, breach, violation or event
                 permitting acceleration under the terms of any Loan has
                 arisen; and neither the Seller nor any predecessor holder of
                 any Loan has waived any of the foregoing other than as
                 permitted by the Basic Documents;

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

                 (xii)    There is only one original executed copy of the
                 promissory note evidencing each Loan; and

                 (xiii)  No Borrower of any Loan as of the Cutoff Date is noted
                 in the related Loan File as being currently involved in a
                 bankruptcy proceeding.

(C)   The Eligible Lender Trustee and the Purchaser represent and warrant that
as of the date of each Sale Agreement and each Bill of Sale:

                 (i)      The Eligible Lender Trustee is a national banking
         association duly organized and validly existing in good standing under
         the laws of the United States and having an office located within the
         state of Delaware; and it has all requisite corporate power and
         authority to execute, deliver and perform its obligations under this
         Sale Agreement;

                 (ii)     The Eligible Lender Trustee has taken all corporate
         action necessary to authorize the execution and delivery by it of
         these Master Sale Terms and each Sale Agreement, and these Master Sale
         Terms and each Sale Agreement have been and will be executed and
         delivered by one of its officers who is duly authorized to execute and
         deliver the Sale Agreement on its behalf;

                 (iii)    Neither the execution nor the delivery by it of these
         Master Sale Terms and each Sale Agreement, nor the





                                       11
<PAGE>   12


         consummation by it of the transactions contemplated hereby or thereby
         nor compliance by it with any of the terms or provisions hereof or
         thereof will contravene any Federal or Delaware state law,
         governmental rule or regulation governing the banking or trust powers
         of the Eligible Lender Trustee or any judgment or order binding on it,
         or constitute any default under its charter documents or by-laws or
         any indenture, mortgage, contract, agreement or instrument to which it
         is a party or by which any of its properties may be bound; and

                 (iv)     The Eligible Lender Trustee is an "eligible lender"
         as such term is defined in Section 435(d) of the Higher Education Act,
         for purposes of holding legal title to the Trust Student Loans as
         contemplated by these Master Sale Terms and each Sale Agreement and
         the other Basic Documents, it has a lender identification number with
         respect to the Trust Student Loans from the Department and has in
         effect a Guarantee Agreement with each of the Guarantors with respect
         to the Trust Student Loans.

SECTION 6.  PURCHASE OF TRUST STUDENT LOANS; REIMBURSEMENT

         Each party to this Agreement shall give notice to the other such
parties and to the Servicer, the Administrator and Sallie Mae promptly, in
writing, upon the discovery of any breach of Seller's representations and
warranties made pursuant to Section 5 hereof which has a materially adverse
effect on the interest of the Purchaser in any Trust Student Loan.  In the
event of such a material breach which is not curable by reinstatement of the
applicable Guarantor's guarantee of such Trust Student Loan, Seller shall
repurchase any affected Trust Student Loan not later than 120 days following
the earlier of the date of discovery of such material breach and the date of
receipt of the Guarantor reject transmittal form with respect to such Trust
Student Loan.  In the event of such a material breach which is curable by
reinstatement of the applicable Guarantor's guarantee of such Trust Student
Loan, unless the material breach shall have been cured within 360 days
following the earlier of the date of discovery of such material breach and the
date of receipt of the Guarantor reject transmittal form with respect to such
Trust Student Loan, the Seller shall purchase such Trust Student Loan not later
than the sixtieth day following the end of such 360-day period.  The Seller
shall also remit as provided in Section 2.6 of the Administration Agreement on
the date of purchase of any Trust Student Loan pursuant to this Section 6 an
amount equal to all nonguaranteed interest amounts and forfeited Interest
Subsidy Payments and Special Allowance Payments with respect to such Trust
Student Loan.  In consideration of the purchase of any such Trust Student Loan
pursuant to this Section 6, the Seller shall remit the Purchase Amount in the
manner specified in Section 2.6 of the Administration Agreement.





                                       12
<PAGE>   13


         In addition, if any breach of Section 5 hereof by the Seller does not
trigger such purchase obligation but does result in the refusal by a Guarantor
to guarantee all or a portion of the accrued interest (or any obligation of the
Purchaser to repay such interest to a Guarantor), or the loss (including any
obligation of the Purchaser to repay the Department) of Interest Subsidy
Payments and Special Allowance Payments, with respect to any Trust Student Loan
affected by such breach, then the Seller shall reimburse the Purchaser by
remitting an amount equal to the sum of all such nonguaranteed interest amounts
and such forfeited Interest Subsidy Payments or Special Allowance Payments in
the manner specified in Section 2.6 of the Administration Agreement not later
than (i) the last day of the next Collection Period ending not less than 60
days from the date of the Guarantor's refusal to guarantee all or a portion of
accrued interest or loss of Interest Subsidy Payments or Special Allowance
Payments, or (ii) in the case where the Seller reasonably believes such losses
are likely to be collected, not later than the last day of the next Collection
Period ending not less than 360 days from the date of the Guarantor's refusal
to guarantee all or a portion of accrued interest or loss of Interest Subsidy
Payments or Special Allowance Payments.  At the time such payment is made, the
Seller shall not be required to reimburse the Purchaser for interest that is
then capitalized, however, such amounts shall be reimbursed if the borrower
subsequently defaults and such capitalized interest is not paid by the
Guarantor.

         Anything in this Section 6 to the contrary notwithstanding, if as of
the last Business Day of any month the aggregate outstanding principal amount
of Trust Student Loans with respect to which claims have been filed with and
rejected by a Guarantor or with respect to which the Servicer determines that
claims cannot be filed pursuant to the Higher Education Act as a result of a
breach by the Seller or the Servicer, exceeds 1% of the Pool Balance, the
Seller or the Servicer shall purchase, within 30 days of a written request of
the Eligible Lender Trustee or the Indenture Trustee, such affected Trust
Student Loans in an aggregate principal amount such that after such purchase
the aggregate principal amount of such affected Trust Student Loans is less
than 1% of the Pool Balance.  The Trust Student Loans to be purchased by the
Seller or the Servicer pursuant to the preceding sentence shall be based on the
date of claim rejection (or the date of notice referred to in the first
sentence of this Section 6), with Trust Student Loans with the earliest such
date to be purchased first.

         In lieu of repurchasing Trust Student Loans pursuant to this Section
6, the Seller may, at its option, substitute Eligible Loans or arrange for the
substitution of Eligible Loans which are substantially similar on an aggregate
basis as of the date of substitution to the Trust Student Loans for which they





                                       13
<PAGE>   14


are being substituted with respect to the following characteristics:

                 (1)      status (i.e., in-school, grace, deferment,
                          forbearance or repayment),

                 (2)      program type (i.e., Unsubsidized Stafford, Subsidized
                          Stafford, PLUS or SLS),

                 (3)      school type,

                 (4)      total return,

                 (5)      principal balance, and

                 (6)      remaining term to maturity.

         In addition, each substituted Eligible Loan will comply, as of the
date of substitution, with all of the representations and warranties made
hereunder.  In choosing Eligible Loans to be substituted pursuant to this
Section 6, the Seller shall make a reasonable determination that the Eligible
Loans to be substituted will not have a material adverse effect on the
Noteholders and the Certificateholders.

         In the event that Seller elects to substitute Eligible Loans pursuant
to this Section 6, the Seller will remit to the Administrator the amount of any
shortfall between the Purchase Amount of the substituted Eligible Loans and the
Purchase Amount of the Trust Student Loans for which they are being
substituted.  The Seller shall also remit to the Administrator an amount equal
to all nonguaranteed interest amounts and forfeited Interest Subsidy Payments
and Special Allowance Payments with respect to the Trust Student Loans in the
manner provided in Section 2.6 of the Administration Agreement.  The sole
remedy of the Purchaser, the Eligible Lender Trustee, the Certificateholders
and the Noteholders with respect to a breach by the Seller pursuant to Section
5 hereof shall be to require the Seller to purchase Trust Student Loans, to
reimburse the Purchaser as provided above or to substitute Student Loans
pursuant to this Section.  The Eligible Lender Trustee shall have no duty to
conduct any affirmative investigation as to the occurrence of any condition
requiring the purchase of any Trust Student Loan or the reimbursement for any
interest penalty pursuant to this Section 6.

SECTION 7.  OBLIGATION TO REMIT SUBSEQUENT PAYMENTS AND FORWARD COMMUNICATIONS

         (A)     Any payment received by Seller with respect to amounts accrued
         after the Date of the Bill of Sale for any Loan sold to Purchaser,
         which payment is not reflected in the





                                       14
<PAGE>   15


         Loan Transmittal Summary Form, shall be received by Seller in trust
         for the account of Purchaser and the Seller hereby disclaims any title
         to or interest in any such amounts.  Within two (2) business days
         following the date of receipt, Seller shall remit to Purchaser an
         amount equal to any such payments along with a listing on a form
         provided by Purchaser identifying the Loans with respect to which such
         payments were made, the amount of each such payment and the date each
         such payment was received.

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

SECTION 8.  CONTINUING OBLIGATION OF SELLER

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

SECTION 9.  LIABILITY OF SELLER; INDEMNITIES

      The Seller shall be liable in accordance herewith only to the extent of
the obligations specifically undertaken by the Seller under this Sale
Agreement.

         (i) The Seller shall indemnify, defend and hold harmless the
         Purchaser and the Eligible Lender Trustee in its individual capacity
         and their officers, directors, employees and agents from and against
         any taxes that may at any time be asserted against any such Person
         with respect to the transactions contemplated herein and in the other
         Basic Documents (except any such income taxes arising out of fees paid
         to the Eligible Lender Trustee), including any sales, gross receipts,
         general corporation, tangible and intangible personal property,
         privilege or license taxes and costs and expenses in defending against
         the same.

         (ii) The Seller shall indemnify, defend and hold harmless the
         Purchaser and the Eligible Lender Trustee in its





                                       15
<PAGE>   16


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

         (iii) The Seller shall be liable as primary obligor for, and shall
         indemnify, defend and hold harmless the Eligible Lender Trustee in its
         individual capacity and its officers, directors, employees and agents
         from and against, all costs, expenses, losses, claims, damages,
         obligations and liabilities arising out of, incurred in connection
         with or relating to the  Sale Agreement, the other Basic Documents,
         the acceptance or performance of the trusts and duties set forth
         herein and in the Sale Agreement or the action or the inaction of the
         Eligible Lender Trustee hereunder, except to the extent that such
         cost, expense, loss, claim, damage, obligation or liability:  (a)
         shall be due to the willful misfeasance, bad faith or negligence
         (except for errors in judgment) of the Eligible Lender Trustee, (b)
         shall arise from any breach by the Eligible Lender Trustee of its
         covenants in its individual capacity under any of the Basic Documents;
         or (c) shall arise from the breach by the Eligible Lender Trustee of
         any of its representations or warranties in its individual capacity
         set forth in these Master Sale Terms or any Sale Agreement.  In the
         event of any claim, action or proceeding for which indemnity will be
         sought pursuant to this paragraph, the Eligible Lender Trustee's
         choice of legal counsel shall be subject to the approval of the
         Seller, which approval shall not be unreasonably withheld.

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

SECTION 10.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
               OBLIGATIONS OF SELLER

         Any Person (a) into which the Seller may be merged or consolidated,
(b) which may result from any merger or consolidation to which the Seller shall
be a party or (c) which may suc-





                                       16
<PAGE>   17


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

SECTION 11.  LIMITATION ON LIABILITY OF SELLER AND OTHERS

         The Seller and any director or officer or employee or agent thereof
may rely in good faith on the advice of counsel or on any document of any kind,
prima facie properly executed and submitted by any Person respecting any
matters arising hereunder (provided that such reliance shall not limit in any
way the Seller's obligations under Section 5 herein).  The Seller shall not be
under any obligation to appear in, prosecute or defend any legal action that
shall not be incidental to its obligations under these Master Sale Terms or any
Sale Agreement, and that in its opinion may involve it in any expense or
liability. Except as provided herein, the repurchase (or substitution) and
reimbursement obligations of Seller will constitute the sole remedy available
to Purchaser for uncured breaches; provided, however, that the information with
respect to the Loans listed on the Bill of Sale may be adjusted in the ordinary
course of business subsequent to the date of the Bill of Sale and to the





                                       17
<PAGE>   18


extent that the aggregate Principal Balance listed on the Bill of Sale is less
than the aggregate Principal Balance stated on the Bill of Sale, Seller shall
remit such amount to the Eligible Lender Trustee for the benefit of the
Purchaser.  Such reconciliation payment shall be made from time to time but no
less frequently than semi-annually.

SECTION 12.  LIMITATION OF LIABILITY OF ELIGIBLE LENDER TRUSTEE

          Notwithstanding anything contained herein to the contrary, these
Master Sale Terms and any Sale Agreement have been signed by Chase Manhattan
Bank USA, National Association not in its individual capacity but solely in its
capacity as Eligible Lender Trustee for the Purchaser and the Interim Eligible
Lender Trustee for the Seller, as the case may be, and in no event shall Chase
Manhattan Bank USA, National Association in its individual capacity, have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Eligible Lender Trustee, the Interim Eligible Lender
Trustee, the Purchaser or of the Seller, respectively, under these Master Sale
Terms or any Sale Agreement or in any of the certificates, notices or
agreements delivered pursuant hereto, as to all of which recourse shall be had
solely to the assets of the Purchaser or the Seller, as the case may be.

SECTION 13.  EXPENSES

         Except as otherwise provided herein, each party to these Master Sale
Terms or any Sale Agreement shall pay its own expense incurred in connection
with the preparation, execution and delivery of these Master Sale Terms or any
Sale Agreement and the transactions contemplated herein or therein.

SECTION 14.  SURVIVAL OF COVENANTS/SUPERSESSION

         All covenants, agreements, representations and warranties made herein
and in or pursuant to any Sale Agreements executed pursuant to these Master
Sale Terms shall survive the consummation of the purchase of the Loans provided
for in each Sale Agreement.  All covenants, agreements, representations and
warranties made or furnished pursuant hereto by or for the benefit of Seller
shall bind and inure to the benefit of any successors or assigns of Purchaser
and shall survive with respect to each Loan.  Each Sale Agreement supersedes
all previous agreements and understandings between Purchaser and Seller with
respect to the subject matter thereof.  A Sale Agreement may be changed,
modified or discharged, and any rights or obligations hereunder may be waived,
only by a written instrument signed by a duly authorized officer of the party
against whom enforcement of any such waiver, change, modification or discharge
is sought.  The waiver by Purchaser of





                                       18
<PAGE>   19


any covenant, agreement, representation or warranty required to be made or
furnished by Seller or the waiver by Purchaser of any provision herein
contained or contained in any Sale Agreement shall not be deemed to be a waiver
of any breach of any other covenant, agreement, representation, warranty or
provision herein contained or contained in any Sale Agreement, nor shall any
waiver or any custom or practice which may evolve between the parties in the
administration of the terms hereof or of any Sale Agreement, be construed to
lessen the right of Purchaser to insist upon the performance by Seller in
strict accordance with said terms.

SECTION 15.  COMMUNICATION AND NOTICE REQUIREMENTS

         All communications, notices and approvals provided for hereunder shall
be in writing and mailed or delivered to Seller or Purchaser, as the case may
be, addressed as set forth in the Sale Agreement or at such other address as
either party may hereafter designate by notice to the other party.  Notice
given in any such communication, mailed to Seller or Purchaser by appropriately
addressed registered mail, shall be deemed to have been given on the day
following the date of such mailing.

SECTION 16.  FORM OF INSTRUMENTS

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

SECTION 17.  AMENDMENT

         These Master Sale Terms and any Sale Agreement may be amended by the
parties thereto without the consent of the related Noteholders or
Certificateholders for the purpose of adding any provisions to or changing in
any manner or eliminating any of the provisions of such Master Sale Terms and
Sale Agreements or of modifying in any manner the rights of such Noteholders or
Certificateholders; provided that such action will not, in the opinion of
counsel satisfactory to the related Eligible Lender Trustees, materially and
adversely affect the interest of any  such Noteholder or Certificateholder.

         In addition, these Master Sale Terms and any Sale Agreement may also
be amended from time to time by the Seller, the Interim Eligible Lender
Trustee, the Eligible Lender Trustee and the





                                       19
<PAGE>   20


Purchaser, with the consent of the Noteholders of Notes evidencing a majority
of the Outstanding Amount of the Notes and the consent of the
Certificateholders of Certificates evidencing a majority of the Certificate
Balance, for the purpose of adding any provisions to or changing in any manner
or eliminating any of the provisions of these Master Sale Terms or any Sale
Agreement or of modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that no such amendment shall (a)
increase or reduce in any manner the amount of, or accelerate or delay the time
of, collections of payments with respect to Loans or distributions that shall
be required to be made for the benefit of the Noteholders or the
Certificateholders or (b) reduce the aforesaid percentage of the Outstanding
Amount of the Notes and the Certificate Balance of Certificates, the
Noteholders or the Certificateholders of which are required to consent to any
such amendment, without the consent of all outstanding Noteholders and
Certificateholders.

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

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

         Prior to the execution of any amendment to these Master Sale Terms,
the Eligible Lender Trustee shall be entitled to receive and rely upon an
Opinion of Counsel stating that execution of such amendment is authorized or
permitted by this Sale Agreement and the Opinion of Counsel referred to in
Section 7.1 I((i) of the Administration Agreement.  The Eligible Lender Trustee
may, but shall not be obligated to, enter into any such amendment which affects
the Eligible Lender Trustee's own rights, duties or immunities under this
Agreement or otherwise.

SECTION 18.  NONPETITION COVENANTS

         Notwithstanding any prior termination of these Master Sale Terms,
Seller and the Interim Eligible Lender Trustee shall not acquiesce, petition or
otherwise invoke or cause Purchaser to invoke the process of any court or
government authority for the purpose of commencing or sustaining a case against
Purchaser under any Federal or state bankruptcy, insolvency or similar law  or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator
or other similar official of Purchaser





                                       20
<PAGE>   21


or any substantial part of its property, or ordering the winding up or
liquidation of the affairs of the Purchaser.

         Notwithstanding any prior termination of these Master Sale Terms, the
Eligible Lender Trustee and the Purchaser shall not acquiesce, petition or
otherwise invoke or cause Seller to invoke the process of commencing or
sustaining a case against the Seller under any federal or state bankruptcy,
insolvency or similar law or appointing a receiver, liquidator, assignee,
trustee, custodian, sequestrator or other similar official of Seller or any
substantial part of its property, or ordering the winding up or liquidation of
the affairs of the Purchaser.

SECTION 19.  ASSIGNMENT

         Seller and the Interim Eligible Lender Trustee each hereby assigns its
entire right, title and interest as purchaser and as the Interim Eligible
Lender Trustee under the Purchase Agreement Master Securitization Terms Number
1000 and any Purchase Agreement thereunder to Purchaser as of the date hereof
and acknowledges that the Purchaser and the Eligible Lender Trustee on behalf
of the Purchaser will assign the same, together with the right, title and
interest of the Purchaser and the Eligible Lender Trustee hereunder, to the
Indenture Trustee under the Indenture.

SECTION 20.  GOVERNING LAW

         These Master Sale Terms and any Sale Agreements shall be governed by
and construed in accordance with the laws of the State of New York.





                                       21
<PAGE>   22


SLM STUDENT LOAN TRUST 1996-4              SLM FUNDING CORPORATION
(Purchaser)                                (Seller)
by Chase Manhattan Bank USA,
National Association
not in its individual capacity
but solely as Eligible Lender              By:  /s/  Mark G. Overend
                                                -------------------------------
Trustee
                                           Name:  Mark G. Overend  
                                                  -----------------------------

By:  /s/  John W. Mack                     Title:  Treasurer and Controller  
     -----------------------------                 --------------------------

Name:  John W. Mack               
       ---------------------------

Title:  Second Vice President     
        --------------------------



CHASE MANHATTAN BANK USA,                  CHASE MANHATTAN BANK USA, 
NATIONAL ASSOCIATION                       NATIONAL ASSOCIATION
(Not in its individual                     (Not in its individual capacity
capacity but solely as                     but solely as Interim Eligible
Eligible Lender Trustee)                   Lender Trustee)
                        


By:  /s/  John W. Mack                     By:  /s/  John W. Mack            
     -----------------------------              -----------------------------

Name:  John W. Mack                        Name:  John W. Mack               
       ---------------------------                ---------------------------

Title:  Second Vice President              Title:  Second Vice President     
        --------------------------                 --------------------------





                                       22
<PAGE>   23


                                  ATTACHMENT A

                                 SALE AGREEMENT
                          DATED AS OF OCTOBER 3, 1996
                           SALE AGREEMENT NUMBER  1 

         Each of the Chase Manhattan Bank USA, National Association as Interim
   Eligible Lender Trustee (the "Interim Eligible Lender Trustee") for the
   benefit of SLM Funding Corporation (the "Seller") and the Seller hereby
   offer for sale to the Eligible Lender Trustee on behalf of SLM Student Loan
   Trust 1996-4 ("Purchaser") the entire right, title and interest of the
   Seller and the Interim Eligible Lender Trustee in the Loans described in the
   Bill of Sale and Loan Transmittal Summary Form incorporated herein and, to
   the extent indicated below, the Eligible Lender Trustee on behalf of the
   Purchaser accepts the Seller's and the Interim Eligible Lender Trustee's
   offer.  In order to qualify as Eligible Loans, no payment of principal or
   interest shall be more than ninety (90) days Delinquent as of the Cutoff
   Date which date shall be September 2, 1996.

                        TERMS, CONDITIONS AND COVENANTS

         In consideration of the Purchase Price, each of the Seller and the
   Interim Eligible Lender Trustee for the benefit of the Seller hereby sells
   to the Eligible Lender Trustee for the benefit of the Purchaser the entire
   right, title and interest of the Seller and the Interim Eligible Lender
   Trustee in the Loans accepted for purchase, subject to all the terms and
   conditions of the Sale Agreement Master Securitization Terms Number 1000
   ("Master Sale Terms") and amendments, each incorporated herein by reference,
   among Seller, Interim Eligible Lender Trustee, Purchaser, and the Eligible
   Lender Trustee.  The Initial Payment of the Loans shall equal
   $1,497,460,610.44 (equal to $1,501,238,568.44 (representing the offering
   price of the Securities less underwriters' commissions) less $3,752,958
   (representing the Reserve Account Initial Deposit) less $25,000
   (representing the initial deposit into the Collection Account).

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

         Each of the Seller and the Interim Eligible Lender Trustee for the
   benefit of the Seller authorizes the Eligible Lender Trustee for the benefit
   of the Purchaser to use a copy of the Bill of Sale, including the Loan
   Transmittal Summary Form attached to the Bill of Sale (in lieu of OE Form
   1074) as official notification to the applicable Guarantors of assignment to
   the Eligible Lender Trustee for the benefit of the Purchaser of the Loans on
   the date of purchase.





                                       1
<PAGE>   24


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


SLM FUNDING CORPORATION                   SLM STUDENT LOAN TRUST 1996-4
- -----------------------                   -----------------------------
(Seller)                                  (Purchaser)
                                          by Chase Manhattan Bank USA,
                                          National Association
                                          not in its individual capacity but
By:  /s/  Mark G. Overend                 solely as Eligible Lender Trustee
     -----------------------------                                         
                                          
Name:  Mark G. Overend                    
       ---------------------------        
                                          
Title: Treasurer and Controller           By:  /s/  John W. Mack            
       ---------------------------              -----------------------------
                                          
                                          Name:  John W. Mack               
                                                 ---------------------------
                                          
                                          Title:  Second Vice President     
                                                  --------------------------
                                          
                                          
CHASE MANHATTAN BANK USA,                 CHASE MANHATTAN BANK USA,
- -------------------------                 -------------------------
NATIONAL ASSOCIATION                      NATIONAL ASSOCIATION
- --------------------                      --------------------
(not in its individual                    (not in its individual
capacity but solely as Interim            capacity but solely as Eligible
Eligible Lender Trustee)                  Lender Trustee)
                                          
                                          
By:  /s/  John W. Mack                    By:  /s/  John W. Mack            
     -----------------------------             -----------------------------
                                          
Name:  John W. Mack                       Name:  John W. Mack
       ---------------------------               ---------------------------
                                          
Title:  Second Vice President             Title:  Second Vice President     
        --------------------------                --------------------------





                                       2
<PAGE>   25


                            SALE AGREEMENT NUMBER  1

                   BLANKET ENDORSEMENT DATED OCTOBER 3, 1996

            SLM Funding Corporation ("Seller") and Chase Manhattan Bank USA,
   National Association as Interim Eligible Lender Trustee for the benefit of
   the  Seller, by execution of this instrument, hereby endorses the attached
   promissory note which is one (1) of the promissory notes ("the Notes")
   described in the Bill of Sale executed by the Seller and the Interim
   Eligible Lender Trustee for the benefit of the Seller in favor of Chase
   Manhattan Bank USA, National Association as Eligible Lender Trustee on
   behalf of SLM Student Loan Trust 1996-4 (the "Purchaser").  This endorsement
   is in blank, unrestricted form and without recourse except as provided in
   Section 6 of the Master Sale Terms referred to in the Sale Agreement among
   Seller, Purchaser, Interim Eligible Lender Trustee, and  the Eligible Lender
   Trustee which covers this promissory note.

            This endorsement may be effected by attaching either this
   instrument or a facsimile hereof to each or any of the Notes.

            Notwithstanding the foregoing, the Interim Eligible Lender Trustee
   for the benefit of the Seller agrees to individually endorse each Note in
   the form provided by Purchaser as Purchaser may from time to time require or
   if such individual endorsement is required by the Guarantor  of the Note.

