Collegiate Funding Services Education Loan Trust 2003-A Sample Contracts

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 2/29/04 (March 15th, 2004)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 1/31/04 (February 13th, 2004)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 12/31/03 (January 15th, 2004)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Quarterly Servicing Report (January 15th, 2004)
Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 11/30/03 (December 15th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 10/31/03 (November 14th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Servcies Education Loan Trust 2003-A Quarterly Servicing Report (October 15th, 2003)
Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 09/30/03 (October 15th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 08/31/03 (September 12th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 07/31/03 (August 14th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 06/30/03 (July 15th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 05/31/03 (June 16th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – AMENDMENT NO. 1 to Indenture of Trust (May 13th, 2003)

AMENDMENT NO. 1, dated as of May 1, 2003 (the "Amendment"), between Collegiate Funding Services Education Loan Trust 2003-A, a Delaware statutory trust (the "Issuer"), and U.S. Bank National Association, a national banking association, as eligible lender trustee and as trustee (in such capacities, the "Eligible Lender Trustee" and the "Trustee," respectively).

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 04/30/03 (May 13th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – Collegiate Funding Services Education Loan Trust 2003-A Statement to Note Holders As of and for the period ended: 03/31/03 (April 14th, 2003)

Pursuant to section 4.15(c) of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however, it is believed to be accurate to the best of the issuer’s knowledge.

Collegiate Funding Services Education Loan Trust 2003-A – TRUST AGREEMENT between COLLEGIATE FUNDING OF DELAWARE, L.L.C. as Depositor and Wilmington Trust Company, as Delaware Trustee Collegiate Funding Services Education Loan Trust 2003-A Dated as of February 1, 2003 (March 17th, 2003)
Collegiate Funding Services Education Loan Trust 2003-A – ADMINISTRATION AGREEMENT among COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-A, as Issuer WILMINGTON TRUST COMPANY, as Delaware Trustee U.S. BANK NATIONAL ASSOCIATION, as Indenture Trustee U.S. BANK NATIONAL ASSOCIATION, as Eligible Lender Trustee and COLLEGIATE FUNDING PORTFOLIO ADMINISTRATION, L.L.C., as Administrator Dated as of February 1, 2003 (March 17th, 2003)

This ADMINISTRATION AGREEMENT dated as of February 1, 2003 (as amended from time to time, the "Agreement"), among COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-A, a Delaware statutory trust (the "Issuer"), WILMINGTON TRUST COMPANY, a Delaware banking corporation, not in its individual capacity but solely as Delaware Trustee (the "Delaware Trustee"), U.S. BANK NATIONAL ASSOCIATION, a national banking association, not in its individual capacity but solely as Indenture Trustee (in such capacity, the "Indenture Trustee"), and as Eligible Lender Trustee (in such capacity, the "Eligible Lender Trustee") and COLLEGIATE FUNDING PORTFOLIO ADMINISTRATION, L.L.C., a Virginia limited liability company, as Administrator (the "Administrator"),

Collegiate Funding Services Education Loan Trust 2003-A – $838,775,000 COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-A UNDERWRITING AGREEMENT (March 17th, 2003)

Salomon Smith Barney Inc., UBS PaineWebber Inc. UBS Warburg LLC c/o Salomon Smith Barney Inc. 390 Greenwich Street New York, New York 10013 Ladies and Gentlemen:

Collegiate Funding Services Education Loan Trust 2003-A – INDENTURE OF TRUST by and between COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-A and Dated as of February 1, 2003 (March 17th, 2003)

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

Collegiate Funding Services Education Loan Trust 2003-A – MASTER SERVICING AGREEMENT (March 17th, 2003)

This MASTER SERVICING AGREEMENT (the “Master Servicing Agreement”) is entered into as of February 1, 2003 by and between Collegiate Funding Master Servicing, L.L.C., having its principal office in Fredericksburg, Virginia (the “Servicer”) and Collegiate Funding Services Education Loan Trust 2003-A, a Delaware statutory trust, having its principal office in Wilmington, Delaware (the “Issuer”).