   THE SALE AND PURCHASE OF THE LOANS SHALL BE SUBJECT TO THE TERMS, CONDITIONS
   AND COVENANTS, INCLUDING THE BLANKET ENDORSEMENT, AS SET FORTH IN THE SALE
   AGREEMENT MASTER LOAN SECURITIZATION TERMS 1000.  BY EXECUTION HEREOF, THE
   SELLER ACKNOWLEDGES THAT THE SELLER HAS READ, UNDERSTANDS AND AGREES TO BE
   BOUND BY ALL TERMS, CONDITIONS AND COVENANTS OF THE SALE AGREEMENT (" SALE
   AGREEMENT").  THE SALE AND PURCHASE SHALL BE CONSUMMATED UPON PURCHASER'S
   PAYMENT TO SELLER OF THE INITIAL PAYMENT AS DEFINED IN THE MASTER SALE TERMS
   AND, UNLESS OTHERWISE AGREED BY SELLER AND PURCHASER, SHALL BE EFFECTIVE AS
   OF THE DATE OF THE BILL OF SALE.



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

SELLER                                                               PURCHASER
==========================================                          ===================================
Chase Manhattan Bank USA, National                                   Chase Manhattan Bank USA,          
Association not in its individual                                    National Association
capacity but solely in its individual                                not in its individual capacity
capacity but solely as Interim Eligible                              but solely as Eligible Lender
Lender Trustee for the Benefit of SLM                                Trustee on behalf of SLM      
Funding Corporation                                                  Student Loan Trust 1996-4    
                                                                                             
Lender Code: 833 253                                                                          
                                                                     By:  /s/  John W/ Mack         
By:  /s/  John W. Mack                                                    --------------------------
     ------------------------------------                                 (Signature of Authorized  
     (Signature of Authorized                                               Signatory for Purchaser)
      Officer)                                                                                      
                                                                     Name:  John W. Mack            
Name:  John W. Mack                                                         ------------------------
       ----------------------------------                            
                                                                     Title:  Second Vice President  
Title:  Second Vice President                                                -----------------------
        ---------------------------------
                                                                     Date of Purchase: Oct. 3, 1996

                                                                    =====================================
</TABLE>

   ------------------------------------------------------------------------
       NOTE:  Boxed areas on this form are to be completed by Purchaser.
   ------------------------------------------------------------------------ 




                                       1
<PAGE>   26



                                  ATTACHMENT B
                       BILL OF SALE DATED OCTOBER 3, 1996

            The undersigned SLM Funding Corporation ("Seller") and Chase
   Manhattan Bank USA, National Association as Interim Eligible Lender Trustee
   for the benefit of the Seller under the Interim Trustee Agreement dated as
   of October 1, 1996 ("Interim Eligible Lender Trustee"), for value received
   and pursuant to the terms and conditions of Sale Agreement Number 1 ("Sale
   Agreement") among Seller, the Interim Eligible Lender Trustee, SLM Student
   Loan Trust 1996-4 ("Purchaser") and Chase Manhattan Bank USA, National
   Association as the Eligible Lender Trustee, do hereby sell, assign and
   convey to the Eligible Lender Trustee on behalf of Purchaser and its
   assignees all right, title and interest of Seller and the Interim Eligible
   Lender Trustee, including the insurance interest of Seller and the Interim
   Eligible Lender Trustee under the Federal Family Education Loan Program (20
   U.S.C. 1071 et seq.), in the Loans identified herein which  the Eligible
   Lender Trustee on behalf of Purchaser has accepted for purchase.  The
   portfolio accepted for purchase by the Eligible Lender Trustee on behalf of
   Purchaser and the effective date of sale and purchase are described below
   and the individual Accounts are listed on the Schedule A attached hereto.

            Seller hereby makes the representations and warranties set forth
   in Section 5 of the Sale Agreement Master Securitization Terms Number
   1000 incorporated by reference in the Sale Agreement.  Seller and the
   Interim Eligible Lender Trustee authorize the Eligible Lender Trustee on
   behalf of Purchaser to use a copy of this document (in lieu of OE Form
   1074) as official notification to the Guarantor(s) of assignment to the
   Eligible Lender Trustee on behalf of Purchaser of the Loans on the date of
   purchase.

<TABLE>
<CAPTION>
                                               LISTING OF LOANS

                             OFFERED BY                                     ACCEPTED BY ELIGIBLE
                             seller                                         LENDER TRUSTEE

                             NUMBER OF                 PRINCIPAL            NUMBER OF        PRINCIPAL
   LOAN TYPE                 LOANS*                    BALANCE**            LOANS*           BALANCE**
   ---------------------------------------------------------------------------------------------------
   <S>                       <C>                     <C>                    <C>            <C>
   SUBSIDIZED STAFFORD
   ---------- --------
   Interim                   162,909                   506,927,961          162,909          506,927,961
   Repayment                 310,787                   566,983,758          310,787          566,983,758

   UNSUBSIDIZED STAFFORD
   ---------------------
   Deferred                   61,021                   211,590,806           61,021          211,590,806
   Repayment                  10,796                    29,912,376           10,796           29,912,376

   PLUS/SLS
   --------
   Deferred                    7,166                    33,129,561            7,166           33,129,561
   Non-Deferred               55,749                   152,638,821           55,749          152,638,821

   CONSOLI-
   --------
   DATION                         0                              0                0                    0
   ------                                                                                               

   TOTAL                     608,428                 1,501,183,283          608,428        1,501,183,283
                             =======                 =============          =======        =============
</TABLE>

   ADDITIONAL LOAN CRITERIA

   Not in claims status, not previously rejected
   Not in litigation
   Last disbursement is greater than 120 days from cutoff date

   Loan is not swap-pending





                                       1
<PAGE>   27


GUARANTOR(S):

American Student Assistance Guarantor
Arizona Education Loan Program
California Student Aid Commission
Connecticut Student Loan Foundation
Educational Credit Management Corporation
Florida Office of Student Financial Assistance
Great Lakes Higher Education Corporation
Illinois Student Assistance Commission
Iowa College Aid Commission
Michigan Higher Education Assistance Authority
Missouri Coordinating Board for Higher Education
New Jersey Higher Education Assistance Authority
N.Y. State Higher Education Services Corporation
Northstar Guarantee Inc.
Northwest Education Loan Association
Oklahoma State Regents for Higher Education
Oregon State Scholarship Commission
Pennsylvania Higher Education Assistance Agency
Tennessee Student Assistance Corporation
Texas Guaranteed Student Loan Corporation
United Student Aid Funds, Inc.

*Based upon Seller's estimated calculations, which may be adjusted upward or
downward based upon Purchaser's reconciliation.
**Includes interest to be capitalized.


<TABLE>
<S>                                                                 <C>

SELLER                                                              ===================================
==================================                                                                     
                                                                    PURCHASER                          
Chase Manhattan Bank USA, National                                  ===================================
Association not in its                                              Chase Manhattan Bank USA,
individual capacity but solely as                                   National Association
Interim Eligible Lender Trustee on                                  not in its individual capacity
behalf of SLM Funding Corporation                                   but solely as Eligible Lender
                                                                    Trustee on behalf of SLM
Lender Code:                                                        Student Loan Trust 1996-4
             --------------

By:  /s/  John W. Mack                                              By:  /s/  John W. Mack         
     --------------------------------                                    --------------------------
   (Signature of Authorized Officer)                                      (Signature of Authorized
                                                                           Signatory for Purchaser)

Name:  John W. Mack                                                 Name:  John W. Mack            
       ------------------------------                                      ------------------------

Title:  Second Vice President                                       Title:  Second Vice President
        -----------------------------                                       ---------------------

                                                                    Date of Purchase: 
                                                                                      -------------
SLM FUNDING CORPORATION
                                                                    ====================================


By:  /s/  Mark G. Overend            
     --------------------------------
 (Signature of Authorized Officer)

Name:  Mark G. Overend                        
       ---------------------------------------

Title:  Second Vice President                  
        ---------------------------------------
</TABLE>





                                       2
<PAGE>   28


   ============================================================
      NOTE:  Boxed areas are for completion by Purchaser
   ============================================================



                                       3
<PAGE>   29


                             OFFICER'S CERTIFICATE



            I, ______________________________, of ________________________ (the
   "Seller"), hereby certify to SLM Student Loan Trust 1996-4 that:

            1.      The person(s) named below are at the date hereof the duly
   elected, qualified and acting officers of the Seller holding the offices
   indicated and the signature following each name is the genuine signature of
   the person named:


<TABLE>
<CAPTION>
         TITLE                                      NAME                                 SIGNATURE
         -----                                      ----                                 ---------
 <S>                                        <C>                                    <C>
 ----------------------                     ----------------------                 ----------------------

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

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

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

</TABLE>


            2.      Any of the above-named person(s) is duly authorized to sign
   agreements providing for the sale of student loans to the SLM Student Loan
   Trust 1996-4.

            WITNESS my hand this day ___ of _________________, 199__.


                             By: 
                                   ------------------------------------------
                                          (Not an officer listed above)

                             Name: ------------------------------------------

                             Title: -----------------------------------------





                                      1
<PAGE>   30



                                 SALE AGREEMENT

                          DATED AS OF OCTOBER 3, 1996
                           SALE AGREEMENT NUMBER  1 

         Each of the Chase Manhattan Bank USA, National Association as Interim
   Eligible Lender Trustee (the "Interim Eligible Lender Trustee") for the
   benefit of SLM Funding Corporation (the "Seller") and the Seller hereby
   offer for sale to the Eligible Lender Trustee on behalf of SLM Student Loan
   Trust 1996-4 ("Purchaser") the entire right, title and interest of the
   Seller and the Interim Eligible Lender Trustee in the Loans described in the
   Bill of Sale and Loan Transmittal Summary Form incorporated herein and, to
   the extent indicated below, the Eligible Lender Trustee on behalf of the
   Purchaser accepts the Seller's and the Interim Eligible Lender Trustee's
   offer.  In order to qualify as Eligible Loans, no payment of principal or
   interest shall be more than ninety (90) days Delinquent as of the Cutoff
   Date which date shall be September 2, 1996.

                        TERMS, CONDITIONS AND COVENANTS

         In consideration of the Purchase Price, each of the Seller and the
   Interim Eligible Lender Trustee for the benefit of the Seller hereby sells
   to the Eligible Lender Trustee for the benefit of the Purchaser the entire
   right, title and interest of the Seller and the Interim Eligible Lender
   Trustee in the Loans accepted for purchase, subject to all the terms and
   conditions of the Sale Agreement Master Securitization Terms Number 1000
   ("Master Sale Terms") and amendments, each incorporated herein by reference,
   among Seller, Interim Eligible Lender Trustee, Purchaser, and the Eligible
   Lender Trustee.  The Initial Payment of the Loans shall equal
   $1,497,460,610.44 (equal to $1,501,238,568.44 (representing the offering
   price of the Securities less underwriters' commissions) less $3,752,958
   (representing the Reserve Account Initial Deposit) less $25,000
   (representing the initial deposit into the Collection Account).

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

         Each of the Seller and the Interim Eligible Lender Trustee for the
   benefit of the Seller authorizes the Eligible Lender Trustee for the benefit
   of the Purchaser to use a copy of the Bill of Sale, including the Loan
   Transmittal Summary Form attached to the Bill of Sale (in lieu of OE Form
   1074) as official notification to the applicable Guarantors of assignment to
   the Eligible Lender Trustee for the benefit of the Purchaser of the Loans on
   the date of purchase.





                                       1
<PAGE>   31


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


SLM FUNDING CORPORATION                   SLM STUDENT LOAN TRUST 1996-4
- -----------------------                   -----------------------------
(Seller)                                  (Purchaser)
                                          by Chase Manhattan Bank USA,
                                          National Association
                                          not in its individual capacity but
By:  /s/  Mark G. Overend                 solely as Eligible Lender Trustee
     -----------------------------                                         
                                          
Name:  Mark G. Overend                    
       ---------------------------        
                                          
Title: Treasurer and Controller           By:  /s/  John W. Mack            
       ---------------------------              -----------------------------
                                          
                                          Name:  John W. Mack               
                                                 ---------------------------
                                          
                                          Title:  Second Vice President     
                                                  --------------------------
                                          
                                          
CHASE MANHATTAN BANK USA,                 CHASE MANHATTAN BANK USA,
- -------------------------                 -------------------------
NATIONAL ASSOCIATION                      NATIONAL ASSOCIATION
- --------------------                      --------------------
(not in its individual                    (not in its individual
capacity but solely as Interim            capacity but solely as Eligible
Eligible Lender Trustee)                  Lender Trustee)
                                          
                                          
By:  /s/  John W. Mack                    By:  /s/  John W. Mack            
     -----------------------------             -----------------------------
                                          
Name:  John W. Mack                       Name:  John W. Mack
       ---------------------------               ---------------------------
                                          
Title:  Second Vice President             Title:  Second Vice President     
        --------------------------                --------------------------





                                       2
<PAGE>   32


                            SALE AGREEMENT NUMBER  1

                   BLANKET ENDORSEMENT DATED OCTOBER 3, 1996

            SLM Funding Corporation ("Seller") and Chase Manhattan Bank USA,
   National Association as Interim Eligible Lender Trustee for the benefit of
   the  Seller, by execution of this instrument, hereby endorses the attached
   promissory note which is one (1) of the promissory notes ("the Notes")
   described in the Bill of Sale executed by the Seller and the Interim
   Eligible Lender Trustee for the benefit of the Seller in favor of Chase
   Manhattan Bank USA, National Association as Eligible Lender Trustee on
   behalf of SLM Student Loan Trust 1996-4 (the "Purchaser").  This endorsement
   is in blank, unrestricted form and without recourse except as provided in
   Section 6 of the Master Sale Terms referred to in the Sale Agreement among
   Seller, Purchaser, Interim Eligible Lender Trustee, and  the Eligible Lender
   Trustee which covers this promissory note.

            This endorsement may be effected by attaching either this
   instrument or a facsimile hereof to each or any of the Notes.

            Notwithstanding the foregoing, the Interim Eligible Lender Trustee
   for the benefit of the Seller agrees to individually endorse each Note in
   the form provided by Purchaser as Purchaser may from time to time require or
   if such individual endorsement is required by the Guarantor  of the Note.

   THE SALE AND PURCHASE OF THE LOANS SHALL BE SUBJECT TO THE TERMS, CONDITIONS
   AND COVENANTS, INCLUDING THE BLANKET ENDORSEMENT, AS SET FORTH IN THE SALE
   AGREEMENT MASTER LOAN SECURITIZATION TERMS 1000.  BY EXECUTION HEREOF, THE
   SELLER ACKNOWLEDGES THAT THE SELLER HAS READ, UNDERSTANDS AND AGREES TO BE
   BOUND BY ALL TERMS, CONDITIONS AND COVENANTS OF THE SALE AGREEMENT (" SALE
   AGREEMENT").  THE SALE AND PURCHASE SHALL BE CONSUMMATED UPON PURCHASER'S
   PAYMENT TO SELLER OF THE INITIAL PAYMENT AS DEFINED IN THE MASTER SALE TERMS
   AND, UNLESS OTHERWISE AGREED BY SELLER AND PURCHASER, SHALL BE EFFECTIVE AS
   OF THE DATE OF THE BILL OF SALE.



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

SELLER                                                               PURCHASER
==========================================                          ===================================
Chase Manhattan Bank USA, National                                   Chase Manhattan Bank USA,          
Association not in its individual                                    National Association
capacity but solely in its individual                                not in its individual capacity
capacity but solely as Interim Eligible                              but solely as Eligible Lender
Lender Trustee for the Benefit of SLM                                Trustee on behalf of SLM      
Funding Corporation                                                  Student Loan Trust 1996-4    
                                                                                             
Lender Code: 833 253                                                                          
                                                                     By:  /s/  John W/ Mack         
By:  /s/  John W. Mack                                                    --------------------------
     ------------------------------------                                 (Signature of Authorized  
     (Signature of Authorized                                               Signatory for Purchaser)
      Officer)                                                                                      
                                                                     Name:  John W. Mack            
Name:  John W. Mack                                                         ------------------------
       ----------------------------------                            
                                                                     Title:  Second Vice President  
Title:  Second Vice President                                                -----------------------
        ---------------------------------
                                                                     Date of Purchase: Oct. 3, 1996

                                                                    =====================================
</TABLE>

   ------------------------------------------------------------------------
       NOTE:  Boxed areas on this form are to be completed by Purchaser.
   ------------------------------------------------------------------------ 




                                       1
<PAGE>   33



                       BILL OF SALE DATED OCTOBER 3, 1996

            The undersigned SLM Funding Corporation ("Seller") and Chase
   Manhattan Bank USA, National Association as Interim Eligible Lender Trustee
   for the benefit of the Seller under the Interim Trustee Agreement dated as
   of October 1, 1996 ("Interim Eligible Lender Trustee"), for value received
   and pursuant to the terms and conditions of Sale Agreement Number 1 ("Sale
   Agreement") among Seller, the Interim Eligible Lender Trustee, SLM Student
   Loan Trust 1996-4 ("Purchaser") and Chase Manhattan Bank USA, National
   Association as the Eligible Lender Trustee, do hereby sell, assign and
   convey to the Eligible Lender Trustee on behalf of Purchaser and its
   assignees all right, title and interest of Seller and the Interim Eligible
   Lender Trustee, including the insurance interest of Seller and the Interim
   Eligible Lender Trustee under the Federal Family Education Loan Program (20
   U.S.C. 1071 et seq.), in the Loans identified herein which  the Eligible
   Lender Trustee on behalf of Purchaser has accepted for purchase.  The
   portfolio accepted for purchase by the Eligible Lender Trustee on behalf of
   Purchaser and the effective date of sale and purchase are described below
   and the individual Accounts are listed on the Schedule A attached hereto.

            Seller hereby makes the representations and warranties set forth
   in Section 5 of the Sale Agreement Master Securitization Terms Number
   1000 incorporated by reference in the Sale Agreement.  Seller and the
   Interim Eligible Lender Trustee authorize the Eligible Lender Trustee on
   behalf of Purchaser to use a copy of this document (in lieu of OE Form
   1074) as official notification to the Guarantor(s) of assignment to the
   Eligible Lender Trustee on behalf of Purchaser of the Loans on the date of
   purchase.

<TABLE>
<CAPTION>
                                               LISTING OF LOANS

                             OFFERED BY                                     ACCEPTED BY ELIGIBLE
                             seller                                         LENDER TRUSTEE

                             NUMBER OF                 PRINCIPAL            NUMBER OF        PRINCIPAL
   LOAN TYPE                 LOANS*                    BALANCE**            LOANS*           BALANCE**
   ---------------------------------------------------------------------------------------------------
   <S>                       <C>                     <C>                    <C>            <C>
   SUBSIDIZED STAFFORD
   ---------- --------
   Interim                   162,909                   506,927,961          162,909          506,927,961
   Repayment                 310,787                   566,983,758          310,787          566,983,758

   UNSUBSIDIZED STAFFORD
   ---------------------
   Deferred                   61,021                   211,590,806           61,021          211,590,806
   Repayment                  10,796                    29,912,376           10,796           29,912,376

   PLUS/SLS
   --------
   Deferred                    7,166                    33,129,561            7,166           33,129,561
   Non-Deferred               55,749                   152,638,821           55,749          152,638,821

   CONSOLI-
   --------
   DATION                          0                             0                0                    0
   ------                                                                                               

   TOTAL                     608,428                 1,501,183,283          608,428        1,501,183,283
                             =======                 =============          =======        =============
</TABLE>

   ADDITIONAL LOAN CRITERIA

   Not in claims status, not previously rejected
   Not in litigation
   Last disbursement is greater than 120 days from cutoff date

   Loan is not swap-pending





                                       1
<PAGE>   34


GUARANTOR(S):

American Student Assistance Guarantor
Arizona Education Loan Program
California Student Aid Commission
Connecticut Student Loan Foundation
Educational Credit Management Corporation
Florida Office of Student Financial Assistance
Great Lakes Higher Education Corporation
Illinois Student Assistance Commission
Iowa College Aid Commission
Michigan Higher Education Assistance Authority
Missouri Coordinating Board for Higher Education
New Jersey Higher Education Assistance Authority
N.Y. State Higher Education Services Corporation
Northstar Guarantee Inc.
Northwest Education Loan Association
Oklahoma State Regents for Higher Education
Oregon State Scholarship Commission
Pennsylvania Higher Education Assistance Agency
Tennessee Student Assistance Corporation
Texas Guaranteed Student Loan Corporation
United Student Aid Funds, Inc.

*Based upon Seller's estimated calculations, which may be adjusted upward or
downward based upon Purchaser's reconciliation.
**Includes interest to be capitalized.


<TABLE>
<S>                                                                 <C>

SELLER                                                              ===================================
==================================                                                                     
                                                                    PURCHASER                          
Chase Manhattan Bank USA, National                                  ===================================
Association not in its                                              Chase Manhattan Bank USA,
individual capacity but solely as                                   National Association
Interim Eligible Lender Trustee on                                  not in its individual capacity
behalf of SLM Funding Corporation                                   but solely as Eligible Lender
                                                                    Trustee on behalf of SLM
Lender Code:                                                        Student Loan Trust 1996-4
             --------------

By:  /s/  John W. Mack                                              By:  /s/  John W. Mack         
     --------------------------------                                    --------------------------
   (Signature of Authorized Officer)                                      (Signature of Authorized
                                                                           Signatory for Purchaser)

Name:  John W. Mack                                                 Name:  John W. Mack            
       ------------------------------                                      ------------------------

Title:  Second Vice President                                       Title:  Second Vice President
        -----------------------------                                       ---------------------

                                                                    Date of Purchase: 
                                                                                      -------------
SLM FUNDING CORPORATION
                                                                    ====================================


By:  /s/  Mark G. Overend            
     --------------------------------
 (Signature of Authorized Officer)

Name:  Mark G. Overend                        
       ---------------------------------------

Title:  Second Vice President                  
        ---------------------------------------
</TABLE>





                                       2

<PAGE>   1
                                                                    EXHIBIT 99.3




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





                            ADMINISTRATION AGREEMENT


                                     among


                       SALLIE MAE SERVICING CORPORATION,


                            SLM FUNDING CORPORATION,


                      STUDENT LOAN MARKETING ASSOCIATION,
                                as Administrator


                         SLM STUDENT LOAN TRUST 1996-4,


                CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION,
                         not in its individual capacity
                     but solely as Eligible Lender Trustee


                                      and


                             BANKERS TRUST COMPANY
                         not in its individual capacity
                        but solely as Indenture Trustee





                          Dated as of October 3, 1996




================================================================================
<PAGE>   2



                               TABLE OF CONTENTS



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

Section 1.1   Definitions and Usage . . . . . . . . . . . . . . . . . . . . . . . . .            1

                                                            ARTICLE II

Section 2.1   Duties with Respect to the Indenture  . . . . . . . . . . . . . . . . .            2
Section 2.2   Duties with Respect to the Issuer   . . . . . . . . . . . . . . . . . .            4
Section 2.3   Establishment of Trust Accounts   . . . . . . . . . . . . . . . . . . .            5
Section 2.4   Collections   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            7
Section 2.5   Application of Collections  . . . . . . . . . . . . . . . . . . . . . .            8
Section 2.6   Additional Deposits   . . . . . . . . . . . . . . . . . . . . . . . . .            8
Section 2.7   Distributions   . . . . . . . . . . . . . . . . . . . . . . . . . . . .            9
Section 2.8   Reserve Account   . . . . . . . . . . . . . . . . . . . . . . . . . . .           12
Section 2.9   Statements to Certificateholders and
                Noteholders   . . . . . . . . . . . . . . . . . . . . . . . . . . . .           14
Section 2.10  Non-Ministerial Matters   . . . . . . . . . . . . . . . . . . . . . . .           16
Section 2.11  Exceptions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           16
Section 2.12  Compensation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           16
Section 2.13  Servicer and Administrator Expenses   . . . . . . . . . . . . . . . . .           16

                                                           ARTICLE III

Section 3.1   Administrator's Certificate; Servicer's Report    . . . . . . . . . . .           17
Section 3.2   Annual Statement as to Compliance; Notice
                of Default; Financial Statement   . . . . . . . . . . . . . . . . . .           18
Section 3.3   Annual Independent Certified Public
                Accountants' Reports  . . . . . . . . . . . . . . . . . . . . . . . .           19

                                                            ARTICLE IV

Section 4.1   Representations of Administrator  . . . . . . . . . . . . . . . . . . .           20
Section 4.2   Liability of Administrator; Indemnities   . . . . . . . . . . . . . . .           21
Section 4.3   Merger or Consolidation of, or Assumption of
                the Obligations of, Administrator   . . . . . . . . . . . . . . . . .           23
Section 4.4   Limitation on Liability of Seller,
                Administrator and Others  . . . . . . . . . . . . . . . . . . . . . .           24
Section 4.5   Administrator May Own Certificates or Notes   . . . . . . . . . . . . .           25
Section 4.6   Student Loan Marketing Association Not to
                Resign as Administrator   . . . . . . . . . . . . . . . . . . . . . .           25
</TABLE>

                                       i
<PAGE>   3



<TABLE>
<S>           <C>                                                                               <C>
                                                            ARTICLE V

Section 5.1   Administrator Default   . . . . . . . . . . . . . . . . . . . . . . . .           25
Section 5.2   Appointment of Successor  . . . . . . . . . . . . . . . . . . . . . . .           27
Section 5.3   Notification to Noteholders and
                Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . .           28
Section 5.4   Waiver of Past Defaults   . . . . . . . . . . . . . . . . . . . . . . .           28

                                                            ARTICLE VI

Section 6.1   Termination . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           29

                                                           ARTICLE VII

Section 7.1   Protection of Interests in Trust  . . . . . . . . . . . . . . . . . . .           31

                                                           ARTICLE VIII

Section 8.1   Independence of the Administrator   . . . . . . . . . . . . . . . . . .           33
Section 8.2   No Joint Venture  . . . . . . . . . . . . . . . . . . . . . . . . . . .           33
Section 8.3   Other Activities of Administrator   . . . . . . . . . . . . . . . . . .           34
Section 8.4   Powers of Attorney  . . . . . . . . . . . . . . . . . . . . . . . . . .           34
Section 8.5   Amendment   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           34
Section 8.6   Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           35
Section 8.7   Limitations on Rights of Others   . . . . . . . . . . . . . . . . . . .           36
Section 8.8   Assignment to Indenture Trustee   . . . . . . . . . . . . . . . . . . .           36
Section 8.9   Nonpetition Covenants   . . . . . . . . . . . . . . . . . . . . . . . .           36
Section 8.10  Limitation of Liability of Eligible
                Lender Trustee and Indenture Trustee  . . . . . . . . . . . . . . . .           37
Section 8.11  Governing Law   . . . . . . . . . . . . . . . . . . . . . . . . . . . .           37
Section 8.12  Headings  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           37
Section 8.13  Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           37
Section 8.14  Severability  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .           37

Appendix A
</TABLE>





                                       ii
<PAGE>   4

                            ADMINISTRATION AGREEMENT


         SLM Student Loan Trust 1996-4, (the "Issuer"), the Student Loan
Marketing Association (the "Administrator"), Chase Manhattan Bank USA, National
Association, not in its individual capacity but solely as Trustee (the
"Eligible Lender Trustee"), Sallie Mae Servicing Corporation (the "Servicer"),
SLM Funding Corporation (the "Seller") and Bankers Trust Company, a New York
banking corporation, not in its individual capacity but solely as Indenture
Trustee (the "Indenture Trustee") agree as follows:

         WHEREAS, the Issuer is issuing the Notes pursuant to the Indenture
dated as of October 1, 1996 (the "Indenture"), between the Issuer and the
Indenture Trustee and the Certificates pursuant to the Trust Agreement dated as
of October 1, 1996 between the Depositor and the Eligible Lender Trustee;

         WHEREAS, the Issuer has entered into certain of the Basic Documents in
connection with the issuance of the Notes and the Certificates, including the
Sale Agreement and the Servicing Agreement;

         WHEREAS, pursuant to the Basic Documents, the Issuer and the Eligible
Lender Trustee are required to perform certain duties in connection with (a)
the Notes and the Collateral therefor pledged pursuant to the Indenture and (b)
the Certificates;

         WHEREAS, the Issuer, the Eligible Lender Trustee and the Indenture
Trustee desire to have the Administrator and the Servicer perform certain of
the duties of the Issuer and the Eligible Lender Trustee referred to in the
preceding clause, and to provide such additional services consistent with the
terms of this Agreement and the Basic Documents as the Issuer and the Eligible
Lender Trustee may from time to time request;

         WHEREAS, the Administrator and the Servicer have the capacity to
provide the services required hereby and are willing to perform such services
for the Issuer and the Eligible Lender Trustee on the terms set forth herein;

         NOW, THEREFORE, in consideration of the mutual covenants contained
herein, and other good and valuable consideration, the receipt and adequacy of
which are hereby acknowledged, the parties agree as follows:

                                   ARTICLE I

SECTION 1.1  Definitions and Usage.  Except as otherwise specified herein or as
the context may otherwise require, capitalized terms used but not otherwise
defined herein are defined in Appendix A hereto, which also contains rules as
to usage that shall be applicable herein.
<PAGE>   5

                                   ARTICLE II

SECTION 2.1  Duties with Respect to the Indenture.  The Administrator agrees to
consult with the Eligible Lender Trustee regarding the duties of the Issuer
under the Indenture and the Depository Agreements.  The Administrator shall
monitor the performance of the Issuer and shall advise the Eligible Lender
Trustee when action is necessary to comply with the Issuer's duties under the
Indenture and the Depository Agreements.  The Administrator shall prepare for
execution by the Issuer or shall cause the preparation by other appropriate
Persons of all such documents, reports, filings, instruments, certificates and
opinions as it shall be the duty of the Issuer to prepare, file or deliver
pursuant to the Indenture and the Depository Agreements.  In furtherance of the
foregoing, the Administrator shall take the actions with respect to the
following matters that it is the duty of the Issuer or the Indenture Trustee to
take pursuant to the Indenture (references being to Sections of the Indenture):

         a.      preparing or obtaining the documents and instruments required
                 for authentication of the Notes and delivering the same to the
                 Indenture Trustee (Section 2.2);

         b.      preparing, obtaining or filing the instruments, opinions and
                 certificates and other documents required for the release of
                 collateral (Section 2.9);

         c.      obtaining and preserving the Issuer's qualification to do
                 business in each jurisdiction in which such qualification is
                 or shall be necessary to protect the validity and
                 enforceability of the Indenture, the Notes, the Collateral and
                 each other instrument and agreement included in the Indenture
                 Trust Estate (Section 3.4);

         d.      preparing all supplements, amendments, financing statements,
                 continuation statements, instruments of further assurance and
                 other instruments, in accordance with Section 3.5 of the
                 Indenture, necessary to protect the Indenture Trust Estate
                 (Section 3.5);

         e.      the delivery by the Issuer of the Opinion of Counsel on the
                 Closing Date and the annual delivery of Opinions of Counsel,
                 in accordance with Section 3.6 of the Indenture, as to the
                 Indenture Trust Estate, and the annual delivery of the
                 Officers' Certificate of the Issuer and certain other
                 statements, in accordance with Section 3.9 of the Indenture,
                 as to compliance with the Indenture (Sections 3.6 and 3.9);





                                       2
<PAGE>   6
         f.      in the event of a Servicer Default, the taking of all
                 reasonable steps available to enforce the Issuer's rights
                 under the Basic Documents in respect of such Servicer Default
                 (Section 3.7(d));

         g.      the preparation and obtaining of documents and instruments
                 required for the release of the Issuer from its obligations
                 under the Indenture (Section 3.10);

         h.      monitoring the Issuer's obligations as to the satisfaction and
                 discharge of the Indenture and preparation of an Officers'
                 Certificate of the Issuer and obtaining of the Opinion of
                 Counsel and the Independent Certificate relating thereto
                 (Section 4.1);

         i.      sale of the Indenture Trust Estate in a  commercially
                 reasonable manner if an Event of Default has occurred and is
                 continuing (Section 5.4) or an Insolvency Event with respect
                 to the Seller has occurred and is continuing (Section 6.5(b));

         j.      preparing and, after execution by the Issuer, filing with the
                 Commission, any applicable State agencies and the Indenture
                 Trustee of documents required to be filed on a periodic basis
                 with, and summaries thereof as may be required by rules and
                 regulations prescribed by, the Commission and any applicable
                 State agencies (Section 7.3);

         k.      the opening of one or more accounts in the Issuer's name, the
                 preparation of Issuer Orders, Officers' Certificates of the
                 Issuer and Opinions of Counsel and all other actions necessary
                 with respect to investment and reinvestment of funds in the
                 Trust Accounts (Sections 8.2 and 8.3);

         l.      the preparation of an Issuer Request and Officers' Certificate
                 of the Issuer and the obtaining of an Opinion of Counsel and
                 Independent Certificates, if necessary, for the release of the
                 Indenture Trust Estate (Sections 8.4 and 8.5);

         m.      the preparation of Issuer Orders and the obtaining of Opinions
                 of Counsel with respect to the execution of supplemental
                 indentures (Sections 9.1, 9.2 and 9.3);

         n.      the preparation of or obtaining of the documents and
                 instruments required for the execution and authentication of
                 new Notes conforming to any supplemental indenture and the
                 delivery of the same to the Eligible Lender Trustee and the
                 Indenture Trustee, respectively (Section 9.6);





                                       3
<PAGE>   7
         o.      the preparation of all Officers' Certificates of the Issuer,
                 Opinions of Counsel and Independent Certificates with respect
                 to any requests by the Issuer to the Indenture Trustee to take
                 any action under the Indenture (Section 11.1(a);

         p.      the preparation and delivery of Officers' Certificates of the
                 Issuer and the obtaining of Independent Certificates, if
                 necessary, for the release of property from the lien of the
                 Indenture (Section 11.1(b));

         q.      the preparation and delivery to Noteholders and the Indenture
                 Trustee of any agreements with respect to alternate payment
                 and notice provisions (Sections 11.6); and

         r.      the recording of the Indenture, if applicable (Section 11.15).

SECTION 2.2   Duties with Respect to the Issuer.

         A.  In addition to the duties of the Administrator set forth above and
in the other Basic Documents, the Administrator shall perform such calculations
and shall prepare for execution by the Issuer or the Eligible Lender Trustee or
shall cause the preparation by other appropriate Persons of all such documents,
reports, filings, instruments, certificates and opinions as it shall be the
duty of the  Issuer or the Eligible Lender Trustee to prepare, file or deliver
pursuant to the Basic Documents, and at the request of the Eligible Lender
Trustee shall take all appropriate action that it is the duty of the Issuer to
take pursuant to the Basic Documents.  Subject to Section 8.1, and in
accordance with the directions of the Eligible Lender Trustee, the
Administrator shall administer, perform or supervise the performance of such
other activities in connection with the Collateral (including the Basic
Documents) as are not covered by any of the foregoing provisions and as are
expressly requested by the Eligible Lender Trustee and are reasonably within
the capability of the Administrator.

         B.  The Administrator shall be responsible for performance of the
duties of the Eligible Lender Trustee set forth in Section 5.4(a), (b), (c) and
(d) of the Trust Agreement with respect to, among other things, accounting and
reports to Certificateholders; provided, however, that the Eligible Lender
Trustee shall retain responsibility for the distribution of the Schedule K-1's
necessary to enable each Certificateholder to prepare its Federal and state
income tax returns.

         C.  The Administrator shall perform the duties of the Administrator
specified in Section 10.2 of the Trust Agreement required to be performed in
connection with the resignation or





                                       4
<PAGE>   8
removal of the Eligible Lender Trustee, and any other duties expressly required
to be performed by the Administrator under the Trust Agreement and the other
Basic Documents.

         D.  In carrying out the foregoing duties or any of its other
obligations under this Agreement, the Administrator may enter into transactions
with or otherwise deal with any of its Affiliates; provided, however, that the
terms of any such transactions or dealings shall be, in the Administrator's
opinion, no less favorable to the Issuer than would be available from
unaffiliated parties.

SECTION 2.3  Establishment of Trust Accounts.

         A.1.  The Administrator, for the benefit of the Issuer, shall
establish and maintain in the name of the Indenture Trustee an Eligible Deposit
Account (the "Collection Account"), bearing a designation clearly indicating
that the funds deposited therein are held for the benefit of the Issuer.  The
Collection Account will initially be established as a segregated trust account
in the name of the Indenture Trustee with the corporate trust department of
Bankers Trust Company.

         2.  The Administrator, for the benefit of the Issuer, shall establish
and maintain in the name of the Indenture Trustee an Eligible Deposit Account
(the "Reserve Account"), bearing a designation clearly indicating that the
funds deposited therein are held for the benefit of the Issuer.  The Reserve
Account will initially be established as a segregated trust account in the name
of the Indenture Trustee with the corporate trust department of Bankers Trust
Company.

         B.  Funds on deposit in the Collection Account and the Reserve Account
(collectively, the "Trust Accounts") shall be invested by the Indenture Trustee
(or any custodian or designated agent with respect to any amounts on deposit in
such accounts) in Eligible Investments pursuant to written instructions by the
Administrator; provided, however, it is understood and agreed that the
Indenture Trustee shall not be liable for the selection of, or any loss arising
from such investment in, Eligible Investments.  All such Eligible Investments
shall be held by (or by any custodian on behalf of) the Indenture Trustee for
the benefit of the Issuer; provided that on the Business Day preceding each
Distribution Date all interest and other investment income (net of losses and
investment expenses) on funds on deposit therein shall be deposited into the
Collection Account and shall be deemed to constitute a portion of the Available
Funds for such Distribution Date.  Other than as described in the following
proviso or as otherwise permitted by the Rating Agencies, funds on deposit in
the Trust Accounts shall be invested in Eligible Investments that will mature
so that such funds will be available at the close of business on the Business




                                       5
<PAGE>   9
 
Day preceding the following Monthly Servicing Payment Date (to the
extent necessary to pay the Primary Servicing Fee payable on such date) or
Distribution Date; provided, however, that funds on deposit in Trust Accounts
may be invested in Eligible Investments of the Indenture Trustee which may
mature so that such funds will be available on such Monthly Servicing Payment
Date or Distribution Date.  Funds deposited in a Trust Account on a Business
Day which immediately precedes a Monthly Servicing Payment Date or Distribution
Date upon the maturity of any Eligible Investments are not required to be
invested overnight.

         C.1.  The Seller and the Issuer have pledged to the Indenture Trustee
all of their respective right, title and interest in all funds on deposit from
time to time in the Trust Accounts and in all proceeds thereof (including all
income thereon) and all such funds, investments, proceeds and income shall be
part of the Trust Estate.  Subject to the Administrator's power to instruct the
Indenture Trustee pursuant to paragraph B above and paragraph C.3 below, the
Trust Accounts shall be under the sole dominion and control of the Indenture
Trustee for the benefit of the Noteholders and the Issuer.  If, at any time,
any of the Trust Accounts ceases to be an Eligible Deposit Account, the
Indenture Trustee (or the Administrator on its behalf) agrees, by its
acceptance hereto, that it shall within 10 Business Days (or such longer
period, not to exceed 30 calendar days, as to which each Rating Agency may
consent) establish a new Trust Account as an Eligible Deposit Account and shall
transfer any cash and/or any investments to such new Trust Account.  In
connection with the foregoing, the Administrator agrees that, in the event that
any of the Trust Accounts are not accounts with the Indenture Trustee, the
Administrator shall notify the Indenture Trustee in writing promptly upon any
of such Trust Accounts ceasing to be an Eligible Deposit Account.

         2.  With respect to the Trust Account Property, the Indenture Trustee
agrees, by its acceptance hereof, that:

         (A)     any Trust Account Property that is held in deposit accounts
                 shall be held solely in Eligible Deposit Accounts, subject to
                 the last sentence of Section 2.3C.1; and, subject to Section
                 2.3B, each such Eligible Deposit Account shall be subject to
                 the exclusive custody and control of the Indenture Trustee,
                 and the Indenture Trustee shall have sole signature authority
                 with respect thereto;

         (B)     any Trust Account Property that constitutes Physical Property
                 shall be Delivered to the Indenture Trustee in accordance with
                 paragraph (a) of the definition of "Delivery" and shall be
                 held, pending maturity or disposition, solely by the Indenture
                 Trustee or a financial intermediary (as such term is defined
                 in





                                       6
<PAGE>   10
                 Section 8-313(4) of the UCC) acting solely for the Indenture
                 Trustee;

         (C)     any Trust Account Property that is a book-entry security held
                 through the Federal Reserve System  pursuant to Federal
                 book-entry regulations shall be Delivered in accordance with
                 paragraph (b) of the definition of "Delivery" and shall be
                 maintained by the Indenture Trustee, pending maturity or
                 disposition, through continuous book-entry registration of
                 such Trust Account Property as described in such paragraph;
                 and

         (D)     any Trust Account Property that is an "uncertificated
                 security" under Article 8 of the UCC and that is not governed
                 by clause (C) above shall be Delivered to the Indenture
                 Trustee in accordance with paragraph (c) of the definition of
                 "Delivery" and shall be maintained by the Indenture Trustee,
                 pending maturity or disposition, through continued
                 registration of the Indenture Trustee's (or its nominee's)
                 ownership of such security.

         3.  The Administrator shall have the power, revocable for cause or
upon the occurrence and during the continuance of an Administrator Default by
the Indenture Trustee or by the Eligible Lender Trustee with the consent of the
Indenture Trustee, to instruct the Indenture Trustee to make withdrawals and
payments from the Trust Accounts for the purpose of permitting the Servicer,
the Administrator or the Eligible Lender Trustee to carry out its respective
duties hereunder or permitting the Indenture Trustee to carry out its duties
under the Indenture.

SECTION 2.4  Collections.  The Servicer shall remit within two Business Days of
receipt thereof to the Collection Account all payments by or on behalf of the
Obligors with respect to the Trust Student Loans (other than Purchased Student
Loans), and all Liquidation Proceeds, both as collected during the Collection
Period, and the Eligible Lender Trustee shall remit within two Business Days of
receipt thereof to the Collection Account any Interest Subsidy Payments and
Special Allowance Payments received by it with respect to the Trust Student
Loans during the Collection Period.  Notwithstanding the foregoing, for so long
as (i) the senior unsecured obligations of the Administrator (or any affiliate
of the Administrator which guarantees the obligations of the Administrator
hereunder) shall have been assigned a long-term rating of not less than "AA-"
(or equivalent rating) or a short-term rating of not less than "A-1" (or
equivalent rating) by each of the Rating Agencies or the remitting by the
Servicer and the Eligible Lender Trustee of the amounts referred to in this
Section 2.4 to the Administrator will not result in a downgrading or withdrawal
of any of the then current ratings of





                                       7
<PAGE>   11
any of the Securities by any of the Rating Agencies and (ii) no Administrator
Default shall have occurred and be continuing, the Servicer and the Eligible
Lender Trustee shall remit such collections within two Business Days of receipt
thereof to the Administrator, and the Administrator need not deposit such
collections into the Collection Account until one Business Day immediately
prior to the next following Monthly Servicing Payment Date (in an amount up to
the Servicing Fee then due) or Distribution Date together with interest on such
amounts (less Servicing Fees paid during such period) calculated on a daily
basis from the first day of the month following receipt thereof by the
Administrator to the day such amounts are remitted by the Administrator to the
Collection Account at a rate equal to the Federal Funds Rate less .20% ;
provided, however, that, if the Administrator (and each such Affiliate which
guarantees the obligations of the Administrator) is rated below AA- and A-1+ by
Standard & Poor's, the Administrator shall deposit all such collections into
the Collection Account at least as frequently as the next following Monthly
Servicing Payment Date, unless less frequent deposits will not result in a
downgrading or withdrawal of Standard & Poor's then current ratings on the
Notes or the Certificates.  In the event that any of the foregoing conditions
for ceasing daily remittances shall no longer be satisfied, then the
Administrator shall deposit all collections held by it into the Collection
Account within two Business Days thereof.

SECTION 2.5  Application of Collections.

         A.  With respect to each Trust Student Loan, all collections
(including all Guarantee Payments) with respect thereto for each Collection
Period shall be applied to interest and principal on such Trust Student Loan by
the Servicer in accordance with its customary practice.

         B.  All Liquidation Proceeds shall be applied to the related Trust
Student Loan.

SECTION 2.6  Additional Deposits.

         A.  The Servicer shall deposit or cause to be deposited in the
Collection Account the aggregate purchase price with respect to Purchased
Student Loans as determined pursuant to Section 3.5 of the Servicing Agreement
and all other amounts to be paid by the Servicer under Section 3.5 of the
Servicing Agreement when such amounts are due, and the Seller shall deposit or
cause to be deposited in the Collection Account the aggregate Purchase Amount
with respect to Purchased Student Loans and all other amounts to be paid by the
Seller under Section 6 of the Sale Agreement when such amounts are due.

         B.  Notwithstanding anything to the contrary set forth in paragraph
(A) above, if daily deposits to the Collection Account





                                       8
<PAGE>   12
are not required pursuant to Section 2.4, the Seller and the Servicer shall pay
the amounts referred to in paragraph (A) above that would otherwise be
deposited into the Collection Account to the Administrator.  The Administrator
shall not be required to deposit such amounts into the Collection Account until
the Business Day preceding each Distribution Date; provided, however, that, on
or before the Business Day preceding each Monthly Servicing Payment Date that
is not a Distribution Date, the Administrator shall deposit into the Collection
Account that portion of such amounts received by it that is equal to the sum of
the Servicing Fee payable on such date and provided, further that the
Administrator shall also deposit into the Collection Account on such date
interest on such amounts calculated on a daily basis from the first day of the
month following receipt thereof by the Administrator to the day such amounts
(less Servicing Fees paid during such period) are remitted by the Administrator
to the Collection Account at a rate equal to the Federal Funds Rate less .20%.

         C.  The Issuer shall make an initial deposit of $25,000 on the Closing
Date into the Collection Account from the proceeds of the sale of the Notes and
Certificates.

SECTION 2.7  Distributions.

         A.  On each Determination Date, the Administrator shall calculate all
amounts required to determine the amounts to be deposited in the Collection
Account from the Reserve Account and the amounts to be distributed therefrom on
the related Distribution Date.  On the 5th Business Day preceding each Monthly
Servicing Payment Date that is not a Distribution Date, the Administrator shall
calculate all amounts required to determine the amounts to be deposited in the
Collection Account from the Reserve Account and the amounts to be distributed
therefrom on the related Monthly Servicing Payment Date.

         B.  The Administrator shall instruct the Indenture Trustee in  writing
no later than the second business day preceding each Monthly Servicing Payment
Date that is not a Distribution Date (based on the information contained in the
Administrator's Certificate and the related Servicer's Report delivered
pursuant to Section 3.1 (A) and (B)) to distribute to the Servicer, by 1:00
p.m. (New York time) on such Monthly Servicing Payment Date, from and to the
extent of the Available Funds on deposit in the Collection Account the Primary
Servicing Fee due with respect to the preceding calendar month, and the
Indenture Trustee shall comply with such instructions.

         C.  The Administrator shall instruct the Indenture Trustee in writing
no later than the second business day preceding each Distribution Date (based
on the information contained in the Administrator's Certificate and the related
Servicer's Report





                                       9
<PAGE>   13
delivered pursuant to Section 3.1 (A) and (C)) to make the following deposits
and distributions to the Persons or to the account specified below by 1:00 p.m.
(New York time) on such Distribution Date, to the extent of the amount of
Available Funds in the Collection Account, in the following order of priority,
and the Indenture Trustee shall comply with such instructions:

         1.      to the Servicer, the Primary Servicing Fee due on such
                 Distribution Date;

         2.      to the Administrator, from the amount of Available Funds
                 remaining after the application of clause 1, the
                 Administration Fee due on such Distribution Date and all
                 unpaid Administration Fees from prior Collection Periods;

         3.      to the Noteholders, from the amount of Available Funds
                 remaining after the application of clauses 1 and 2, the
                 Noteholders' Interest Distribution Amount, ratably, without
                 preference or priority of any kind, according to the amounts
                 payable on the Notes in respect of Noteholders' Interest
                 Distribution Amount;

         4.      to the Eligible Lender Trustee on behalf of the
                 Certificateholders, from the amount of Available Funds
                 remaining after the application of clauses 1 through 3, the
                 Certificateholders' Return Distribution Amount, for
                 distribution by the Eligible Lender Trustee pursuant to the
                 Trust Agreement, ratably, without preference or priority of
                 any kind, according to the amounts payable in respect of
                 Certificateholders' Return Distribution Amount;

         5.      to the Class A-1 Noteholders, from the amount of Available
                 Funds remaining after the application of clauses 1 through 4,
                 the Noteholders' Principal Distribution Amount, ratably,
                 without preference or priority of any kind, according to the
                 amounts payable on the Class A-1 Notes for principal;

         6.      on each Distribution Date on and after which the Class A-1
                 Notes have been paid in full, to the Class A-2 Noteholders,
                 from the amount of Available Funds remaining after the
                 application of clauses 1 through 5, the Noteholders' Principal
                 Distribution Amount, ratably, without preference or priority
                 of any kind, according to the amounts payable on the Class A-2
                 Notes for principal;

         7.      on each Distribution Date on and after the date on which the
                 Notes have been paid in full, to the Eligible Lender Trustee
                 on behalf of the Certificateholders,





                                       10
<PAGE>   14
                 from the amount of Available Funds  remaining after the
                 application of clauses 1 through 6, the Certificate Balance
                 Distribution Amount for distribution by the Eligible Lender
                 Trustee pursuant to the Trust Agreement, ratably, without
                 preference or priority of any kind, according to the amounts
                 payable in respect of the Certificate Balance;

         8.      to the Reserve Account, from the amount of Available Funds
                 remaining after the application of clauses 1 through 7, the
                 amount, if any, necessary to reinstate the balance of the
                 Reserve Account up to the Specified Reserve Account Balance;

         9.      to the Servicer, from the amount of Available Funds remaining
                 after the application of clauses 1 through 8, the aggregate
                 unpaid amount of the Carryover Servicing Fee, if any;

         10.     to the Noteholders, from the amount of Available Funds
                 remaining after the application of clauses 1 through 9, the
                 aggregate unpaid amount of Note Interest Carryover, if any,
                 ratably, without preference or priority of any kind, according
                 to the amounts due and payable on the Notes in respect of Note
                 Interest Carryover;

         11.     to the Eligible Lender Trustee on behalf of the
                 Certificateholders, from the amount of Available Funds
                 remaining after the application of clauses 1 through 10, the
                 aggregate unpaid amount of the Certificate Return Carryover,
                 if any, for distribution by the Eligible Lender Trustee
                 pursuant to the Trust Agreement, ratably, without preference
                 or priority of any kind, according to the amounts payable in
                 respect of Certificate Return Carryover; and

         12.     to the Reserve Account, the amount of Available Funds
                 remaining after the application of clauses 1 through 11.

         Notwithstanding the foregoing, if on any Distribution Date following
all distributions to be made on such Distribution Date the Outstanding Amount
of the Notes would be in excess of the sum of the outstanding principal balance
of the Trust Student Loans and any accrued but unpaid interest on the Trust
Student Loans as of the last day of the related Collection Period plus the
balance of the Reserve Account on such Distribution Date following such
distributions, or if an Insolvency Event with respect to the Seller or an Event
of Default has occurred and is continuing, amounts on deposit in the Collection
Account and the Reserve Account shall be applied on such Distribution Date to
the payment of the Noteholders' Distribution Amount before any amounts are





                                       11
<PAGE>   15
applied to the payment of the Certificateholders' Distribution Amount.

SECTION 2.8  Reserve Account.

         A.      On the Closing Date, the Issuer shall deposit the Reserve
Account Initial Deposit into the Reserve Account.

         B.1.    In the event that the Primary Servicing Fee for any Monthly
                 Servicing Payment Date or Distribution Date exceeds the amount
                 distributed to the Servicer pursuant to Sections 2.7B and
                 2.7C.1 on such Monthly Servicing Payment Date or Distribution
                 Date, the Administrator shall instruct the Indenture Trustee
                 in writing to withdraw from the Reserve Account on such
                 Monthly Servicing Payment Date or Distribution Date an amount
                 equal to such excess, to the extent of funds available
                 therein, and to distribute such amount to the Servicer;
                 provided, however, that, except as provided in Sections 2.8B
                 and 2.8C, amounts on deposit in the Reserve Account will not
                 be available to cover any unpaid Carryover Servicing Fees to
                 the Servicer.

         2.      In the event that the Administration Fee for any Distribution
                 Date exceeds the amount distributed to the Administrator
                 pursuant to Section 2.7C.2 on such Distribution Date, the
                 Administrator shall instruct the Indenture Trustee in writing
                 to withdraw from the Reserve Account on each Distribution Date
                 an amount equal to such excess, to the extent of funds
                 available therein after giving effect to paragraph B.1 above,
                 and to distribute such amount to the Administrator.

         3.      In the event that the Noteholders' Interest Distribution
                 Amount and the Certificateholders' Return Distribution Amount
                 for a Distribution Date exceeds the amount distributed to
                 Noteholders and to the Certificateholders pursuant to Section
                 2.7C.3 and C.4 on such Distribution Date, the Administrator
                 shall instruct the Indenture Trustee in writing to withdraw
                 from the Reserve Account on such Distribution Date an amount
                 equal to such excess, to the extent of funds available therein
                 after giving effect to paragraphs B.1 and B.2 above, and to
                 distribute such amount to the Noteholders and to the
                 Certificateholders entitled thereto, in the same order and
                 priority as is set forth in Sections 2.7C.3 and C.4 subject to
                 the last paragraph of Section 2.7C.

         4.      In the event that the Noteholders' Principal Distribution
                 Amount on the Final Distribution Date with respect to each
                 Class of Notes exceeds the amount





                                       12
<PAGE>   16
                 distributed to such Noteholders pursuant to Section 2.7C.5 and
                 2.7C.6 on such Distribution Date, the Administrator shall
                 instruct the Indenture Trustee in writing to withdraw from the
                 Reserve Account on such final Distribution Date an amount
                 equal to such excess, to the extent of funds available therein
                 after giving effect to paragraphs B.1, B.2 and B.3 above, and
                 to distribute such amount to the Noteholders entitled thereto,
                 in the same order and priority as is set forth in Sections
                 2.7C.5 and 2.7C.6.

         5.      In the event that the Certificateholders' Balance Distribution
                 Amount on the final Distribution Date with respect to the
                 Certificates exceeds the amount distributed to the
                 Certificateholders pursuant to Section 2.7C.7 on such
                 Distribution Date, the Administrator shall instruct the
                 Indenture Trustee in writing to withdraw from the Reserve
                 Account on such Distribution Date an amount equal to such
                 excess, to the extent of funds available therein after giving
                 effect to paragraphs B.1 through B.4 above, and to distribute
                 such amount to the Eligible Lender Trustee on behalf of the
                 Certificateholders, for distribution to the Certificateholders
                 entitled thereto.

         C.  After giving effect to Section 2.8B, if the amount on deposit in
the Reserve Account on any Distribution Date (after giving effect to all
deposits or withdrawals therefrom on such Distribution Date other than pursuant
to this paragraph C) is greater than the Specified Reserve Account Balance for
such Distribution Date, the  Administrator shall instruct the Indenture Trustee
in writing (A) to pay  to the Noteholders out of such excess in the Reserve
Account an amount equal to the Note Principal Shortfall, if any; (B) to pay to
the Certificateholders out of such excess in the Reserve Account an amount
equal to the Certificate Balance Shortfall, if any; (C) to pay to the Servicer
out of such excess in the Reserve Account an amount equal to the amount
described in Section 2.7C.9 for such Distribution Date (to the extent not
otherwise paid to the Servicer on such Distribution Date); (D) to pay to the
Noteholders out of such excess an amount equal to the amount described in
Section 2.7C.10 for such Distribution Date (to the extent not otherwise paid to
the Noteholders on such Distribution Date); (E) to pay to the
Certificateholders out of such excess an amount equal to the amount described
in Section 2.7C.11 for such Distribution Date (to the extent not otherwise paid
to the Certificateholders on such Distribution Date); (F) in the event the
Trust Student Loans are not sold pursuant to Section 6.1A, to pay as an
accelerated payment of principal balance of the Notes or Certificate Balance,
as the case may be, first to the Noteholders in the same order and priority as
is set forth in Sections 2.7C.5 and C.6 until the principal amount of the Notes
is paid in full and then to the





                                       13
<PAGE>   17
Certificateholders until the Certificate Balance is reduced to zero, provided
that the amount of such distribution shall not exceed the outstanding principal
balance of the Notes or the Certificate Balance, as applicable, after giving
effect to all other payments in respect of principal of Notes and Certificate
Balance to be made on such date; and (G) to distribute the remaining amount of
such excess to the Seller.  Amounts properly distributed to the Seller pursuant
to this paragraph C shall be deemed released from the Trust Estate and the
security interest therein granted to the Indenture Trustee, and the Seller
shall in no event thereafter be required to refund any such distributed
amounts.

         D.  Following the payment in full of the aggregate outstanding
principal balance of the Notes and the Certificate Balance and of all other
amounts owing or to be distributed hereunder or under the Indenture or the
Trust Agreement to Noteholders, Certificateholders, the Servicer or the
Administrator and the termination of the Trust (including, to the extent owing,
any Carryover Servicing Fees, Note Interest Carryover and Certificate Return
Carryover), any amount remaining on deposit in the Reserve Account shall be
distributed to the Seller.  The Seller shall in no event be required to refund
any amounts properly distributed pursuant to this Section 2.8D.

SECTION 2.9  Statements to Certificateholders and Noteholders.  On each
Determination Date preceding a Distribution Date, the Administrator shall
provide to the Indenture Trustee and the Eligible Lender Trustee (with a copy
to the Rating Agencies) for the Indenture Trustee to forward on such succeeding
Distribution Date to each Noteholder of record and for the Eligible Lender
Trustee to forward on such succeeding Distribution Date to each
Certificateholder of record a statement, setting forth at least the following
information as to the Notes and the Certificates to the extent applicable:

         a.      the amount of such distribution allocable to principal of each
                 class of the Notes;

         b.      the amount of the distribution allocable to interest on each
                 class of the Notes;

         c.      the amount of the distribution allocable to the Certificate
                 Balance;

         d.      the amount of the distribution allocable to  return on the
                 Certificates;

         e.      the amount, if any, of the distribution allocable to any Note
                 Interest Carryover and any Certificate Return Carryover,
                 together with any remaining outstanding amount of each
                 thereof;





                                       14
<PAGE>   18
         f.      the Pool Balance as of the close of business on the last day
                 of the preceding Collection Period;

         g.      the aggregate outstanding principal balance of the Notes, the
                 Note Pool Factor, the Certificate Balance and the Certificate
                 Pool Factor as of such Distribution Date, after giving effect
                 to payments allocated to principal reported under clauses (a)
                 and (c) above;

         h.      the Note Rate for the next period for any class of Notes and
                 the Certificate Rate for any class of Certificates;

         i.      the amount of the Servicing Fee and any Carryover Servicing
                 Fee paid to the Servicer on such Distribution Date and on the
                 two preceding Monthly Servicing Payment Dates, and the amount,
                 if any, of the Carryover Servicing Fee remaining unpaid after
                 giving effect to any such payments;

         j.      the amount of the Administration Fee paid to the Administrator
                 on such Distribution Date;

         k.      the amount of the aggregate Realized Losses, if any, for the
                 related Collection Period and the balance of Trust Student
                 Loans that are delinquent in each delinquency period as of the
                 end of such Collection Period;

         l.      the amount of any Note Interest Shortfall, Note Principal
                 Shortfall, Certificate Return Shortfall and Certificate
                 Balance Shortfall, if any, in each case as applicable to each
                 class of Securities, and the change in such amounts from the
                 preceding statement;

         m.      the aggregate Purchase Amounts for Trust Student Loans, if
                 any, that were repurchased by the Seller or purchased by the
                 Servicer from the Issuer in such Collection Period; and

         n.      the balance of the Reserve Account on such Distribution Date,
                 after giving effect to changes therein on such Distribution
                 Date.

Each amount set forth pursuant to clauses (a), (b), (c), (d), (e), (i), (j) and
(l) above shall be expressed as a dollar amount per $1,000 of original
principal balance of a Certificate or Note, as applicable.  A copy of the
statements referred to above may be obtained by any Certificate Owner or Note
Owner by a written request to the Eligible Lender Trustee or the Indenture
Trustee, respectively, addressed to the respective Corporate Trust Office.





                                       15
<PAGE>   19
SECTION 2.10  Non-Ministerial Matters.  With respect to matters that in the
reasonable judgment of the Administrator are nonministerial, the Administrator
shall not take any action unless within a reasonable time before the taking of
such action, the Administrator shall have notified the Eligible Lender Trustee
of the proposed action and the Eligible Lender Trustee shall not have withheld
consent or provided an alternative direction.  For the  purpose of the
preceding sentence, "non-ministerial matters" shall include:

         a.      the amendment of or any supplement to the Indenture;

         b.      the initiation of any claim or lawsuit by the Issuer and the
                 compromise of any action, claim or lawsuit brought by or
                 against the Issuer (other than in connection with the
                 collection of the Trust Student Loans);

         c.      the amendment, change or modification of the Basic Documents;

         d.      the appointment of successor Note Registrars, successor Paying
                 Agents and successor Indenture Trustees pursuant to the
                 Indenture or the appointment of Successor Administrators or
                 Successor Servicers, or the consent to the assignment by the
                 Note Registrar, Paying Agent or Indenture Trustee of its
                 obligations under the Indenture; and

         e.      the removal of the Indenture Trustee.

SECTION 2.11  Exceptions.  Notwithstanding anything to the contrary in this
Agreement, except as expressly provided herein or in the other Basic Documents,
the Administrator shall not be obligated to, and shall not, (1) make any
payments to the Noteholders under the Basic Documents, (2) sell the Indenture
Trust Estate pursuant to Section 5.4 of the Indenture, (3) take any other
action that the Issuer directs the Administrator not to take on its behalf, (4)
in connection with its duties hereunder assume any indemnification obligation
of any other Person or (5) service the Trust Student Loans.

SECTION 2.12  Compensation.  As compensation for the performance of the
Administrator's obligations under this Agreement and as reimbursement for its
expenses related thereto, the Administrator shall be entitled to $20,000 for
each Collection Period payable on the related Distribution Date (the
"Administration Fees") payable in arrears which shall be solely an obligation
of the Issuer.

SECTION 2.13  Servicer and Administrator Expenses.  Each of the Servicer and
the Administrator shall be severally required to pay





                                       16
<PAGE>   20
all expenses incurred by it in connection with its activities hereunder,
including fees and disbursements of independent accountants, taxes imposed on
the Servicer or the Administrator, as the case may be, and expenses incurred in
connection with distributions and reports to the Administrator or to the
Certificateholders and the Noteholders, as the case may be.

                                  ARTICLE III

SECTION 3.1  Administrator's Certificate; Servicer's Report.

         A.  On or before the tenth day of each month (or, if any such day is
not a Business Day, on the next succeeding Business Day), the Servicer shall
deliver to the Administrator a Servicer's Report with respect to the preceding
month containing all information necessary for the Administrator to receive in
connection with the preparation of the Administrator's Officers' Certificate
and the Administrator's Certificate covering such calendar month referred to in
paragraph B below.  On or before the tenth day (or, if any such day is not a
Business Day, on the next succeeding Business Day), preceding each Distribution
Date the Servicer shall deliver to the  Administrator a Servicer's Report with
respect to the preceding Collection Period containing all information necessary
for the Administrator to receive in connection with the preparation of the
Administrator's Officers' Certificate and the Administrator's Certificate
covering such calendar month referred to in paragraph C below.

         B.  On the 2nd Business Day prior to each Monthly Servicing Payment
Date that is not a Distribution Date, the Administrator shall deliver to the
Eligible Lender Trustee and the Indenture Trustee, an Officer's Certificate of
the Administrator containing all information necessary to pay the Servicer the
Servicing Fee due on such Monthly Servicing Payment Date pursuant to Section
2.7B.

         C.  On each Determination Date prior to a Distribution Date, the
Administrator shall deliver to the Eligible Lender Trustee and the Indenture
Trustee, with a copy to the Rating Agencies, an Administrator's Certificate
containing all information necessary to make the distributions pursuant to
Sections 2.7 and 2.8, if applicable, for the Collection Period preceding the
date of such Administrator's Certificate.

         D.  Prior to each Determination Date, the Administrator shall
determine the Note Rates and the Certificate Rate that will be applicable to
the Distribution Date following such Determination Date, in compliance with its
obligation to prepare and deliver an Administrator's Certificate on such
Determination Date pursuant to this Section 3.1.  In connection therewith, the
Administrator shall calculate the T-Bill Rate in accordance with





                                       17
<PAGE>   21
the definition thereof and shall also determine the Student Loan Rate with
respect to such Distribution Date.

         E.  The Administrator shall furnish to the Issuer from time to time
such information regarding the Collateral as the Issuer shall reasonably
request.

SECTION 3.2  Annual Statement as to Compliance; Notice of Default; Financial
Statements.

         A.  Each of the Servicer and the Administrator shall deliver to the
Eligible Lender Trustee and the Indenture Trustee on or before 120 days after
the end of the fiscal year of the Servicer and the Administrator, an Officer's
Certificate of the Servicer or the Administrator, as the case may be, dated as
of December 31 of the preceding year, stating that (i) a review of the
activities of the Servicer or the Administrator, as the case may be, during the
preceding 12-month period (or, in the case of the first such certificate,
during the period from the Closing Date to December 31, 1996) and of its
performance under this Agreement has been made under such officers' supervision
and (ii) to the best of such officers' knowledge, based on such review, the
Servicer or the Administrator, as the case may be, has fulfilled its
obligations in all material respects under this Agreement and, with respect to
the Servicer, the Servicing Agreement throughout such year or, if there has
been a material default in the fulfillment of any such obligation, specifying
each such material default known to such officers and the nature and status
thereof.  The Indenture Trustee shall send a copy of each such Officers'
Certificate and each report referred to in Section 3.1 to the Rating Agencies.
A copy of each such Officers' Certificate and each report referred to in
Section 3.1 may be obtained by any Certificateholder, Certificate Owner,
Noteholder or Note Owner by a request in writing to the Eligible Lender Trustee
addressed to its Corporate Trust Office, together with evidence satisfactory to
the Eligible Lender Trustee that such Person is one of the foregoing parties.
Upon the telephone request  of the Eligible Lender Trustee, the Indenture
Trustee will promptly furnish the Eligible Lender Trustee a list of Noteholders
as of the date specified by the Eligible Lender Trustee.

         B.  The Servicer shall deliver to the Eligible Lender Trustee, the
Indenture Trustee and the Rating Agencies, promptly after having obtained
knowledge thereof, but in no event later than five Business Days thereafter,
written notice in an Officers' Certificate of the Servicer of any event which
with the giving of notice or lapse of time, or both, would become a Servicer
Default under Section 5.1 of the Servicing Agreement.

         C.  The Administrator shall deliver to the Eligible Lender Trustee,
the Indenture Trustee and the Rating Agencies, promptly





                                       18
<PAGE>   22
after having obtained knowledge thereof, but in no event later than five
Business Days thereafter, written notice in an Officers' Certificate of the
Administrator of any event which with the giving of notice or lapse of time, or
both, would become an Administrator Default under Sections 5.1A or B or would
cause the Student Loan Marketing Association to fail to meet the requirement of
clause (i) of Section 2.4.

         D.  The Administrator shall provide to the Eligible Lender Trustee,
the Indenture Trustee and the Rating Agencies (a) as soon as possible and in no
event more than 120 days after the end of each fiscal year of the Administrator
audited financials as at the end of and for such year and (b) as soon as
possible and in no event more than 45 days after the end of each quarterly
accounting period of the Administrator unaudited financials as at the end of
and for such period.

SECTION 3.3  Annual Independent Certified Public Accountants' Reports.  Each of
the Servicer and the Administrator shall cause a firm of independent certified
public accountants, which may also render other services to the Servicer or the
Administrator, as the case may be, to deliver to the Eligible Lender Trustee,
the Indenture Trustee and the Rating Agencies on or before March 31 of each
year, a report addressed to the Servicer or the Administrator, as the case may
be, the Eligible Lender Trustee and the Indenture Trustee, to the effect that
such firm has examined certain documents and records relating to the servicing
of the Trust Student Loans, or the administration of the Trust Student Loans
and of the Trust, as the case may be, during the preceding calendar year (or,
in the case of the first such report, during the period from the Closing Date
to December 31, 1996) and that, on the basis of the accounting and auditing
procedures considered appropriate under the circumstances, such firm is of the
opinion that such servicing or administration, respectively, was conducted in
compliance with those terms of this Agreement and in the case of the Servicer,
the Servicing Agreement, including any applicable statutory provisions
incorporated therein and such additional terms and statutes as may be specified
from time to time by the Administrator, except for (i) such exceptions as such
firm shall believe to be immaterial and (ii) such other exceptions as shall be
set forth in such report.

         Such report will also indicate that the firm is independent of the
Servicer or the Administrator, as the case may be, within the meaning of the
Code of Professional Ethics of the American Institute of Certified Public
Accountants.





                                       19
<PAGE>   23
                                   ARTICLE IV

SECTION 4.1  Representations of Administrator.  The Student Loan Marketing
Association, as  Administrator, makes the following representations on which
the Issuer is deemed to have relied in  acquiring the Trust Student Loans.  The
representations speak as of the execution and delivery of this Agreement and as
of the Closing Date and shall survive the sale of the Trust Student Loans to
the Eligible Lender Trustee on behalf of the Issuer and the pledge thereof to
the Indenture Trustee pursuant to the Indenture.

         A.  Organization and Good Standing.  The Administrator is duly
organized and validly existing under the laws of the United States of America,
with the power and authority to own its properties and to conduct its business
as such properties are currently owned and such business is presently
conducted.

         B.  Power and Authority.  The Administrator has the corporate power
and authority to execute and deliver this Agreement and to carry out its terms,
and the execution, delivery and performance of this Agreement have been duly
authorized by the Administrator by all necessary corporate action.

         C.  Binding Obligation.  This Agreement constitutes a legal, valid and
binding obligation of the Administrator enforceable in accordance with its
terms, subject to applicable bankruptcy, insolvency, reorganization and similar
laws relating to creditors' rights generally and subject to general principles
of equity.

         D.  No Violation.  The consummation of the transactions contemplated
by this Agreement and the fulfillment of the terms hereof or thereof do not
conflict with, result in any breach of any of the terms and provisions of, nor
constitute (with or without notice or lapse of time or both) a default under,
the charter or by-laws of the Administrator, or any indenture, agreement or
other instrument to which the Administrator is a party or by which it shall be
bound; nor result in the creation or imposition of any Lien upon any of its
properties pursuant to the terms of any such indenture, agreement or other
instrument (other than pursuant to the Basic Documents); nor violate any law
or, to the knowledge of the Administrator, any order, rule or regulation
applicable to the Administrator of any court or of any Federal or state
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Administrator or its properties.

         E.  No Proceedings.  There are no proceedings or investigations
pending against the Administrator or, to its best knowledge, threatened against
the Administrator, before any court, regulatory body, administrative agency or
other





                                       20
<PAGE>   24
governmental instrumentality having jurisdiction over the Administrator or its
properties:  (i) asserting the invalidity of this Agreement or any of the other
Basic Documents, the Notes or the Certificates, (ii) seeking to prevent the
issuance of the Notes or the Certificates or the consummation of any of the
transactions contemplated by this Agreement or any of the other Basic
Documents, (iii) seeking any determination or ruling that could reasonably be
expected to have a material and adverse effect on the performance by the
Administrator of its obligations under, or the validity or enforceability of,
this Agreement, any of the other Basic Documents, the Notes or the Certificates
or (iv) seeking to affect adversely the Federal or state income tax attributes
of the Issuer, the Notes or the Certificates.

         F.  All Consents.  All authorizations, consents, orders or approvals
of or registrations or declarations with any court, regulatory body,
administrative agency or other government instrumentality required to be
obtained, effected or given by the Administrator in connection with the
execution and delivery by the Administrator of this Agreement and the
performance by the Administrator of the transactions contemplated by this
Agreement have been duly obtained, effected or given and are in full force and
effect.

SECTION 4.2  Liability of Administrator; Indemnities.  The Administrator shall
be liable in accordance herewith only to the extent of the obligations
specifically undertaken by the Administrator under this Agreement.

         The Administrator shall indemnify, defend and hold harmless the
Issuer, the Certificateholders and the Noteholders and any of the officers,
directors, employees and agents of the Issuer from and against any and all
costs, expenses, losses, claims, damages and liabilities to the extent that
such cost, expense, loss, claim, damage or liability arose out of, or was
imposed upon any such Person through, the gross negligence, willful misfeasance
or bad faith of the Administrator in the performance of its duties under this
Agreement or by reason of reckless disregard of its obligations and duties
hereunder or thereunder.

         The Administrator shall indemnify the Indenture Trustee in its
individual capacity and any of its officers, directors, employees and agents
against any and all loss, liability or expense (including attorneys' fees)
incurred by it in connection with the performance of its duties under the
Indenture and the other Basic Documents.  The Indenture Trustee shall notify
the Issuer and the Administrator promptly of any claim for which it may seek
indemnity.  Failure by the Indenture Trustee to so notify the Issuer and the
Administrator shall not relieve the Issuer or the Administrator of its
obligations hereunder and under the other Basic Documents.  The Administrator
shall defend the claim and the Administrator shall not be liable for the legal





                                       21
<PAGE>   25
fees and expenses of the Indenture Trustee after it has assumed such defense;
provided, however, that, in the event that there may be a conflict between the
positions of the Indenture Trustee and the Administrator in conducting the
defense of such claim, the Indenture Trustee shall be entitled to separate
counsel the fees and expenses of which shall be paid by the Administrator on
behalf of the Issuer.  Neither the Issuer nor the Administrator need reimburse
any expense or indemnify against any loss, liability or expense incurred by the
Indenture Trustee through the Indenture Trustee's own willful misconduct,
negligence or bad faith.

         The Administrator shall indemnify each of the Eligible Lender Trustee
and the Interim Eligible Lender Trustee in its individual capacity and any of
its officers, directors, employees and agents against any and all loss,
liability, claims, damages, costs, penalties, taxes (excluding taxes payable by
it on any compensation received by it for its services as trustee) or expense
(including attorneys' fees) incurred by it in connection with the performance
of its duties under the Interim Trust Agreement, the Trust Agreement and the
other Basic Documents.

         Without limiting the generality of the foregoing, the Administrator
shall indemnify the Eligible Lender Trustee in its individual capacity and any
of its officers, directors, employees and agents against any and all liability
relating to or resulting from any of the following:

         (i) any claim that the Trust Student Loans (or any guarantee with
         respect thereto) are delinquent, uncollectable, uninsured, illegal,
         invalid or unenforceable;

         (ii) any claim that the Trust Student Loans have not been made,
         administered, serviced or collected in accordance with applicable
         federal and state laws or the requirements of any Guarantor; or

         (iii) any claim that any original note or other document  evidencing
         or relating to the Trust Student Loans has been lost, misplaced or
         destroyed.

         The Eligible Lender Trustee shall notify the Administrator promptly of
any claim for which it may seek indemnity.  Failure by the Eligible Lender
Trustee to so notify the Administrator shall not relieve the Administrator of
its obligations hereunder and under the other Basic Documents.  The
Administrator shall defend the claim and the Administrator shall not be liable
for the legal fees and expenses of the Eligible Lender Trustee after it has
assumed such defense; provided, however, that, in the event that there may be a
conflict between the positions of the Eligible Lender Trustee and the
Administrator in conducting the defense of such claim, the Eligible Lender
Trustee shall be





                                       22
<PAGE>   26
entitled to separate counsel the fees and expenses of which shall be paid by
the Administrator on behalf of the Issuer.  Neither the Issuer nor the
Administrator need reimburse any expense or indemnify against any loss,
liability or expense incurred by the Eligible Lender Trustee through the
Eligible Lender Trustee's own willful misconduct, negligence or bad faith.

         The Seller shall pay reasonable compensation to the Indenture Trustee
and the Eligible Lender Trustee and shall reimburse the Indenture Trustee and
the Eligible Lender Trustee for all reasonable expenses, disbursements and
advances.

         For purposes of this Section, in the event of the termination of the
rights and obligations of the Administrator (or any successor thereto pursuant
to Section 4.3) as Administrator pursuant to Section 5.1, or a resignation by
such Administrator pursuant to this Agreement, such Administrator shall be
deemed to be the Administrator pending appointment of a successor Administrator
pursuant to Section 5.2.

         Indemnification under this Section shall survive the resignation or
removal of the Eligible Lender Trustee or the Indenture Trustee or the
termination of this Agreement and shall include reasonable fees and expenses of
counsel and expenses of litigation.  If the Administrator shall have made any
indemnity payments pursuant to this Section and the Person to or on behalf of
whom such payments are made thereafter collects any of such amounts from
others, such Person shall promptly repay such amounts to the Administrator,
without interest.

SECTION 4.3  Merger or Consolidation of, or Assumption of the Obligations of,
Administrator.  Any Person (a) into which the Administrator may be merged or
consolidated, (b) which may result from any merger or consolidation to which
the Administrator shall be a party or (c) which may succeed to the properties
and assets of the Administrator substantially as a whole, shall be the
successor to the Administrator without the execution or filing of any document
or any further act by any of the parties to this Agreement; provided, however,
that the Administrator hereby covenants that it will not consummate any of the
foregoing transactions except upon satisfaction of the following:  (i) the
surviving Administrator, if other than the Student Loan Marketing Association,
executes an agreement of assumption to perform every obligation of the
Administrator under this Agreement, (ii) immediately after giving effect to
such transaction, no representation or warranty made pursuant to Section 4.1
shall have been breached and no Administrator Default, and no event that, after
notice or lapse of time, or both, would become an Administrator Default shall
have occurred and be continuing, (iii) the surviving Administrator, if other
than the Student Loan Marketing Association, shall have delivered to the
Eligible Lender Trustee and the Indenture Trustee an Officers' Certificate





                                       23
<PAGE>   27
and an Opinion of Counsel each stating that  such consolidation, merger or
succession and such agreement of assumption comply with this Section and that
all conditions precedent, if any, provided for in this Agreement relating to
such transaction have been complied with, and that the Rating Agency Condition
shall have been satisfied with respect to such transaction, (iv) unless the
Student Loan Marketing Association is the surviving entity, such transaction
will not result in a material adverse Federal or state tax consequence to the
Issuer, the Noteholders or the Certificateholders and (v) unless the Student
Loan Marketing Association is the surviving entity, the Administrator shall
have delivered to the Eligible Lender Trustee and the Indenture Trustee an
Opinion of Counsel either (A) stating that, in the opinion of such counsel, all
financing statements and continuation statements and amendments thereto have
been executed and filed that are necessary fully to preserve and protect the
interest of the Eligible Lender Trustee and Indenture Trustee, respectively, in
the Trust Student Loans and reciting the details of such filings, or (B)
stating that, in the opinion of such counsel, no such action shall be necessary
to preserve and protect such interests.  Anything in this Section 4.3 to the
contrary notwithstanding, the Administrator may at any time assign its rights,
obligations and duties under this Agreement to an Affiliate provided that the
Rating Agencies confirm that such assignment will not result in a downgrading
or a withdrawal of the ratings then applicable to the Notes and the
Certificates.

SECTION 4.4  Limitation on Liability of Seller, Administrator and Others.
Neither the Administrator nor any of its directors, officers, employees or
agents shall be under any liability to the Issuer, the Noteholders or the
Certificateholders, or to the Indenture Trustee or the Eligible Lender Trustee
except as provided under this Agreement for any action taken or for refraining
from the taking of any action pursuant to this Agreement or for errors in
judgment;  provided, however, that these provisions shall not protect the
Administrator or any such person against any liability that would otherwise be
imposed by reason of willful misfeasance, bad faith or negligence in the
performance of duties or by reason of reckless disregard of obligations and
duties under this Agreement.  The Administrator and any of its directors,
officers, employees or agents may rely in good faith on the advice of counsel
or on any document of any kind, prima facie properly executed and submitted by
any Person respecting any matters arising hereunder.

         Except as provided in this Agreement, the Administrator shall not be
under any obligation to appear in, prosecute or defend any legal action that
shall not be incidental to its duties to administer the Trust Student Loans and
the Trust in accordance with this Agreement and that in its opinion may involve
it in any expense or liability; provided, however, that the Administrator may
undertake any reasonable action that it may





                                       24
<PAGE>   28
deem necessary or desirable in respect of this Agreement and the other Basic
Documents and the rights and duties of the parties to this Agreement and the
other Basic Documents and the interests of the Certificateholders under this
Agreement and the Noteholders under the Indenture and under this Agreement.

SECTION 4.5  Administrator May Own Certificates or Notes.  The Administrator
and any Affiliate thereof may in its individual or any other capacity become
the owner or pledgee of Certificates or Notes with the same rights as it would
have if it were not the Administrator or an Affiliate thereof, except as
expressly provided herein or in any other Basic Document.

SECTION 4.6  Student Loan Marketing Association Not to Resign as Administrator.
Subject to the provisions of Section 4.3, the Student Loan Marketing
Association shall not resign from the obligations and duties imposed on it as
Administrator under this Agreement except upon determination that the
performance of its duties under this Agreement shall no longer be permissible
under applicable law or shall violate any final order of a court or
administrative agency with jurisdiction over the Student Loan Marketing
Association or its properties.  Notice of any such determination permitting or
requiring the resignation of the Student Loan Marketing Association shall be
communicated to the Eligible Lender Trustee and the Indenture Trustee at the
earliest practicable time (and, if such communication is not in writing, shall
be confirmed in writing at the earliest practicable time) and any such
determination shall be evidenced by an Opinion of Counsel to such effect
delivered to the Eligible Lender Trustee and the Indenture Trustee concurrently
with or promptly after such notice.  No such resignation shall become effective
until the Indenture Trustee or a successor Administrator shall have assumed the
responsibilities and obligations of the Student Loan Marketing Association in
accordance with Section 5.2.  Anything in this Section 4.7 to the contrary
notwithstanding, the Administrator may resign at any time subsequent to the
assignment of its duties and obligations hereunder pursuant to Section 4.3.

                                   ARTICLE V

SECTION 5.1  Administrator Default.  If any one of the following events (an
"Administrator Default") shall occur and be continuing:

         A.      (i) in the event that daily deposits into the Collection
                 Account are not required, any failure by the Administrator to
                 deliver to the Indenture Trustee for deposit in the Trust
                 Accounts any Available Funds required to be paid on or before
                 the Business Day immediately preceding any Monthly Servicing
                 Payment Date or Distribution Date, as applicable, or (ii) any
                 failure by the Administrator to direct the Indenture





                                       25
<PAGE>   29
                 Trustee to make any required distributions from either of the
                 Trust Accounts, which failure in case of either clause (i) or
                 (ii) continues unremedied for five Business Days after written
                 notice of such failure is received by the Administrator from
                 the Indenture Trustee or the Eligible Lender Trustee or after
                 discovery of such failure by an officer of the Administrator;
                 or

         B.      any failure by the Administrator duly to observe or to perform
                 in any material respect any other term, covenant or agreement
                 of the Administrator set forth in this Agreement or any other
                 Basic Document, which failure shall (i) materially and
                 adversely affect the rights of Noteholders or
                 Certificateholders and (ii) continue unremedied for a period
                 of 60 days after the date on which written notice of such
                 failure, requiring the same to be remedied, shall have been
                 given (A) to the Administrator by the Indenture Trustee or the
                 Eligible Lender Trustee or (B) to the Administrator, the
                 Indenture Trustee and the Eligible Lender Trustee by the
                 Noteholders or Certificateholders, as applicable, representing
                 not less than 25% of the Outstanding Amount of the Notes or
                 25% of the outstanding Certificate Balance (including any
                 Certificates owned by the Seller); or

         C.      an Insolvency Event occurs with respect to the Administrator;

then, and in each and every case, so long as the Administrator  Default shall
not have been remedied, either the Indenture Trustee or the Noteholders
evidencing not less than 25% of the Outstanding Amount of the Notes, by notice
then given in writing to the Administrator (and to the Indenture Trustee and
the Eligible Lender Trustee if given by the Noteholders) may terminate all the
rights and obligations (other than the obligations set forth in Section 4.2) of
the Administrator under this Agreement.  On or after the receipt by the
Administrator of such written notice, all authority and power of the
Administrator under this Agreement, whether with respect to the Notes, the
Certificates, the Trust Student Loans or otherwise, shall, without further
action, pass to and be vested in the Indenture Trustee or such successor
Administrator as may be appointed under Section 5.2; and, without limitation,
the Indenture Trustee and the Eligible Lender Trustee are hereby authorized and
empowered to execute and deliver, for the benefit of the predecessor
Administrator, as attorney-in-fact or otherwise, any and all documents and
other instruments, and to do or accomplish all other acts or things necessary
or appropriate to effect the purposes of such notice of termination.  The
predecessor Administrator shall cooperate with the successor Administrator,





                                       26
<PAGE>   30
the Indenture Trustee and the Eligible Lender Trustee in effecting the
termination of the responsibilities and rights of the predecessor Administrator
under this Agreement.  All reasonable costs and expenses (including attorneys'
fees) incurred in connection with amending this Agreement to reflect such
succession as Administrator pursuant to this Section shall be paid by the
predecessor Administrator (other than the Indenture Trustee acting as the
Administrator under this Section 5.1) upon presentation of reasonable
documentation of such costs and expenses.  Upon receipt of notice of the
occurrence of an Administrator Default, the Eligible Lender Trustee shall give
notice thereof to the Rating Agencies.

SECTION 5.2  Appointment of Successor.

         A.  Upon receipt by the Administrator of notice of termination
pursuant to Section 5.1, or the resignation by the Administrator in accordance
with the terms of this Agreement, the predecessor Administrator shall continue
to perform its functions as Administrator under this Agreement in the case of
termination, only until the date specified in such termination notice or, if no
such date is specified in a notice of termination, until receipt of such notice
and, in the case of resignation, until the later of (x) the date 120 days from
the delivery to the Eligible Lender Trustee and the Indenture Trustee of
written notice of such resignation (or written confirmation of such notice) in
accordance with the terms of this Agreement and (y) the date upon which the
predecessor Administrator shall become unable to act as Administrator as
specified in the notice of resignation and accompanying Opinion of Counsel (the
"Transfer Date").  In the event of the termination hereunder of the
Administrator the Issuer shall appoint a successor Administrator acceptable to
the Indenture Trustee, and the successor Administrator shall accept its
appointment by a written assumption in form acceptable to the Indenture
Trustee.  In the event that a successor Administrator has not been appointed at
the time when the predecessor Administrator has ceased to act as Administrator
in accordance with this Section, the Indenture Trustee without further action
shall automatically be appointed the successor Administrator and the Indenture
Trustee shall be entitled to the Administration Fee.  Notwithstanding the
above, the Indenture Trustee shall, if it shall be unwilling or legally unable
so to act, appoint or petition a court of competent jurisdiction to appoint any
established institution whose regular business shall include the servicing of
student loans, as the successor to the Administrator under this Agreement.

         B.  Upon appointment, the successor Administrator (including the
Indenture Trustee acting as successor Administrator), shall be the successor in
all respects to the predecessor Administrator and shall be subject to all the
responsibilities, duties and liabilities placed on the predecessor
Administrator that arise





                                       27
<PAGE>   31
thereafter or are related thereto and shall be entitled to an amount agreed to
by such successor Administrator (which shall not exceed the Administration Fee
unless such compensation arrangements will not result in a downgrading or
withdrawal of any rating on the Notes or the Certificates by any Rating Agency)
and all the rights granted to the predecessor Administrator by the terms and
provisions of this Agreement.

         C.  The Administrator may not resign unless it is prohibited from
serving as such by law as evidenced by an Opinion of Counsel to such effect
delivered to the Indenture Trustee and the Eligible Lender Trustee.
Notwithstanding the foregoing or anything to the contrary herein or in the
other Basic Documents, the Indenture Trustee, to the extent it is acting as
successor Administrator pursuant hereto and thereto, shall be entitled to
resign to the extent a qualified successor Administrator has been appointed and
has assumed all the obligations of the Administrator in accordance with the
terms of this Agreement and the other Basic Documents.

SECTION 5.3  Notification to Noteholders and Certificateholders.  Upon any
termination of, or appointment of a successor to, the Administrator pursuant to
this Article V, the Eligible Lender Trustee shall give prompt written notice
thereof to Certificateholders and the Indenture Trustee shall give prompt
written notice thereof to Noteholders and the Rating Agencies (which, in the
case of any such appointment of a successor, shall consist of prior written
notice thereof to the Rating Agencies).

SECTION 5.4  Waiver of Past Defaults.  The Noteholders of Notes evidencing a
majority of the Outstanding Amount of the Notes (or the Certificateholders of
Certificates evidencing a majority of the outstanding Certificate Balance, in
the case of any default which does not adversely affect the Indenture Trustee
or the Noteholders) may, on behalf of all Noteholders and Certificateholders,
waive in writing any default by the Administrator in the performance of its
obligations hereunder and any consequences thereof, except a default in making
any required deposits to or payments from any of the Trust Accounts (or giving
instructions regarding the same) in accordance with this Agreement.  Upon any
such waiver of a past default, such default shall cease to exist, and any
Administrator Default arising therefrom shall be deemed to have been remedied
for every purpose of this Agreement.  No such waiver shall extend to any
subsequent or other default or impair any right consequent thereto.





                                       28
<PAGE>   32
                                   ARTICLE VI

SECTION 6.1  Termination.

         A.  Optional Purchase of All Trust Student Loans.  The Administrator
shall notify the Seller and the Indenture Trustee in writing, within 15 days
after the last day of any Collection Period as of which the then outstanding
Pool Balance is 12% or less of the Initial Pool Balance, of the percentage that
the then outstanding Pool Balance bears to the Initial Pool Balance.  As of the
last day of any Collection Period immediately preceding a Distribution Date as
of which the then outstanding Pool Balance is 10% or less of the Initial Pool
Balance, the Eligible Lender Trustee on behalf and at the direction of the
Seller, or any other "eligible lender" (within the meaning of the Higher
Education Act) designated by the Seller in writing to the Eligible Lender
Trustee and the Indenture Trustee, shall have the option to purchase the Trust
Estate, other than the  Trust Accounts.  To exercise such option, the Seller
shall deposit pursuant to Section 2.6 in the Collection Account an amount equal
to the aggregate Purchase Amount for the Trust Student Loans and the related
rights with respect thereto, plus the appraised value of any such other
property held by the Trust other than the Trust Accounts, such value to be
determined by an appraiser mutually agreed upon by the Seller, the Eligible
Lender Trustee and the Indenture Trustee, and shall succeed to all interests in
and to the Trust; provided, however, that the Seller may not effect such
purchase if such aggregate Purchase Amounts do not equal or exceed the Minimum
Purchase Amount plus any Note Interest Carryover and any Certificate Return
Carryover.  In the event the Seller fails to notify the Eligible Lender Trustee
and the Indenture Trustee in writing prior to the acceptance by the Indenture
Trustee of a bid to purchase the Trust Estate pursuant to Section 4.4 of the
Indenture that the Seller intends to exercise its option to purchase the Trust
Estate, the Seller shall be deemed to have waived its option to purchase the
Trust Estate as long as the Seller has received 5 business days' notice from
the Indenture Trustee as provided in Section 4.4 of the Indenture.

         B.  Insolvency of the Seller.  Upon any sale of the assets of the
Trust pursuant to Section 9.2 of the Trust Agreement, the Administrator shall
instruct the Indenture Trustee in writing to deposit the net proceeds from such
sale after all payments and reserves therefrom (including the expenses of such
sale) have been made (the "Insolvency Proceeds") in the Collection Account.  On
the first Distribution Date following the date on which the Insolvency Proceeds
are deposited in the Collection Account, the Administrator shall instruct the
Indenture Trustee to make the following distributions (after the application on
such Distribution Date of the amount of Available Funds and amounts on deposit
in the Reserve Account pursuant to Sections 2.7 and 2.8)





                                       29
<PAGE>   33
from the Insolvency Proceeds and any funds remaining on deposit in the Reserve
Account (including the proceeds of any sale of investments therein as described
in the following sentence):

         a.      to the Noteholders, any unpaid Noteholders' Interest
                 Distribution Amount for such Distribution Date as set forth in
                 Sections 2.7C.3;

         b.      to the Noteholders, the outstanding principal balance of the
                 Notes in the same order and priority as is set forth in
                 Sections 2.7C.5 and C.6;

         c.      to the Certificateholders, any unpaid Certificate Return
                 Distribution Amount for such Distribution Date;

         d.      to the Certificateholders, the Certificate Balance;

         e.      to the Servicer, any unpaid Carryover Servicing Fees;

         f.      to the Noteholders, any unpaid Note Interest Carryover; and

         g.      to the Certificateholders, any unpaid Certificate Return
                 Carryover.

Any investments on deposit in the Reserve Account which will not mature on or
before such Distribution Date shall be sold by the Indenture Trustee at such
time as will result in the Indenture Trustee receiving the proceeds from such
sale not later than the Business Day preceding such Distribution Date.  Any
Insolvency Proceeds remaining after the deposits described above shall be paid
to the Seller.

         C.  Notice.  Notice of any termination of the Trust shall be given by
the Administrator to the Eligible Lender Trustee and the Indenture Trustee as
soon as practicable after the Administrator has received notice thereof.

         D.  Succession.  Following the satisfaction and discharge of the
Indenture and the payment in full of the principal of and interest on the
Notes, the Certificateholders shall succeed to the rights of the Noteholders
hereunder and the Eligible Lender Trustee shall succeed to the rights of, and
assume the obligations of, the Indenture Trustee pursuant to this Agreement and
any other Basic Documents.





                                       30
<PAGE>   34
                                  ARTICLE VII

SECTION 7.1  Protection of Interests in Trust.

         A.  The Seller shall execute and file such financing statements and
cause to be executed and filed such continuation statements, all in such manner
and in such places as may be required by law fully to preserve, maintain, and
protect the interest of the Issuer, the Eligible Lender Trustee and the
Indenture Trustee in the Trust Student Loans and in the proceeds thereof.  The
Seller shall deliver (or cause to be delivered) to the Eligible Lender Trustee
and the Indenture Trustee file-stamped copies of, or filing receipts for, any
document filed as provided above, as soon as available following such filing.

         B.  Neither the Seller nor the Servicer shall change its name,
identity or corporate structure in any manner that would, could or might make
any financing statement or continuation statement filed in accordance with
paragraph A above seriously misleading within the meaning of Section 9-402(7)
of the UCC, unless it shall have given the Eligible Lender Trustee and the
Indenture Trustee at least five days' prior written notice thereof and shall
have promptly filed appropriate amendments to all previously filed financing
statements or continuation statements.

         C.  Each of the Seller and the Servicer shall have an obligation to
give the Eligible Lender Trustee and the Indenture Trustee at least 60 days'
prior written notice of any relocation of its principal executive office if, as
a result of such relocation, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of any new financing statement and shall promptly file any such
amendment.  The Servicer shall at all times maintain each office from which it
shall service Trust Student Loans, and its principal executive office, within
the United States of America.

         D.  The Servicer shall maintain accounts and records as to each Trust
Student Loan accurately and in sufficient detail to permit (i) the reader
thereof to know at any time the status of such Trust Student Loan, including
payments and recoveries made and payments owing (and the nature of each) and
(ii) reconciliation between payments or recoveries on (or with respect to) each
Trust Student Loan and the amounts from time to time deposited by the Servicer
in the Collection Account in respect of such Trust Student Loan.

         E.  The Servicer shall maintain its computer systems so that, from and
after the time of sale of the Trust Student Loans to the Eligible Lender
Trustee on behalf of the Issuer, the Servicer's  master computer records
(including any backup archives) that refer to a Trust Student Loan shall
indicate





                                       31
<PAGE>   35
clearly the interest of the Issuer, the Eligible Lender Trustee and the
Indenture Trustee in such Trust Student Loan and that such Trust Student Loan
is owned by the Eligible Lender Trustee on behalf of the Issuer and has been
pledged to the Indenture Trustee.  Indication of the Issuer's, the Eligible
Lender Trustee's and the Indenture Trustee's interest in a Trust Student Loan
shall be deleted from or modified on the Servicer's computer systems when, and
only when, the related Trust Student Loan shall have been paid in full or
repurchased.

         F.  If at any time the Seller or the Administrator shall propose to
sell, grant a security interest in, or otherwise transfer any interest in
student loans to any prospective purchaser, lender or other transferee, the
Servicer shall give to such prospective purchaser, lender or other transferee
computer tapes, records or printouts (including any restored from backup
archives) that, if they refer in any manner whatsoever to any Trust Student
Loan, indicate clearly that such Trust Student Loan has been sold and is owned
by the Eligible Lender Trustee on behalf of the Issuer and has been pledged to
the Indenture Trustee.

         G.  Upon reasonable notice, the Servicer shall permit the Indenture
Trustee and its agents at any time during normal business hours to inspect,
audit and make copies of and abstracts from the Servicer's records regarding
any Trust Student Loan.

         H.  Upon request, at any time the Eligible Lender Trustee or the
Indenture Trustee have reasonable grounds to believe that such request would be
necessary in connection with its performance of its duties under the Basic
Documents, the Servicer shall furnish to the Eligible Lender Trustee or to the
Indenture Trustee (in each case, with a copy to the Administrator), within five
Business Days, a list of all Trust Student Loans (by borrower social security
number, type of loan and date of issuance) then held as part of the Trust, and
the Administrator shall furnish to the Eligible Lender Trustee or to the
Indenture Trustee, within 20 Business Days thereafter, a comparison of such
list to the list of Initial Trust Student Loans set forth in Schedule A to the
Indenture as of the Closing Date, and, for each Trust Student Loan that has
been removed from the pool of loans held by the Eligible Lender Trustee on
behalf of the Issuer, information as to the date as of which and circumstances
under which each such Trust Student Loan was so removed.

         I.  The Seller shall deliver to the Eligible Lender Trustee and the
Indenture Trustee:

         (1) promptly after the execution and delivery of this Agreement and of
         each amendment thereto and on each Transfer Date, an Opinion of
         Counsel either (A) stating that, in the opinion of such counsel, all
         financing statements and





                                       32
<PAGE>   36
         continuation statements have been executed and filed that are
         necessary fully to preserve and protect the interest of the Eligible
         Lender Trustee and the Indenture Trustee in the Trust Student Loans,
         and reciting the details of such filings or referring to prior
         Opinions of Counsel in which such details are given, or (B) stating
         that, in the opinion of such counsel, no such action shall be
         necessary to preserve and protect such interest; and

         (2) within 120 days after the beginning of each calendar year
         beginning with the first calendar year beginning more than three
         months after the Cutoff Date, an Opinion of Counsel, dated as of a
         date during such 120-day period, either (A) stating that, in the
         opinion of such counsel, all financing  statements and continuation
         statements have been executed and filed that are necessary fully to
         preserve and protect the interest of the Eligible Lender Trustee and
         the Indenture Trustee in the Trust Student Loans, and reciting the
         details of such filings or referring to prior Opinions of Counsel in
         which such details are given, or (B) stating that, in the opinion of
         such counsel, no such action shall be necessary to preserve and
         protect such interest; provided that a single Opinion of Counsel may
         be delivered in satisfaction of the foregoing requirement and that of
         Section 3.6(b) of the Indenture.

         Each Opinion of Counsel referred to in clause (1) or (2) above shall
specify (as of the date of such opinion and given all applicable laws as in
effect on such date) any action necessary to be taken in the following year to
preserve and protect such interest.

         J.  The Seller shall, to the extent required by applicable law, cause
the Certificates and the Notes to be registered with the Commission pursuant to
Section 12(b) or Section 12(g) of the Exchange Act within the time periods
specified in such sections.

                                  ARTICLE VIII

SECTION 8.1  Independence of the Administrator.  For all purposes of this
Agreement, the Administrator shall be an independent contractor and shall not
be subject to the supervision of the Issuer or the Eligible Lender Trustee with
respect to the manner in which it accomplishes the performance of its
obligations hereunder.  Unless expressly authorized by the Issuer, the
Administrator shall have no authority to act for or represent the Issuer or the
Eligible Lender Trustee in any way and shall not otherwise be deemed an agent
of the Issuer or the Eligible Lender Trustee.

SECTION 8.2  No Joint Venture.  Nothing contained in this Agreement (i) shall
constitute the Administrator and either of





                                       33
<PAGE>   37
the Issuer or the Eligible Lender Trustee as members of any partnership, joint
venture, association, syndicate, unincorporated business or other separate
entity, (ii) shall be construed to impose any liability as such on any of them
or (iii) shall be deemed to confer on any of them any express, implied or
apparent authority to incur any obligation or liability on behalf of the
others.

SECTION 8.3  Other Activities of Administrator.  Nothing herein shall prevent
the Administrator or its Affiliates from engaging in other businesses or, in
its sole discretion, from acting in a similar capacity as an administrator for
any other person or entity even though such person or entity may engage in
business activities similar to those of the Issuer, the Eligible Lender Trustee
or the Indenture Trustee.

SECTION 8.4  Powers of Attorney.  The Eligible Lender Trustee and the Indenture
Trustee shall upon the written request of the Administrator furnish the
Administrator with any powers of attorney and other documents reasonably
necessary or appropriate to enable the Administrator to carry out its
administrative duties hereunder.

SECTION 8.5  Amendment.  This Agreement (other than Sections 2.1 and 2.2) may
be amended by the Seller, the Servicer, the Administrator, the Eligible Lender
Trustee and the Indenture Trustee, without the consent of any of the
Noteholders or the Certificateholders, to cure any ambiguity, to correct or
supplement any provisions in this Agreement or for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions in
this Agreement or of modifying in any manner the rights of the Noteholders or
the Certificateholders; provided, however, that such action shall not, as
evidenced by an Opinion of Counsel delivered to the Eligible Lender Trustee and
the Indenture Trustee, adversely affect in any material respect the interests
of any Noteholder or Certificateholder.

         Sections 2.1 and 2.2 may be amended from time to time by a written
amendment duly executed and delivered by the Eligible Lender Trustee, the
Indenture Trustee and the Administrator,  without the consent of the
Noteholders and the Certificateholders, for the purpose of adding any provision
to or changing in any manner or eliminating any of the provisions of such
Article; provided that such amendment will not, in an Opinion of Counsel
obtained on behalf of the Issuer and satisfactory to the Indenture Trustee and
the Eligible Lender Trustee, materially and adversely affect the interest of
any Noteholder or Certificateholder.

         This Agreement (other than Sections 2.1 and 2.2) may also be amended
from time to time by the Seller, the Servicer, the Administrator, the Indenture
Trustee and the Eligible Lender





                                       34
<PAGE>   38
Trustee, and Sections 2.1 and 2.2 may also be amended by the Eligible Lender
Trustee, the Administrator and the Indenture Trustee, with the consent of the
Noteholders of Notes evidencing a majority of the Outstanding Amount of the
Notes and the consent of the Certificateholders of Certificates evidencing a
majority of the Certificate Balance, for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of this
Agreement or of modifying in any manner the rights of the Noteholders or the
Certificateholders; provided, however, that no such amendment shall (a)
increase or reduce in any manner the amount of, or accelerate or delay the
timing of, collections of payments with respect to Trust Student Loans or
distributions that shall be required to be made for the benefit of the
Noteholders or the Certificateholders or (b) reduce the aforesaid percentage of
the Outstanding Amount of the Notes and the Certificate Balance, the
Noteholders or the Certificateholders of which are required to consent to any
such amendment, without the consent of all outstanding Noteholders and
Certificateholders.

         Promptly after the execution of any such amendment (or, in the case of
the Rating Agencies, fifteen days prior thereto), the Eligible Lender Trustee
shall furnish written notification of the substance of such amendment to each
Certificateholder, the Indenture Trustee and each of the Rating Agencies.

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

         Prior to the execution of any amendment to this Agreement, the
Eligible Lender Trustee and the Indenture Trustee shall be entitled to receive
and rely upon an Opinion of Counsel stating that the execution of such
amendment is authorized or permitted by this Agreement and the Opinion of
Counsel referred to in Section 7.1I(1).  The Eligible Lender Trustee and the
Indenture Trustee may, but shall not be obligated to, enter into any such
amendment which affects the Eligible Lender Trustee's or the Indenture
Trustee's, as applicable, own rights, duties or immunities under this Agreement
or otherwise.

SECTION 8.6  Assignment.  Notwithstanding anything to the contrary contained
herein, except as provided in Section 4.3 of the Servicing Agreement and
Section 4.3 of this Agreement, this Agreement may not be assigned by the
Seller, the Administrator or the Servicer.  This  Agreement may be assigned by
the Eligible Lender Trustee only to its permitted successor pursuant to the
Trust Agreement.





                                       35
<PAGE>   39
SECTION 8.7  Limitations on Rights of Others.  The provisions of this Agreement
are solely for the benefit of the Seller, the Servicer, the Issuer, the
Indenture Trustee and the Eligible Lender Trustee and for the benefit of the
Certificateholders and the Noteholders, as third party beneficiaries, and
nothing in this Agreement, whether express or implied, shall be construed to
give to any other Person any legal or equitable right, remedy or claim in the
Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

SECTION 8.8  Assignment to Indenture Trustee.  The Seller hereby acknowledges
and consents to any Grant by the Issuer to the Indenture Trustee pursuant to
the Indenture for the benefit of the Noteholders of a security interest in all
right, title and interest of the Issuer in, to and under the Trust Student
Loans and the assignment of any or all of the Issuer's rights and obligations
under this Agreement and the Sale Agreement and the Seller's rights under the
Purchase Agreement to the Indenture Trustee.  The Servicer hereby acknowledges
and consents to the assignment by the Issuer to the Indenture Trustee pursuant
to the Indenture for the benefit of the Noteholders of any and all of the
Issuer's rights and obligations under this Agreement and under the Servicing
Agreement.

SECTION 8.9  Nonpetition Covenants.

         A.  Notwithstanding any prior termination of this Agreement, the
Servicer, the Administrator, the Interim Eligible Lender Trustee and the Seller
shall not, prior to the date which is one year and one day after the
termination of this Agreement, acquiesce, petition or otherwise invoke or cause
the Issuer to invoke the process of any court or government authority for the
purpose of commencing or sustaining a case against the Issuer under any Federal
or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar
official of the Issuer or any substantial part of its property, or ordering the
winding up or liquidation of the affairs of the Issuer.

         B.  Notwithstanding any prior termination of this Agreement, the
Servicer, the Administrator, the Issuer and the Eligible Lender Trustee shall
not, prior to the date which is one year and one day after the termination of
this Agreement, acquiesce, petition or otherwise invoke or cause the Seller to
invoke the process of any court or government authority for the purpose of
commencing or sustaining a case against the Seller under any insolvency or
similar law or appointing a receiver, liquidator, assignee, trustee, custodian,
sequestrator or other similar official of the Seller or any substantial part of
its property, or ordering the winding up or liquidation of the affairs of the
Seller.





                                       36
<PAGE>   40
SECTION 8.10  Limitation of Liability of Eligible Lender Trustee and Indenture
Trustee.

         A.  Notwithstanding anything contained herein to the contrary, this
Agreement has been signed by Chase Manhattan Bank USA, National Association not
in its individual capacity but solely in its capacity as Eligible Lender
Trustee of the Issuer and in no event shall Chase Manhattan Bank USA, National
Association in its individual capacity have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Issuer or the Eligible Lender Trustee hereunder or in any of the certificates,
notices or agreements delivered pursuant hereto as to  all of which recourse
shall be had solely to the assets of the Issuer.

         B.  Notwithstanding anything contained herein to the contrary, this
Agreement has been accepted by Bankers Trust Company not in its individual
capacity but solely as Indenture Trustee and in no event shall Bankers Trust
Company have any liability for the representations, warranties, covenants,
agreements or other obligations of the Issuer hereunder or in any of the
certificates, notices or agreements delivered pursuant hereto, as to all of
which recourse shall be had solely to the assets of the Issuer.

SECTION 8.11  Governing Law.  This Agreement shall be construed in accordance
with the laws of the State of New York, without reference to its conflict of
law provisions, and the obligations, rights and remedies of the parties
hereunder shall be determined in accordance with such laws.

SECTION 8.12  Headings.  The section headings hereof have been inserted for
convenience of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

SECTION 8.13  Counterparts.  This Agreement may be executed in counterparts,
each of which when so executed shall together constitute but one and the same
agreement.

SECTION 8.14  Severability.  Any provision of this Agreement that is prohibited
or unenforceable in any jurisdiction shall be ineffective to the extent of such
prohibition or unenforceability without invalidating the remaining provisions
hereof and any such prohibition or unenforceability in any jurisdiction shall
not invalidate or render unenforceable such provision in any other
jurisdiction.





                                       37
<PAGE>   41
         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be duly executed and delivered as of the day and year first above written.


                                           SLM STUDENT LOAN TRUST 1996-4,

                                           by Chase Manhattan Bank USA,
                                           National Association, not in its 
                                           individual capacity but solely as 
                                           Eligible Lender Trustee,


                                           By:  /s/  John W. Mack             
                                                -------------------------------
                                           
                                           Name:  John W. Mack                 
                                                  -----------------------------
                                           
                                           Title:  Second Vice President       
                                                   ----------------------------
                                           
                                           
                                           STUDENT LOAN MARKETING ASSOCIATION
                                           
                                           
                                           By:  /s/  Denise B. McGlone         
                                                -------------------------------
                                           
                                           Name:  Denise B. McGlone            
                                                  -----------------------------
                                           
                                           Title:   Executive Vice President 
                                                    ---------------------------
                                                    Chief Financial Officer
                                                    ---------------------------
                                           
                                           
                                           SLM FUNDING CORPORATION
                                           
                                           
                                           By:  /s/  Mark G. Overend         
                                                -------------------------------
                                           
                                           Name:  Mark G. Overend            
                                                  -----------------------------
                                           
                                           Title:  Treasurer and Controller  
                                                   ----------------------------
                                           
                                           
                                           SALLIE MAE SERVICING CORPORATION
                                           
                                           By:  /s/  Robert D. Friedhoff      
                                                -------------------------------
                                           
                                           Name:  Robert D. Friedhoff         
                                                  -----------------------------
                                           
                                           Title:  President                  
                                                   ----------------------------






                                       38
<PAGE>   42


                                           CHASE MANHATTAN BANK USA,
                                           NATIONAL ASSOCIATION,
                                           not in its individual capacity but 
                                           solely as Eligible Lender Trustee
                                           
                                           
                                           By:  /s/  John W. Mack           
                                                -------------------------------
                                           
                                           Name:  John W. Mack                 
                                                  -----------------------------
                                           
                                           Title:  Second Vice President     
                                                   ----------------------------
                                           
                                           
                                           
                                           BANKERS TRUST COMPANY, not in its 
                                           individual capacity but solely as 
                                           Indenture Trustee
                                           
                                           
                                           By:  /s/  Lara Graff               
                                                -------------------------------
                                           
                                           Name:  Lara  Graff                 
                                                  -----------------------------
                                           
                                           Title:  Assistant Vice President  
                                                   ----------------------------






                                       39

<PAGE>   1
                                                                    EXHIBIT 99.4



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





                              SERVICING AGREEMENT


                                     among


                       SALLIE MAE SERVICING CORPORATION,


                      STUDENT LOAN MARKETING ASSOCIATION,
                                as Administrator


                         SLM STUDENT LOAN TRUST 1996-4,


                 CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
                         not in its individual capacity
                     but solely as Eligible Lender Trustee


                                      and


                             BANKERS TRUST COMPANY
                         not in its individual capacity
                        but solely as Indenture Trustee





                          Dated as of October 3, 1996





================================================================================
<PAGE>   2




                               TABLE OF CONTENTS


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

Section 1.1   Definitions and Usage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             1

                                                              ARTICLE II

Section 2.1   Custody of Trust Student Loan Files . . . . . . . . . . . . . . . . . . . . . . . .             2
Section 2.2   Duties of Servicer as Custodian . . . . . . . . . . . . . . . . . . . . . . . . . .             2
Section 2.3   Maintenance of and Access to Records  . . . . . . . . . . . . . . . . . . . . . . .             3
Section 2.4   Release of Documents  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             3
Section 2.5   Instructions; Authority To Act  . . . . . . . . . . . . . . . . . . . . . . . . . .             3
Section 2.6   [RESERVED]  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             3
Section 2.7   Effective Period and Termination  . . . . . . . . . . . . . . . . . . . . . . . . .             3

                                                             ARTICLE III

Section 3.1   Duties of Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             4
Section 3.2   Collection of Trust Student Loan Payments   . . . . . . . . . . . . . . . . . . . .             6
Section 3.3   Realization upon Trust Student Loans  . . . . . . . . . . . . . . . . . . . . . . .             7
Section 3.4   No Impairment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .             7
Section 3.5   Purchase of Trust Student Loans; Reimbursement  . . . . . . . . . . . . . . . . . .             7
Section 3.6   Primary Servicing Fee; Carryover Servicing Fee  . . . . . . . . . . . . . . . . . .            10
Section 3.7   Access to Certain Documentation and
                Information Regarding Trust Student Loans   . . . . . . . . . . . . . . . . . . .            10
Section 3.8   Servicer Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            11
Section 3.9   Appointment of Subservicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . .            11
Section 3.10  Reports . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            11
Section 3.11  Covenants and Agreements of the Issuer,
                Administrator, Eligible Lender Trustee
                and Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            12
Section 3.12  Special Programs  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            13
Section 3.13  Financial Statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            14
Section 3.14  Insurance   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            14
Section 3.15  Administration Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            14
Section 3.16  Lender Identification Number  . . . . . . . . . . . . . . . . . . . . . . . . . . .            14


                                                              ARTICLE IV

Section 4.1   Representations of Servicer   . . . . . . . . . . . . . . . . . . . . . . . . . . .            15
Section 4.2   Indemnities of Servicer   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            16
Section 4.3   Merger or Consolidation of, or Assumption of
                the Obligations of, Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . .            17
Section 4.4   Limitation on Liability of Servicer   . . . . . . . . . . . . . . . . . . . . . . .            17
Section 4.5   Sallie Mae Servicing Corporation Not to Resign
                as Servicer   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            18
</TABLE>






                                       i

<PAGE>   3




<TABLE>
<S>           <C>                                                                                            <C>
                                                              ARTICLE V

Section 5.1   Servicer Default  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            19
Section 5.2   Appointment of Successor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            20
Section 5.3   Notification to Noteholders and
                Certificateholders  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            21
Section 5.4   Waiver of Past Defaults   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            21

                                                              ARTICLE VI

Section 6.1   Amendment   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            22
Section 6.2   Notices   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            23
Section 6.3   Counterparts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            24
Section 6.4   Entire Agreement; Severability  . . . . . . . . . . . . . . . . . . . . . . . . . .            24
Section 6.5   Governing Law   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            24
Section 6.6   Relationship of Parties   . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            24
Section 6.7   Captions  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            24
Section 6.8   Nonliability of Directors, Officers and
                Employees of Servicer, the Eligible Lender
                Trustee, the Indenture Trustee and the
                Administrator   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            24
Section 6.9   Assignment  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            25
Section 6.10  Limitation of Liability of Eligible Lender
                Trustee and Indenture Trustee   . . . . . . . . . . . . . . . . . . . . . . . . .            25


Attachment A    Schedule of Fees
Attachment B    Servicer Locations
Attachment C    Reports

Appendix A
</TABLE>





                                       ii
<PAGE>   4

                              SERVICING AGREEMENT


                 Sallie Mae Servicing Corporation ("Servicer"), a corporation
organized under the laws of the State of Delaware, hereby agrees with SLM
Student Loan Trust 1996-4 (the "Issuer"), Chase Manhattan Bank USA, National
Association, not in its individual capacity but in its capacity as trustee
under a trust agreement dated October 1, 1996 between SLM Funding Corporation
and Chase Manhattan Bank USA, National Association ("Eligible Lender Trustee"),
the Student Loan Marketing Association, a federally chartered corporation
("Administrator") and Bankers Trust Company, a New York banking corporation,
not in its individual capacity but in its capacity as Indenture Trustee under
an Indenture dated October 1, 1996 between SLM Student Loan Trust 1996-4 and
Bankers Trust Company (the "Indenture Trustee"), as follows:

                 WHEREAS, Eligible Lender Trustee will acquire certain
education loans to be held in the Trust formed pursuant to a trust agreement
(the "Trust Agreement"), dated as of October 1, 1996, between SLM Funding
Corporation and Eligible Lender Trustee;

                 WHEREAS, the Issuer will issue notes (the "Notes") pursuant to
an indenture (the "Indenture"), dated as of October 1, 1996, between the Issuer
and the Indenture Trustee and trust certificates (the "Certificates") pursuant
to the Trust Agreement, which Notes and Certificates are payable from the
assets of the Issuer;

                 WHEREAS, the Issuer, the Administrator and the Eligible Lender
Trustee desire Servicer to service said education loans held by the Eligible
Lender Trustee on behalf of the Issuer, and Servicer is willing to service said
education loans for the Issuer, the Administrator, the Eligible Lender Trustee
and the Indenture Trustee;

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

                                   ARTICLE I

SECTION 1.1  Definitions and Usage.  Except as otherwise specified herein or as
the context may otherwise require, capitalized terms used but not otherwise
defined herein are defined in Appendix A hereto, which also contains rules as
to usage that shall be applicable herein.
<PAGE>   5
                                   ARTICLE II

SECTION 2.1  Custody of Trust Student Loan Files.  To assure uniform quality in
servicing the Trust Student Loans and to reduce administrative costs, the
Issuer hereby revocably appoints the Servicer, and the Servicer hereby accepts
such appointment, to act for the benefit of the Issuer and the Indenture
Trustee as custodian of the following documents or instruments (collectively
the "Trust Student Loan Files") which are hereby constructively delivered to
the Indenture Trustee, as pledgee of the Issuer with respect to each Trust
Student Loan:

         (a)     the original fully executed copy of the note evidencing the
                 Trust Student Loan; and

         (b)     any and all other documents and computerized records that the
                 Servicer shall keep on file, in accordance with its customary
                 procedures, relating to such Trust Student Loan or any obligor
                 with respect thereto.

SECTION 2.2  Duties of Servicer as Custodian.  The Servicer shall hold the
Trust Student Loan Files for the benefit of the Issuer and the Indenture
Trustee and maintain such accurate and complete accounts, records and computer
systems pertaining to each Trust Student Loan File as shall enable the Issuer
to comply with this Agreement.  In performing its duties as custodian the
Servicer shall act with reasonable care, using that degree of skill and
attention that the Servicer exercises with respect to the student loan files
relating to comparable student loans that the Servicer services on behalf of
the Student Loan Marketing Association and shall ensure that it fully complies
with all applicable Federal and state laws, including the Higher Education Act,
with respect thereto.  The Servicer shall take all actions necessary with
respect to the Trust Student Loan Files held by it under this Agreement and of
the related accounts, records and computer systems, in order to enable the
Issuer or the Indenture Trustee to verify the accuracy of the Servicer's record
keeping with respect to the Servicer's obligations as custodian hereunder. The
Servicer shall promptly report to the Issuer, the Administrator and the
Indenture Trustee any material failure on its part to hold the Trust Student
Loan Files and maintain its accounts, records and computer systems as herein
provided and promptly take appropriate action to remedy any such failure.
Nothing herein shall be deemed to require an initial review or any periodic
review by the Issuer, the Eligible Lender Trustee or the Indenture Trustee of
the Trust Student Loan Files.  If in the reasonable judgment of the Eligible
Lender Trustee it is necessary to preserve the interests of the Noteholders,
Certificateholders and the Trust in the Trust Student Loans or at the request
of the Administrator, the Servicer shall transfer physical possession of the
notes evidencing the Trust Student Loans to the Eligible Lender Trustee, the
Indenture Trustee or





                                       2
<PAGE>   6
any other custodian for either of them designated by the Eligible Lender
Trustee.

SECTION 2.3  Maintenance of and Access to Records.  The Servicer shall maintain
each Trust Student Loan File at one of its offices specified in Attachment B to
this Agreement or at such other office as shall be consented to by the Issuer
and the Indenture Trustee upon written notice to the Issuer and the Indenture
Trustee.  Upon reasonable prior notice, the Servicer shall make available to
the Issuer and the Indenture Trustee or their respective duly authorized
representatives, attorneys or auditors a list of locations of the Trust Student
Loan Files and the related accounts, records and computer systems maintained by
the Servicer at such times during normal business hours as the Issuer or the
Indenture Trustee shall instruct.

SECTION 2.4  Release of Documents.  Upon written instruction from the Indenture
Trustee, the Servicer shall release any Trust Student Loan File to the
Indenture Trustee, the Indenture Trustee's agent, or the Indenture Trustee's
designee, as the case may be, at such place or places as the Indenture Trustee
may reasonably designate, as soon as practicable.  The Indenture Trustee shall
cooperate with the Servicer to provide the Servicer with access to the Trust
Student Loan Files in order for the Servicer to continue to service the Trust
Student Loans after the release of the Trust Student Loan Files.  In the event
the Servicer is not provided access to the Trust Student Loan Files, the
Servicer shall not be deemed to have breached its obligations pursuant to
Section 3.1, 3.2, 3.3 or 3.4 if it is unable to perform such obligations due to
its inability to have access to the Trust Student Loans Files.  The Servicer
shall not be liable for any losses with respect to the servicing of such Trust
Student Loans arising after the release of the related Trust Student Loan Files
to the extent the losses are attributable to the Servicer's inability to have
access to the related Trust Student Loan Files.

SECTION 2.5  Instructions; Authority To Act.  The Servicer shall be deemed to
have received proper instructions with respect to the Trust Student Loan Files
upon its receipt of written instructions signed by a Responsible Officer of the
Indenture Trustee.


SECTION 2.6  [RESERVED].


SECTION 2.7  Effective Period and Termination.  Sallie Mae Servicing
Corporation's appointment as custodian shall become effective as of the Closing
Date and shall continue in full force and effect for so long as Sallie Mae
Servicing Corporation shall remain the Servicer hereunder.  If Sallie Mae
Servicing





                                       3
<PAGE>   7
Corporation or any successor Servicer shall resign as Servicer in accordance
with the provisions of this Agreement or if all the rights and obligations of
Sallie Mae Servicing Corporation or any such successor Servicer shall have been
terminated under Section 5.1, the appointment of Sallie Mae Servicing
Corporation or such successor Servicer as custodian shall be terminated
simultaneously with the effectiveness of such resignation or termination.  On
or prior to the effective date of any resignation or termination of such
appointment, the Servicer shall deliver the Trust Student Loan Files to the
successor Servicer, the Indenture Trustee or the Indenture Trustee's agent, at
the direction of the Indenture Trustee, at such place or places as the
Indenture Trustee may reasonably designate.  In establishing an effective date
for the termination of the Servicer as custodian of the Trust Student Loan
Files, the parties shall provide for a reasonable period for the Servicer to
deliver the Trust Student Loan Files to its designated successor.

                                  ARTICLE III

SECTION 3.1  Duties of Servicer.  The Servicer, for the benefit of the Issuer
(to the extent provided herein), shall manage, service, administer and make
collections on the Trust Student Loans with reasonable care, using that degree
of skill and attention that the Servicer exercises with respect to comparable
student loans that it services on behalf of the Student Loan Marketing
Association from the Closing Date (or with respect to Trust Student Loans which
are sold to the Issuer following the Closing Date, such later date as the Trust
Student Loans are delivered to Servicer for servicing hereunder) until the
Trust Student Loans are paid in full.  At any time that substantially all
remaining Trust Student Loans are repurchased by SLM Funding Corporation from
the Issuer pursuant to Section 6.1 of the Administration Agreement, the
Servicer agrees to execute, at the request of SLM Funding Corporation, a new
servicing agreement which agreement shall include terms and conditions
substantially the same as the terms and conditions of this Agreement; provided,
however, the Servicer shall not be required to so execute a new servicing
agreement until it has received all Servicing Fees then due and payable
hereunder.  Without limiting the generality of the foregoing or of any other
provision set forth in this Agreement and notwithstanding any other provision
to the contrary set forth herein, the Servicer shall manage, service,
administer and make collections with respect to the Trust Student Loans
(including collection of any Interest Subsidy Payments and Special Allowance
Payments on behalf of the Eligible Lender Trustee) in accordance with, and
otherwise comply with, all applicable Federal and state laws, including all
applicable rules, regulations and other requirements of the Higher Education
Act  and the applicable Guarantee Agreement, the failure to comply with which
would adversely affect the eligibility of one or more of the Trust Student
Loans for Federal reinsurance or





                                       4
<PAGE>   8
Interest Subsidy Payments or Special Allowance Payments or one or more of the
Trust Student Loans for receipt of Guarantee Payments.

        The Servicer's duties shall include, but shall not be limited to,
collection and posting of all payments, responding to inquiries of borrowers on
such Trust Student Loans, monitoring borrowers' status, making required
disclosures to borrowers, performing due diligence with respect to borrower
delinquencies, sending payment coupons to borrowers and otherwise establishing
repayment terms, reporting tax information to borrowers, if applicable,
accounting for collections and furnishing monthly statements with respect
thereto to the Administrator.  The Servicer shall follow its customary
standards, policies and procedures in performing its duties as Servicer.
Without limiting the generality of the foregoing, the Servicer is authorized
and empowered to execute and deliver, on behalf of itself, the Issuer, the
Eligible Lender Trustee, the Indenture Trustee, the Certificateholders and the
Noteholders or any of them, instruments of satisfaction or cancellation, or
partial or full release or discharge, and all other comparable instruments,
with respect to such Trust Student Loans; provided, however, that the Servicer
agrees that it will not (a) permit any rescission or cancellation of a Trust
Student Loan except as ordered by a court of competent jurisdiction or
governmental authority or as otherwise consented to in writing by the Eligible
Lender Trustee and the Indenture Trustee provided, however, that the Servicer
may write off any delinquent Trust Student Loan if the remaining balance of the
borrower's account is less than $50 or (b) reschedule, revise, defer or
otherwise compromise with respect to payments due on any Trust Student Loan
except pursuant to any applicable interest only, deferral or forbearance
periods or otherwise in accordance with all applicable standards, guidelines
and requirements with respect to the servicing of Student Loans; provided
further, however, that the Servicer shall not agree to any reduction of yield
with respect to any Trust Student Loan (either by reducing borrower payments or
reducing principal balance) except as permitted in accordance with Section 3.12
or otherwise if, and to the extent, the Servicer or the Administrator
reimburses the Issuer in an amount sufficient to offset any such effective
yield reduction made by the Servicer consistent with such customary servicing
procedures as it follows with respect to comparable Student Loans which it
services on behalf of the Student Loan Marketing Association.  The Eligible
Lender Trustee on behalf of the Issuer hereby grants a power of attorney and
all necessary authorization to the Servicer to maintain any and all collection
procedures with respect to the Trust Student Loans, including filing, pursuing
and recovering claims with the Guarantors for Guarantee Payments and with the
Department for Interest Benefit Payments and Special Allowance Payments and
taking any steps to enforce such Trust Student Loans such as commencing a legal
proceeding to enforce a Trust Student





                                       5
<PAGE>   9
Loan in the names of the Issuer, the Eligible Lender Trustee, the Indenture
Trustee, the Certificateholders and the Noteholders. The Eligible Lender
Trustee shall upon the written request of the Servicer furnish the Servicer
with any other powers of attorney and other documents reasonably necessary or
appropriate to enable the Servicer to carry out its servicing and
administrative duties hereunder.

 SECTION 3.2  Collection of Trust Student Loan Payments.

        A.  The Servicer shall make reasonable efforts (including all efforts
that may be specified under the Higher Education Act or any Guarantee
Agreement) to collect all payments called for under the terms and provisions of
the Trust Student Loans as and when the same shall become due and shall follow
such collection procedures as it follows with respect to comparable student
loans that it services on behalf of the Student Loan Marketing Association.
The Servicer shall allocate collections with respect to the Trust Student Loans
between principal and interest in accordance with Section 2.5 of the
Administration Agreement. The Servicer may in its discretion waive any late
payment charge or any other fees that may be collected in the ordinary course
of servicing a Trust Student Loan.

        B.  The Servicer shall make reasonable efforts to claim, pursue and
collect all Guarantee Payments from the Guarantors pursuant to the Guarantee
Agreements with respect to any of the Trust Student Loans as and when the same
shall become due and payable, shall comply with all applicable laws and
agreements with respect to claiming, pursuing and collecting such payments and
shall follow such practices and procedures as it follows with respect to
comparable guarantee agreements and student loans that it services on behalf of
the Student Loan Marketing Association. In connection therewith, the Servicer
is hereby authorized and empowered to convey to any Guarantor the note and the
related Trust Student Loan File representing any Trust Student Loan in
connection with submitting a claim to such Guarantor for a Guarantee Payment in
accordance with the terms of the applicable Guarantee Agreement.  All amounts
so collected by the Servicer shall constitute Available Funds for the
applicable Collection Period and shall be deposited into the Collection Account
or transferred to the Administrator in accordance with Section 2.4 of the
Administration Agreement.  The Eligible Lender Trustee shall, upon the written
request of the Servicer, furnish the Servicer with any power of attorney and
other documents necessary or appropriate to enable the Servicer to convey such
documents to any Guarantor and to make such claims.

        C.  The Servicer on behalf of the Eligible Lender Trustee shall, on
behalf of the Issuer, make reasonable efforts to claim, pursue and collect all
Interest Subsidy Payments and Special Allowance Payments from the Department
with respect to any of the





                                       6
<PAGE>   10
Trust Student Loans as and when the same shall become due and payable, shall
comply with all applicable laws and agreements with respect to claiming,
pursuing and collecting such payments and shall follow such practices and
procedures as the Servicer follows with respect to comparable student loans
that it services on behalf of the Student Loan Marketing Association.  All
amounts so collected by the Servicer shall constitute Available Funds for the
applicable Collection Period and shall be deposited into the Collection Account
or transferred to the Administrator in accordance with Section 2.4 of the
Administration Agreement.  In connection therewith, the Servicer shall prepare
and file with the Department on a timely basis all claims forms and other
documents and filings necessary or appropriate in connection with the claiming
of Interest Subsidy Payments and Special Allowance Payments on behalf of the
Eligible Lender Trustee and shall otherwise assist the Eligible Lender Trustee
in pursuing and collecting such Interest Subsidy Payments and Special Allowance
Payments from the Department.  The Eligible Lender Trustee shall upon the
written request of the Servicer furnish the Servicer with any power of attorney
and other documents reasonably necessary or appropriate to enable the Servicer
to prepare and file such claims forms and other documents and filings.

SECTION 3.3  Realization upon Trust Student Loans.  For the benefit of the
Issuer, the Servicer shall use reasonable efforts consistent with its servicing
practices and procedures that it utilizes with respect to comparable student
loans that it services on behalf of the Student Loan Marketing Association and
including all efforts that may be specified under the Higher Education Act or
any Guarantee Agreement in its servicing of any delinquent Trust Student Loans.

SECTION 3.4  No Impairment.  The Servicer shall not impair the rights of the
Issuer, the Eligible Lender Trustee, the Indenture Trustee, the
Certificateholders or Noteholders in such Trust Student Loans.

SECTION 3.5  Purchase of Trust Student Loans; Reimbursement.

        A.  The Servicer, the Administrator, the Eligible Lender Trustee and
the Indenture Trustee shall give notice to the other parties promptly, in
writing, upon the discovery of any breach of the provisions of Section 3.1,
3.2, 3.3 or 3.4 which has a materially adverse effect on the interest of the
Issuer.  In the event of such a material breach which is not curable by
reinstatement of the Guarantor's guarantee of such Trust Student Loan, the
Servicer shall purchase the affected Trust Student Loan not later than 120 days
following the earlier of the date of discovery of such material breach and the
date of receipt of the Guarantor reject transmittal form with respect to such
Trust Student Loan.  In the event of a material breach with respect to such
Trust Student Loan which is curable by reinstatement of the





                                       7
<PAGE>   11
Guarantor's guarantee of such Trust Student Loan, unless the material breach
shall have been cured within 360 days following the earlier of the date of
discovery of such material breach and the date of receipt of the Guarantor
reject transmittal form with respect to such Trust Student Loan, the Servicer
shall purchase such Trust Student Loan not later than the sixtieth day
following the end of such 360-day period.  The purchase price hereunder will be
the unpaid principal amount of such Trust Student Loan plus accrued interest
(calculated using the applicable percentage that would have been insured
pursuant to Section 428(b)(1)(G) of the Higher Education Act) plus an amount
equal to all forfeited Interest Subsidy Payments and Special Allowance Payments
with respect to such Trust Student Loan.  The Servicer shall remit the purchase
price to the Administrator as provided in Section 2.6 of the Administration
Agreement on the date of purchase of any Trust Student Loan pursuant to this
Section 3.5.  In consideration of the purchase of any such Trust Student Loan
pursuant to this Section 3.5, the Servicer shall remit the Purchase Amount in
the manner specified in Section 2.6 of the Administration Agreement. Any breach
that relates to compliance with the requirements of the Higher Education Act or
of the applicable Guarantor but that does not affect such Guarantor's
obligation to guarantee payments of a Trust Student Loan will not be considered
to have a material adverse effect for purposes of this Section 3.5A.

        B.  In addition, if any breach of Section 3.1, 3.2, 3.3 or 3.4 by the
Servicer does not trigger such purchase obligation but does result in the
refusal by a Guarantor to guarantee all or a portion of the accrued interest
(or any obligation of the Issuer to repay such interest to a Guarantor), or the
loss (including any obligation of the Issuer to repay to the Department) of
Interest Subsidy Payments and Special Allowance Payments, with respect to any
Trust Student Loan affected by such breach, then the Servicer shall reimburse
the Issuer in an amount equal to the sum of all such nonguaranteed interest
amounts that would have been owed to the Issuer by the Guarantor but for such
breach by the Servicer and such forfeited Interest Subsidy Payments or Special
Allowance Payments by netting such sum against the Servicing Fee payable to the
Servicer for such period and remitting any additional amounts owed in the
manner specified in Section 2.6 of the Administration Agreement not later than
(i) the last day of the next Collection Period ending not less than 60 days
from the date of the Guarantor's refusal to guarantee all or a portion of
accrued interest or loss of Interest Subsidy Payments or Special Allowance
Payments, or (ii) in the case where the Servicer reasonably believes such
amounts are likely to be collected, not later than the last day of the next
Collection Period ending not less than 360 days from the date of the
Guarantor's refusal to guarantee all or a portion of accrued interest or loss
of Interest Subsidy Payments or Special Allowance Payments.  At the time such
payment is made, the Servicer shall not be required to reimburse the Issuer for





                                       8
<PAGE>   12
interest that is then capitalized, however, such amounts shall be reimbursed if
the borrower subsequently defaults and such capitalized interest is not paid by
the Guarantor.

        C.  Anything in this Section 3.5 to the contrary notwithstanding, if as
of the last Business Day of any month the aggregate outstanding principal
amount of Trust Student Loans with respect to which claims have been filed with
and rejected by a Guarantor or with respect to which the Servicer determines
that claims cannot be filed pursuant to the Higher Education Act as a result of
a breach by the Servicer or the Seller, exceeds 1% of the Pool Balance, the
Servicer or the Seller, as appropriate, shall purchase, within 30 days of a
written request of the Eligible Lender Trustee or Indenture Trustee, such
affected Trust Student Loans in an aggregate principal amount such that after
such purchase the aggregate principal amount of such affected Trust Student
Loans is less than 1% of the Pool Balance.  The Trust Student Loans to be
purchased by the Servicer or the Seller pursuant to the preceding sentence
shall be based on the date of claim rejection (or date of notice referred to in
the first sentence of this Section 3.5) with the Trust Student Loans with the
earliest such date to be purchased first.

        D.  In lieu of repurchasing Trust Student Loans pursuant to this
Section 3.5, the Servicer may, at its option, with the prior consent of the
Administrator, substitute Student Loans or arrange for the substitution of
Student Loans which are substantially similar as of the date of substitution on
an aggregate basis to the Trust Student Loans for which they are being
substituted with respect to the following characteristics:

        (1)      status (i.e., in-school, grace, deferment, forbearance or
                 repayment),
        (2)      program type (i.e., unsubsidized Stafford, subsidized
                 Stafford, PLUS or SLS),
        (3)      school type,
        (4)      total return,
        (5)      principal balance, and
        (6)      remaining term to maturity.

In addition, each substituted Student Loan shall comply, as of the date of
substitution, with the representations and warranties made by the Seller in the
Sale Agreement.  In choosing Student Loans to be substituted pursuant to this
subsection D, the Servicer shall make a reasonable determination that the
Student Loans to be substituted will not have a material adverse effect on the
Noteholders and the Certificateholders.

        In the event the Servicer elects to substitute Student Loans pursuant
to this Section 3.5 and the Administrator consents to such substitution, the
Servicer will remit to the Administrator the amount of any shortfall between
the Purchase Amount of the





                                       9
<PAGE>   13
substituted Student Loans and the Purchase Amount of the Trust Student Loans
for which they are being substituted.  The Servicer shall also remit to the
Administrator an amount equal to all nonguaranteed interest amounts that would
have been owed to the Issuer by the Guarantor but for the breach of the
Servicer and forfeited Interest Subsidy Payments and Special Allowance Payments
with respect to the Trust Student Loans in the manner provided in Section 2.6
of the Administration Agreement.

        E.  The sole remedy of the Issuer, the Eligible Lender Trustee, the
Indenture Trustee, the Certificateholders and the Noteholders with respect to a
breach pursuant to Section 3.1, 3.2, 3.3 or 3.4 shall be to require the
Servicer to purchase Trust Student Loans, to reimburse the Issuer as provided
above or to substitute Student Loans pursuant to this Section.

        F.  The Eligible Lender Trustee shall have no duty to conduct any
affirmative investigation as to the occurrence of any condition requiring the
purchase of any Trust Student Loan or the reimbursement for any interest
penalty pursuant to this Section 3.5.

        G.  The Servicer shall not be deemed to have breached its obligations
pursuant to Section 3.1, 3.2, 3.3 or 3.4 if it is rendered unable to perform
such obligations, in whole or in part, by a force outside the control of the
parties hereto (including acts of God, acts of war, fires, earthquakes,
hurricanes, floods and other disasters).  The Servicer shall diligently perform
its duties under this Agreement as soon as practicable following the
termination of such interruption of business.

SECTION 3.6  Primary Servicing Fee; Carryover Servicing Fee.  The Primary
Servicing Fee for each calendar month and any Carryover Servicing Fees payable
on any Distribution Date in arrears by the Issuer shall be equal to the amounts
determined by reference to the schedule of fees attached hereto as Attachment
A. Notwithstanding anything to the contrary contained herein or in any other
Basic Document, the Servicer shall be entitled to receive any Carryover
Servicing Fee on any Distribution Date only if and to the extent that
sufficient funds are available pursuant to Section 2.7.C of the Administration
Agreement.

SECTION 3.7  Access to Certain Documentation and Information Regarding Trust
Student Loans.  Upon reasonable prior notice, the Servicer shall provide to the
Administrator and its agents access to the Trust Student Loan Files and shall
permit the Administrator to examine and make copies of, and abstracts from, the
records and books of account of the Servicer relating to the Trust Student
Loans and shall permit the Administrator to undertake periodic site reviews of
the Servicer's operations relating to the servicing of the Trust Student Loans
(including on the premises of any agent of the Servicer).  Reasonable access





                                       10
<PAGE>   14
shall be afforded to the Administrator without charge, but only upon reasonable
request and during the normal business hours at the respective offices of the
Servicer.  Nothing in this Section shall affect the obligation of the Servicer
to observe any applicable law prohibiting disclosure of information regarding
the Obligors and the failure of the Servicer to provide access to information
as a result of such obligation shall not constitute a breach of this Section.

SECTION 3.8  Servicer Expenses.  The Servicer shall be required to pay all
expenses incurred by it in connection with its activities hereunder, including
fees and disbursements of independent accountants, taxes imposed on the
Servicer and expenses incurred in connection with distributions and reports to
the Administrator provided, however, the Carryover Servicing Fee will be
subject to increase agreed to by the Administrator, the Eligible Lender Trustee
and the Servicer to the extent that a demonstrable and significant increase
occurs in the costs incurred by the Servicer in providing the services to be
provided hereunder, whether due to changes in applicable governmental
regulations, Guarantor program requirements or regulations or postal rates.

SECTION 3.9  Appointment of Subservicer.  The Servicer may at any time, upon
the written consent of the Administrator, appoint a subservicer to perform all
or any portion of its obligations as Servicer hereunder; provided, however,
that any applicable Rating Agency Condition shall have been satisfied in
connection therewith; provided further that the Servicer shall remain obligated
and be liable to the Issuer, the Eligible Lender Trustee, the Indenture
Trustee, the Certificateholders and the Noteholders for the servicing and
administering of the Trust Student Loans in accordance with the provisions
hereof without diminution of such obligation and liability by virtue of the
appointment of such subservicer and to the same extent and under the same terms
and conditions as if the Servicer alone were servicing and administering the
Trust Student Loans.  The fees and expenses of the subservicer shall be as
agreed between the Servicer and its subservicer from time to time and none of
the Issuer, the Eligible Lender Trustee, the Indenture Trustee, the
Certificateholders or the Noteholders shall have any responsibility therefor.
With respect to satisfying the Rating Agency Condition referred to above, the
term "subservicer" shall be deemed not to include systems providers, systems
developers or systems maintenance contractors, collection agencies, credit
bureaus, lock box providers, mail service providers and other similar types of
service providers.

SECTION 3.10  Reports.  With respect to Trust Student Loans, Servicer shall
prepare reports and data and furnish the following information to the Issuer,
the Administrator, the Eligible Lender





                                       11
<PAGE>   15
Trustee and the Indenture Trustee, unless otherwise noted, at the specified
times:

        (a)      The reports and data listed in Attachment C, at the times
                 indicated in the attachment;

        (b)      Within 30 days following the end of each calendar quarter, to
                 the Department, owner's request for interest and Special
                 Allowance Payments (ED 799);

        (c)      To credit bureaus selected by Servicer, credit bureau
                 reporting in accordance with the Higher Education Act;

        (d)      At any time the Eligible Lender Trustee or the Indenture
                 Trustee, as the case may be, shall have reasonable grounds to
                 believe that such request would be necessary in connection
                 with its performance of its duties under related documents,
                 and within five (5) business days of receipt of a request
                 therefor, the Servicer shall furnish to the Eligible Lender
                 Trustee or to the Indenture Trustee a list of all Trust
                 Student Loans (by borrower social security number, type and
                 outstanding principal balance) and any additional information
                 requested relating to the Trust Student Loans; and


        (e)      From time to time as may be reasonably requested, reports and
                 data providing additional information on the Trust Student 
                 Loans.

SECTION 3.11  Covenants and Agreements of the Issuer, Administrator, Eligible
Lender Trustee and Servicer.  The Issuer, the Administrator, the Servicer and
the Eligible Lender Trustee each agree that:

        A.  Any payment and any communications received at any time by the
Issuer, Administrator and the Eligible Lender Trustee with respect to a Trust
Student Loan shall be immediately transmitted to the Servicer.  Such
communications shall include, but not be limited to, requests or notices of
loan cancellation, notices of borrower disqualification, letters, changes in
address or status, notices of death or disability, notices of bankruptcy and
forms requesting deferment of repayment or forbearance.

        B.  The Servicer may change any part or all of its equipment, data
processing programs and any procedures and forms in connection with the
services performed hereunder so long as Servicer continues to service the Trust
Student Loans in conformance with the requirements herein.  The Servicer shall
not make any material change in its servicing system and operations with
respect to the Trust Student Loans without the prior written consent of the
Administrator which consent will not be





                                       12
<PAGE>   16
unreasonably withheld.  Each written request for consent by the Servicer shall
be acted upon promptly by the Administrator. Anything in this paragraph B. to
the contrary notwithstanding, the Servicer will not be required to request the
consent of the Administrator with respect to any changes in the Servicer's
servicing system and operations which the Servicer reasonably determines are
required due to changes in the Higher Education Act or Guarantor program
requirements.

        C. The Eligible Lender Trustee will furnish Servicer with a copy of any
and all Guarantee Agreements relating to the Trust Student Loans serviced
hereunder.

        D.  The Servicer may and, at the direction of the Administrator, shall
include marketing or informational material generally provided to borrowers of
loans owned by the Student Loan Marketing Association with communications sent
to a borrower.

        E.  The Servicer may, in its discretion, if requested by a borrower of
a Trust Student Loan, arrange for the sale of such Trust Student Loan to
another lender which holds another student loan of such borrower at a price not
less than the Purchase Amount.

        F.  The Servicer shall arrange for the sale of a Trust Student Loan to
the Student Loan Marketing Association upon receipt of notice from the Student
Loan Marketing Association that it has received an executed consolidation loan
application from the borrower of such Trust Student Loan.  The sale price for
such Trust Student Loan shall equal the Purchase Amount.

SECTION 3.12  Special Programs.  The Servicer shall offer borrowers of the
Trust Student Loans all special programs (e.g., Great Rewards(SM), Great
Returns(SM) and Direct Repay), whether or not in existence as of the date of
this Agreement, generally offered to the obligors of comparable loans owned by
the Student Loan Marketing Association and serviced by the Servicer; provided,
however, to the extent any such program is not required by the Higher Education
Act and effectively reduces borrower interest rate or principal balances on the
Trust Student Loans, such special program shall be applied to the Trust Student
Loans only if and to the extent the Issuer receives payment from the Student
Loan Marketing Association (and the Servicer receives notice of such payment)
in an amount sufficient to offset such effective yield reductions.  The Student
Loan Marketing Association shall be deemed to be a third party beneficiary of
this Section 3.12 and shall make appropriate arrangements to compensate the
Servicer for increased costs associated with material changes to existing
special programs or the implementation and support of any new special programs.





                                       13
<PAGE>   17
SECTION 3.13  Financial Statements.  The Servicer shall provide to the
Administrator at any time that the Servicer is not an Affiliate of the
Administrator (a) as soon as possible and in no event more than 120 days after
the end of each fiscal year of the Servicer audited financials as at the end of
and for such year and (b) as soon as possible and in no event more than 30 days
after the end of each quarterly accounting period of the Servicer unaudited
financials as at the end of and for such period.

SECTION 3.14  Insurance.  The Servicer shall maintain or cause to be maintained
insurance with respect to its property and business against such casualties and
contingencies and of such types and in such amounts as is customary in the case
of institutions of the same type and size.

SECTION 3.15  Administration Agreement.  The Servicer agrees to perform all
duties required of the Servicer under the Administration Agreement using that
degree of skill and attention that the Servicer exercises with respect to its
comparable business activities.

SECTION 3.16  Lender Identification Number.  The Eligible Lender Trustee may
permit trusts, other than the Issuer, established by the Seller to securitize
student loans, to use the Department lender identification number applicable to
the Issuer if the servicing agreements with respect to such other trusts
include provisions substantially similar to this paragraph.  In such event, the
Servicer may claim and collect Interest Subsidy Payments and Special Allowance
Payments with respect to Trust Student Loans and student loans in such other
trusts using such common lender identification number.  Notwithstanding
anything herein or in the Basic Documents to the contrary, any amounts assessed
against payments (including, but not limited to, Interest Subsidy Payments and
Special Allowance Payments) due from the Department to any such other trust
using such common lender identification number as a result of amounts owing to
the Department from the Issuer will be deemed for all purposes hereof and of
the Basic Documents (including for purposes of determining amounts paid by the
Department with respect to the student loans in the Trust and such other trust)
to have been assessed against the Issuer and shall be deducted by the
Administrator or the Servicer and paid to such other trust from any collections
made by them which would otherwise have been payable to the Collection Account
for the Issuer.  Any amounts assessed against payments due from the Department
to the Issuer as a result of amounts owing to the Department from such other
trust using such common lender identification number will be deemed to have
been assessed against such other trust and will be deducted by the
Administrator or the Servicer from any collections made by them which would
otherwise be payable to the collection account for such other trust and paid to
the Issuer.





                                       14
<PAGE>   18
                                   ARTICLE IV

SECTION 4.1  Representations of Servicer.  The Servicer makes the following
representations on which the Issuer is deemed to have relied in acquiring
(through the Eligible Lender Trustee) the Trust Student Loans and appointing
the Servicer as servicer hereunder.  The representations speak as of the
execution and delivery of this Agreement and as of the Closing Date, but shall
survive the sale, transfer and assignment of the Trust Student Loans to the
Eligible Lender Trustee on behalf of the Issuer and the pledge thereof to the
Indenture Trustee pursuant to the Indenture.

        A.  Organization and Good Standing.  The Servicer is duly organized and
validly existing as a corporation chartered under the laws of the State of
Delaware and in good standing under the laws of the State of Delaware, with the
power and authority to own its properties and to conduct its business as such
properties are currently owned and such business is presently conducted, and
had at all relevant times, and has, the power, authority and legal right to
service the Trust Student Loans and to hold the Trust Student Loan Files as
custodian.

        B.  Due Qualification.  The Servicer is duly qualified to do business
and has obtained all necessary licenses and approvals in all jurisdictions in
which the ownership or lease of property or the conduct of its business
(including the servicing of the Trust Student Loans as required by this
Agreement) shall require such qualifications.

        C.  Power and Authority.  The Servicer has the power and authority to
execute and deliver this Agreement and to carry out its terms; and the
execution, delivery and performance of this Agreement have been duly authorized
by the Servicer by all necessary action.  No registration with or approval of
any governmental agency is required for the due execution and delivery by, and
enforceability against, the Servicer of this Agreement.

        D.  Binding Obligation.  This Agreement constitutes a legal, valid and
binding obligation of the Servicer enforceable in accordance with its terms
subject to bankruptcy, insolvency and other similar laws affecting creditors
rights generally and subject to equitable principles.

        E.  No Violation.  The consummation of the transactions contemplated by
this Agreement and the fulfillment of the terms hereof will not conflict with,
result in any breach of any of the terms and provisions of, nor constitute
(with or without notice or lapse of time or both) a default under, the charter
or by-laws of the Servicer, or any indenture, agreement or other instrument to
which the Servicer is a party or by which it shall be bound;





                                       15
<PAGE>   19
nor result in the creation or imposition of any Lien upon any of its properties
pursuant to the terms of any such indenture, agreement or other instrument
(other than this Agreement and the other Basic Documents); nor violate any law
or, to the best of the Servicer's knowledge, any order, rule or regulation
applicable to the Servicer of any court or of any Federal or state regulatory
body, administrative agency or other governmental instrumentality having
jurisdiction over the Servicer or its properties.

        F.  No Proceedings.  There are no proceedings or investigations
pending, or, to the Servicer's best knowledge, threatened, before any court,
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Servicer or its properties:  (i) asserting the
invalidity of this Agreement or any of the other Basic Documents to which the
Servicer is a party, (ii) seeking to prevent the consummation of any of the
transactions contemplated by this Agreement or any of the other Basic Documents
to which the Servicer is a party, (iii) seeking any determination or ruling
that could reasonably be expected to have a material and adverse effect on the
performance by the Servicer of its obligations under, or the validity or
enforceability of, this Agreement or any of the other Basic Documents to which
the Servicer is a party, or (iv) relating to the Servicer and which might
adversely affect the Federal or state income tax attributes of the Notes or the
Certificates.

SECTION 4.2  Indemnities of Servicer.  The Servicer shall be liable in
accordance herewith only to the extent of the obligations specifically
undertaken by the Servicer under this Agreement.

        The Servicer shall pay for any loss, liability or expense, including
reasonable attorneys' fees, that may be imposed on, incurred by or asserted
against the Issuer or the Eligible Lender Trustee by the Department pursuant to
the Higher Education Act, to the extent that such loss, liability or expense
arose out of, or was imposed upon the Issuer through, the negligence, willful
misfeasance or bad faith of the Servicer in the performance of its obligations
and duties under this Agreement or by reason of the reckless disregard of its
obligations and duties under this Agreement, where the final determination that
any such loss, liability or expense arose out of, or was imposed upon the
Issuer or the Eligible Lender Trustee through, any such negligence, willful
misfeasance, bad faith or recklessness on the part of the Servicer is
established by a court of law, by an arbitrator or by way of settlement agreed
to by the Servicer.  Notwithstanding the foregoing, if the Servicer is rendered
unable, in whole or in part, by a force outside the control of the parties
hereto (including acts of God, acts of war, fires, earthquakes, hurricanes,
floods and other disasters) to satisfy its





                                       16
<PAGE>   20
obligations under this Agreement, the Servicer shall not be deemed to have
breached any such obligation upon delivery of written notice of such event to
the other parties hereto, for so long as the Servicer remains unable to perform
such obligation as a result of such event.

        For purposes of this Section, in the event of the termination of the
rights and obligations of Sallie Mae Servicing Corporation (or any successor
thereto pursuant to Section 4.3) as Servicer pursuant to Section 5.1, or a
resignation by such Servicer pursuant to this Agreement, such Servicer shall be
deemed to be the Servicer pending appointment of a successor Servicer pursuant
to Section 5.2.

        Liability of the Servicer under this Section shall survive the
resignation or removal of the Eligible Lender Trustee or the Indenture Trustee
or the termination of this Agreement.  If the Servicer shall have made any
payments pursuant to this Section and the Person to or on behalf of whom such
payments are made thereafter collects any of such amounts from others, such
Person shall promptly repay such amounts to the Servicer, without interest.

SECTION 4.3  Merger or Consolidation of, or Assumption of the Obligations of,
Servicer.  The Servicer hereby agrees that, upon (a) any merger or
consolidation of the Servicer into another Person, (b) any merger or
consolidation to which the Servicer shall be a party resulting in the creation
of another Person or (c) any Person succeeding to the properties and assets of
the Servicer substantially as a whole, the Servicer shall (i) cause such Person
(if other than the Servicer) to execute an agreement of assumption to perform
every obligation of the Servicer hereunder, (ii) deliver to the Eligible Lender
Trustee and Indenture Trustee an Officers' Certificate and an Opinion of
Counsel each stating that such consolidation, merger or succession and such
agreement of assumption comply with this Section and that all conditions
precedent provided for in this Agreement relating to such transaction have been
complied with, (iii) cause the Rating Agency Condition to have been satisfied
with respect to such transaction and (iv) cure any existing Servicer Default or
any continuing event which, after notice or lapse of time or both, would become
a Servicer Default.  Upon compliance with the foregoing requirements, such
Person shall be the successor to the Servicer under this Agreement without
further act on the part of any of the parties to this Agreement.

SECTION 4.4  Limitation on Liability of Servicer.  The Servicer shall not be
under any liability to the Issuer, the Noteholders, the Certificateholders, the
Administrator, the Eligible Lender Trustee or the Indenture Trustee except as
provided under this Agreement, for any action taken or for refraining from the
taking of any action pursuant to this Agreement, for errors in judgment,





                                       17
<PAGE>   21
for any incorrect or incomplete information provided by schools, borrowers,
Guarantors and the Department, for the failure of any party to this Servicing
Agreement or any other Basic Document to comply with its respective obligations
hereunder or under any other Basic Document or for any losses attributable to
the insolvency of any Guarantor; provided, however, that this provision shall
not protect the Servicer against its obligation to purchase Student Loans from
the Trust pursuant to Section 3.5 hereof or to pay to the Trust amounts
required pursuant to Section 3.5 hereof or against any liability that would
otherwise be imposed by reason of willful misfeasance, bad faith or negligence
in the performance of duties or by reason of reckless disregard of obligations
and duties under this Agreement.  The Servicer may rely in good faith on any
document of any kind prima facie properly executed and submitted by any person
respecting any matters arising under this Agreement.

        Except as provided in this Agreement, the Servicer shall not be under
any obligation to appear in, prosecute or defend any legal action where it is
not named as a party; provided, however, that the Servicer may undertake any
reasonable action that it may deem necessary or desirable in respect of this
Agreement and the other Basic Documents and the rights and duties of the
parties to this Agreement and the other Basic Documents and the interests of
the Certificateholders and the Noteholders.  To the extent that the Servicer is
required to appear in or is made a defendant in any legal action or other
proceeding relating to the servicing of the Trust Student Loans, the Issuer
shall indemnify and hold the Servicer harmless from all cost, liability or
expense of the Servicer not arising out of or relating to the failure of the
Servicer to comply with the terms of this Agreement.

SECTION 4.5  Sallie Mae Servicing Corporation Not To Resign as Servicer.
Subject to the provisions of Section 4.3, Sallie Mae Servicing Corporation
shall not resign from the obligations and duties hereby imposed on it as
Servicer under this Agreement except upon determination that the performance of
its duties under this Agreement are no longer permissible under applicable law.
Notice of any such determination permitting the resignation of  Sallie Mae
Servicing Corporation shall be communicated to the Eligible Lender Trustee and
the Indenture Trustee at the earliest practicable time (and, if such
communication is not in writing, shall be confirmed in writing at the earliest
practicable time) and any such determination shall be evidenced by an Opinion
of Counsel to such effect delivered to the Eligible Lender Trustee and the
Indenture Trustee concurrently with or promptly after such notice.  No such
resignation shall become effective until the Indenture Trustee or a successor
Servicer shall have assumed the responsibilities and obligations of Sallie Mae
Servicing Corporation in accordance with Section 5.2.





                                       18
<PAGE>   22
                                   ARTICLE V

SECTION 5.1  Servicer Default.  If any one of the following events (a "Servicer
Default") shall occur and be continuing:

        (1)      any failure by the Servicer (i) to deliver to the Indenture
                 Trustee for deposit in the Trust Accounts any payment required
                 by the Basic Documents to which the Servicer is a signatory or
                 (ii) in the event that daily deposits into the Collection
                 Account are not required, to deliver to the Administrator any
                 payment required by the Basic Documents, which failure in case
                 of either clause (i) or (ii) continues unremedied for five
                 Business Days after written notice of such failure is received
                 by the Servicer from the Eligible Lender Trustee, the
                 Indenture Trustee or the Administrator or five Business Days
                 after discovery of such failure by an officer of the Servicer;
                 or

        (2)      any failure by the Servicer duly to observe or to perform in
                 any material respect any other covenant or agreement of the
                 Servicer set forth in this Agreement or any other Basic
                 Document to which the Servicer is a signatory, which failure
                 shall (i) materially and adversely affect the rights of
                 Noteholders or Certificateholders and (ii) continues
                 unremedied for a period of 60 days after the date on which
                 written notice of such failure, requiring the same to be
                 remedied, shall have been given (A) to the Servicer by the
                 Indenture Trustee, the Eligible Lender Trustee or the
                 Administrator or (B) to the Servicer, and to the Indenture
                 Trustee and the Eligible Lender Trustee by the Noteholders or
                 Certificateholders, as applicable, representing not less than
                 25% of the Outstanding Amount of the Notes or not less than
                 25% of the outstanding Certificate Balance provided, however
                 any breach of Sections 3.1, 3.2, 3.3 or 3.4 shall not be
                 deemed a Servicer Default so long as the Servicer is in
                 compliance with its repurchase and reimbursement obligations
                 under Section 3.5; or

        (3)      an Insolvency Event occurs with respect to the Servicer; or

        (4)      any failure by the Servicer to comply with any requirements
                 under the Higher Education Act resulting in a loss of its
                 eligibility as a third-party servicer;

then, and in each and every case, so long as the Servicer Default shall not
have been remedied, either the Indenture Trustee, or the Noteholders of Notes
evidencing not less than 25% of the Outstanding Amount of the Notes, by notice
then given in writing





                                       19
<PAGE>   23
to the Servicer (and to the Indenture Trustee and the Eligible Lender Trustee
if given by the Noteholders) may terminate all the rights and obligations
(other than the obligations set forth in Section 3.5 and Section 4.2) of the
Servicer under this Agreement.  As of the effective date of termination of the
Servicer, all authority and power of the Servicer under this Agreement, whether
with respect to the Notes, the Certificates or the Trust Student Loans or
otherwise, shall, without further action, pass to and be vested in the
Indenture Trustee or such successor Servicer as may be appointed under Section
5.2.  The predecessor Servicer shall cooperate with the successor Servicer, the
Indenture Trustee and the Eligible Lender Trustee in effecting the termination
of the responsibilities and rights of the predecessor Servicer under this
Agreement, including the transfer to the successor Servicer for administration
by it of all cash amounts that shall at the time be held by the predecessor
Servicer for deposit, or shall thereafter be received by it with respect to a
Trust Student Loan.  All reasonable costs and expenses (including attorneys'
fees) incurred in connection with transferring the Trust Student Loan Files to
the successor Servicer and amending this Agreement and any other Basic
Documents to reflect such succession as Servicer pursuant to this Section shall
be paid by the predecessor Servicer (other than the Indenture Trustee acting as
the Servicer under this Section 5.1) upon presentation of reasonable
documentation of such costs and expenses.  Upon receipt of notice of the
occurrence of a Servicer Default, the Eligible Lender Trustee shall give notice
thereof to the Rating Agencies.

SECTION 5.2  Appointment of Successor.

        A.  Upon receipt by the Servicer of notice of termination pursuant to
Section 5.1, or the resignation by the Servicer in accordance with the terms of
this Agreement, the predecessor Servicer shall continue to perform its
functions as Servicer under this Agreement, in the case of termination, only
until the date specified in such termination notice or, if no such date is
specified in a notice of termination, until receipt of such notice and, in the
case of resignation, until the Indenture Trustee or a successor Servicer shall
have assumed the responsibilities and duties of Sallie Mae Servicing
Corporation. In the event of the termination hereunder of the Servicer, the
Issuer shall appoint a successor Servicer acceptable to the Indenture Trustee,
and the successor Servicer shall accept its appointment by a written assumption
in form acceptable to the Indenture Trustee.  In the event that a successor
Servicer has not been appointed at the time when the predecessor Servicer has
ceased to act as Servicer in accordance with this Section, the Indenture
Trustee without further action shall automatically be appointed the successor
Servicer and the Indenture Trustee shall be entitled to the Servicing Fee and
any Carryover Servicing Fees.  Notwithstanding the above, the Indenture Trustee
shall, if





                                       20
<PAGE>   24
it shall be unwilling or legally unable so to act, appoint or petition a court
of competent jurisdiction to appoint any established institution whose regular
business shall include the servicing of student loans, as the successor to the
Servicer under this Agreement; provided, however, that such right to appoint or
to petition for the appointment of any such successor Servicer shall in no
event relieve the Indenture Trustee from any obligations otherwise imposed on
it under the Basic Documents until such successor has in fact assumed such
appointment.

        B.  Upon appointment, the successor Servicer (including the Indenture
Trustee acting as successor Servicer) shall be the successor in all respects to
the predecessor Servicer and shall be subject to all the responsibilities,
duties and liabilities placed on the predecessor Servicer that arise thereafter
or are related thereto and shall be entitled to an amount agreed to by such
successor Servicer (which shall not exceed the Servicing Fee unless the Rating
Agency Condition is satisfied with respect to such compensation arrangements)
and all the rights granted to the predecessor Servicer by the terms and
provisions of this Agreement.

        C.  The Servicer may not resign unless it is prohibited from serving as
such by law as evidenced by an Opinion of Counsel to such effect delivered to
the Indenture Trustee and the Eligible Lender Trustee.  Notwithstanding the
foregoing or anything to the contrary herein or in the other Basic Documents,
the Indenture Trustee, to the extent it is acting as successor Servicer
pursuant hereto and thereto, shall be entitled to resign to the extent a
qualified successor Servicer has been appointed and has assumed all the
obligations of the Servicer in accordance with the terms of this Agreement and
the other Basic Documents.

SECTION 5.3  Notification to Noteholders and Certificateholders. Upon any
termination of, or appointment of a successor to, the Servicer pursuant to this
Article V, the Eligible Lender Trustee shall give prompt written notice thereof
to Certificateholders and the Indenture Trustee shall give prompt written
notice thereof to Noteholders and the Rating Agencies (which, in the case of
any such appointment of a successor, shall consist of prior written notice
thereof to the Rating Agencies).

SECTION 5.4  Waiver of Past Defaults.  The Noteholders of Notes evidencing a
majority of the Outstanding Amount of the Notes (or the Certificateholders of
Certificates evidencing not less than a majority of the outstanding Certificate
Balance, in the case of any default which does not adversely affect the
Indenture Trustee or the Noteholders) may, on behalf of all Noteholders and
Certificateholders, waive in writing any default by the Servicer in the
performance of its obligations hereunder and any consequences thereof, except a
default in making any required deposits to or payments from any of the Trust
Accounts (or giving





                                       21
<PAGE>   25
instructions regarding the same) in accordance with this Agreement.  Upon any
such waiver of a past default, such default shall cease to exist, and any
Servicer Default arising therefrom shall be deemed to have been remedied for
every purpose of this Agreement and the Administration Agreement.  No such
waiver shall extend to any subsequent or other default or impair any right
consequent thereto.

                                   ARTICLE VI

SECTION 6.1  Amendment.

        A.  This Agreement may be amended by the Servicer, the Issuer, the
Administrator, the Eligible Lender Trustee and the Indenture Trustee, without
the consent of any of the Noteholders or the Certificateholders, to comply with
any change in any applicable federal or state law, to cure any ambiguity, to
correct or supplement any provisions in this Agreement or for the purpose of
adding any provisions to or changing in any manner or eliminating any of the
provisions in this Agreement; provided, however, that such action shall not, as
evidenced by an Opinion of Counsel delivered to the Eligible Lender Trustee and
the Indenture Trustee, adversely affect in any material respect the interests
of any Noteholder or Certificateholder.

        B.  This Agreement may also be amended from time to time by the
Servicer, the Issuer, the Administrator, the Eligible Lender Trustee and the
Indenture Trustee, with the consent of the Noteholders of Notes evidencing a
majority of the Outstanding Amount of the Notes and the consent of the
Certificateholders of Certificates (including any Certificates owned by the
Seller) evidencing a majority of the Certificate Balance, for the purpose of
adding any provisions to or changing in any manner or eliminating any of the
provisions of this Agreement or of modifying in any manner the rights of the
Noteholders or the Certificateholders; provided, however, that no such
amendment shall (a) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments with respect to
Trust Student Loans or distributions that shall be required to be made for the
benefit of the Noteholders or the Certificateholders or (b) reduce the
aforesaid percentage of the Outstanding Amount of the Notes and the Certificate
Balance, the Noteholders or the Certificateholders of which are required to
consent to any such amendment, without the consent of all outstanding
Noteholders and Certificateholders.

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





                                       22
<PAGE>   26
        Promptly after the execution of any amendment to this Agreement (or, in
the case of the Rating Agencies, fifteen days prior thereto), the Eligible
Lender Trustee shall furnish written notification of the substance of such
amendment to each Certificateholder, the Indenture Trustee and each of the
Rating Agencies.

        Prior to the execution of any amendment to this Agreement, the Eligible
Lender Trustee and the Indenture Trustee shall be entitled to receive and rely
upon an Opinion of Counsel stating that the execution of such amendment is
authorized or permitted by this Agreement.  The Indenture Trustee may, but
shall not be obligated to, execute and deliver such amendment which affects its
rights, powers, duties or immunities hereunder.

SECTION 6.2  Notices.  All notices hereunder shall be given by United States
certified or registered mail, by telegram or by other telecommunication device
capable of creating written record of such notice and its receipt.  Notices
hereunder shall be effective when received and shall be addressed to the
respective parties hereto at the addresses set forth below, or at such other
address as shall be designated by any party hereto in a written notice to each
other party pursuant to this section.

        If to Servicer, to:  Sallie Mae Servicing Corporation
        11600 Sallie Mae Drive, Reston, Virginia  20193
        Director of ABS Administration


        If to Issuer, to:  SLM Student Loan Trust 1996-4
        c/o Chase Manhattan Bank USA, National Association, 802
        Delaware Avenue, Wilmington, Delaware  19801,
        Attn: Corporate Trust Dept.

        with a copy to:  The Chase Manhattan Bank,
        450 West 33rd Street, 15th Floor, New York, New York 10001,
        Attn:  Structured Finance Services


        If to the Administrator, to:  Student Loan Marketing
        Association, 11600 Sallie Mae Drive, Reston, Virginia 20193,
        Attn:  Director, Corporate Finance Operations

        If to the Eligible Lender Trustee, to:  Chase Manhattan Bank
        USA, National Association, 802 Delaware Avenue, Wilmington,
        Delaware  19801, Attn:  Corporate Trust Dept.





                                       23
<PAGE>   27
        with a copy to:  The Chase Manhattan Bank, 450 West 33rd
        Street, 15th Floor, New York, New York 10001,
        Attn: Structured Finance Services.


        If to the Indenture Trustee, to:  Bankers Trust Company,
        Four Albany Street, 10th Floor, New York, New York  10006,
        Attn:  Corporate Trust and Agency Group, Facsimile No.: (212) 250-6439


SECTION 6.3  Counterparts.  This Agreement may be executed in counterparts,
each of which shall be deemed to be an original, and such counterparts shall
constitute one (1) and the same instrument.

SECTION 6.4  Entire Agreement; Severability.  This Agreement constitutes the
entire agreement between the Issuer, the Administrator, the Eligible Lender
Trustee, the Indenture Trustee and Servicer.  All prior representations,
statements, negotiations and undertakings with regard to the subject matter
hereof are superseded hereby.

        If any term or provision of this Agreement or the application thereof
to any person or circumstance shall, to any extent, be invalid or
unenforceable, the remaining terms and provisions of this Agreement, or the
application of such terms or provisions to persons or circumstances other than
those as to which it is held invalid or unenforceable, shall not be affected
thereby, and each term and provision of this Agreement shall be valid and
enforced to the fullest extent permitted by law.

SECTION 6.5  Governing Law.  The terms of this Agreement shall be subject to
all applicable provisions of the Higher Education Act and shall be construed in
accordance with and governed by the laws of the State of New York.

SECTION 6.6  Relationship of Parties.  Servicer is an independent contractor
and, except for the services which it agrees to perform hereunder, the Servicer
does not hold itself out as an agent of any other party hereto.  Nothing herein
contained shall create or imply an agency relationship among Servicer and any
other party hereto, nor shall this Agreement be deemed to constitute a joint
venture or partnership between the parties.

SECTION 6.7  Captions.  The captions used herein are for the convenience of
reference only and not part of this Agreement, and shall in no way be deemed to
define, limit, describe or modify the meanings of any provision of this
Agreement.

SECTION 6.8  Nonliability of Directors, Officers and Employees of Servicer, the
Eligible Lender Trustee, the Indenture Trustee and





                                       24
<PAGE>   28
the Administrator.  No member of the board of directors or any officer,
employee or agent of Servicer, the Administrator, the Eligible Lender Trustee
or the Indenture Trustee (or any Affiliate of any such party) shall be
personally liable for any obligation incurred under this Agreement.

SECTION 6.9  Assignment.  This Agreement may not be assigned by the Servicer
except as permitted under Sections 4.3, 4.5 and 5.2 hereof.  This Agreement may
not be assigned by the Administrator except as permitted under Sections 4.3 and
4.6 of the Administration Agreement.

SECTION 6.10  Limitation of Liability of Eligible Lender Trustee and Indenture
Trustee.

        A.  Notwithstanding anything contained herein to the contrary, this
Agreement has been signed by Chase Manhattan Bank USA, National Association not
in its individual capacity but solely in its capacity as Eligible Lender
Trustee of the Issuer and in no event shall Chase Manhattan Bank USA, National
Association in its individual capacity or, except as expressly provided in the
Trust Agreement, as Eligible Lender Trustee have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Issuer or the Eligible Lender Trustee hereunder or in any of the certificates,
notices or agreements delivered pursuant hereto as to all of which recourse
shall be had solely to the assets of the Issuer.

        B.  Notwithstanding anything contained herein to the contrary, this
Agreement has been signed by Bankers Trust Company not in its individual
capacity but solely as Indenture Trustee and in no event shall Bankers Trust
Company have any liability for the representations, warranties, covenants,
agreements or other obligations of the Issuer hereunder or in any of the
certificates, notices or agreements delivered pursuant hereto, as to all of
which recourse shall be had solely to the assets of the Issuer.





                                       25
<PAGE>   29
        IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed on their behalf by their duly authorized officers as of October
3, 1996.


SALLIE MAE SERVICING CORPORATION

By:  /s/  Robert D. Friedhoff     
    ------------------------------

Name:  Robert D. Friedhoff        
       ---------------------------

Title:  President                 
        --------------------------


STUDENT LOAN MARKETING ASSOCIATION, as Administrator

By:  /s/  Denise B. McGlone
     -------------------------------

Name:  Denise B. McGlone
       -----------------------------

Title:  Executive Vice President and
        ----------------------------
        Chief Financial Officer
        ----------------------------


SLM STUDENT LOAN TRUST 1996-4 by Chase Manhattan Bank USA, National Association
not in its individual capacity but solely as Eligible Lender Trustee

By:  /s/  John W. Mack        
     -------------------------

Name:  John W. Mack
       -----------------------

Title:  Second Vice President
        ----------------------


CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION not in its individual capacity
but solely as Trustee under a Trust Agreement dated October 1, 1996 between SLM
Funding Corporation and Chase Manhattan Bank USA, National Association

By:  /s/  John W. Mack
     ------------------------

Name:  John W. Mack
       ----------------------

Title:  Second Vice President
        ---------------------





                                       26
<PAGE>   30

BANKERS TRUST COMPANY, not in its individual capacity but solely as Indenture
Trustee under an Indenture dated October 1, 1996 between SLM Student Loan Trust
1996-4 and Bankers Trust Company.


By:  /s/  Lara Graff
     ---------------------------

Name:  Lara Graff
       -------------------------

Title: Assistant Vice President
       -------------------------





                                       27
<PAGE>   31
                                  ATTACHMENT A

                                SCHEDULE OF FEES


        The Servicer will receive a Primary Servicing Fee and a Carryover
Servicing Fee (together, the "Servicing Fee").  The "Primary Servicing Fee" for
any month (except for the period from the Closing Date to and including October
31, 1996) is an amount equal to the lesser of (i) the Unit Amount and (ii)
1/12th of 1.26% of the outstanding principal amount of the Trust Student Loans,
in each case as of the last day of the preceding calendar month, plus any such
amounts from prior Monthly Servicing Payment Dates that remain unpaid.  The
"Unit Amount" for any month is equal to $4.72 times the number of accounts in
the Trust during such month.  The Primary Servicing Fee will be payable out of
Available Funds and amounts on deposit in the Reserve Account on the 25th day
of each month (or, if any such date is not a business day, on the next
succeeding business day), commencing November 25, 1996 (each, a "Monthly
Servicing Payment Date"). The "Carryover Servicing Fee" is the sum of (a) the
amount, if any, as of any Monthly Servicing Payment Date by which (i) 1/12th of
1.26% of the outstanding principal amount of the Trust Student Loans exceeds
(ii) the Unit Amount, in each case as of the last day of the preceding calendar
month, (b) the amount of increases in the costs incurred by the Servicer which
are agreed to pursuant to Section 3.8 of the Servicing Agreement, (c) any
Conversion Fees, Transfer Fees and Removal Fees (as defined below) incurred
since the last Distribution Date and (d) any amounts described in (a), (b) and
(c) above that remain unpaid from prior Distribution Dates.  The Carryover
Servicing Fee will be payable to the Servicer on each succeeding Distribution
Date out of Available Funds after payment on such Distribution Date of the
Primary Servicing Fee, the Administration Fee, the Noteholders' Distribution
Amount, the Certificateholders' Distribution Amount, and the amount, if any,
necessary to be deposited in the Reserve Account to reinstate the balance
thereof to the Specified Reserve Account Balance.  The Servicer shall receive a
pro rata portion of the Primary Servicing Fee and the Carryover Servicing Fee
for the period from the Closing Date to and including October 31, 1996.

        Servicer will be paid a fee ("Conversion Fee") for any Student Loan
added to the Trust Estate which Student Loan is not serviced on the Servicer's
system unless such Student Loan is being substituted into the Trust Estate by
the Servicer pursuant to Section 3.5 of this Agreement.  The Conversion Fee is
equal to the greater of $17.00 per account or the Servicer's verifiable costs
plus 15%.

        Servicer will be paid a fee ("Transfer Fee") for any Student Loan
transferred in or out of the Trust Estate which is at the





                                       1
<PAGE>   32
time of transfer being serviced on the Servicer's system (regardless of the
owner) unless such Student Loans are being removed or added to the Trust in
order to comply with the Servicer's purchase/substitution obligation under
Section 3.5 of this Agreement.  The Transfer Fee is equal to $4.00 per account
transaction.

        Servicer will be paid a fee ("Removal Fee") for performing all
activities required to remove a Trust Student Loan from the Servicer's system
to another servicer unless such Trust Student Loan is being removed due to the
termination of the Servicer pursuant to Section 5.1 of this Agreement.  The
Removal Fee is equal to $10.00 per account plus any verifiable direct expenses
incurred for shipping such Trust Student Loan to the new servicer.





                                       2
<PAGE>   33
                                  ATTACHMENT B


Loan Servicing Center/Florida
P.O. Box 2975
Panama City, Florida  32402-2975
(904) 271-9207

Loan Servicing Center/Kansas
P.O. Box 309
Lawrence, Kansas  66044
(913) 841-0234


Loan Servicing Center/New England
135 Beaver Street
Waltham, Massachusetts  02154
(617) 893-9522

Loan Servicing Center/Pennsylvania
220 Lasley Avenue
Hanover Industrial Estates
Wilkes-Barre, Pennsylvania  18706
(717) 821-3600

Loan Servicing Center/Texas
777 Twin Creek Drive
Killeen, Texas  76543
(817) 554-4500

Loan Servicing Center/Washington
107 South Harvard Street
Spokane, Washington  99204
(509) 455-9224





                                       1
<PAGE>   34
                                  ATTACHMENT C

                                    REPORTS


1.      CLASS Report 800 - Monthly activity summary report
2.      CLASS Report 801 - Monthly average/ending balance report
3.      CLASS Report 802 - Monthly activity detail
4.      CLASS Report 803 - Monthly conversion/removal summary
5.      CLASS Report 807 - Monthly delinquency aging report
6.      CLASS Report 810 - Monthly characteristics summary
7.      CLASS Report 866 - Monthly average/ending balance offset fee report
8.      CLASS Report 882 - Great Rewards/Direct Repay Report
9.      Monthly Cash Reconciliation Report
10.     Quarterly ED799 billing (prepared from CLASS Reports 824, 825, 827, 828
        and 829; supporting detail CLASS Reports 865, 868, 870 and 871; and the
        OE799 SAS library)
11.     Portfolio Characteristics, Financial Activity, Quarterly calculation of
        Accrued Interest to be capitalized, Delinquency Detail and Claims
        extracts.





                                       1


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission