The National Collegiate Student Loan Trust 2005-2 NCF Grantor Trust 2005-2 $ 162,400,000 Class A-1 Floating Rate Student Loan Asset Backed Notes $ 82,000,000 Class A-2 Floating Rate Student Loan Asset Backed Notes $ 113,000,000 Class A-3 Floating Rate Student Loan Asset Backed Notes $ 105,000,000 Class A-4 Floating Rate Student Loan Asset Backed Notes $ 93,930,000 Class A-5-1 Floating Rate Student Loan Asset Backed Certificates $ 70,000 Class A-5-2 Floating Rate Student Loan Asset Backed Certificates $ 30,200,000 Class B Floating Rate Student Loan Asset Backed Notes $ 31,400,000 Class C Floating Rate Student Loan Asset Backed Notes $ 94,000,000 Class A-IO Certificates - Initial Notional Amount Monthly Servicing Reports 2005:  08/25/05 | 09/26/05 | 10/25/05 | 11/25/05 | 12/27/05 2006: 01/25/06 | 02/27/06 | 03/27/06 | 04/25/06 |  05/25/06 | 06/26/06 |  07/25/06 | 08/25/06 |  09/25/06 | 10/25/06 | 11/27/06 | 12/26/06 2007: 01/25/07 | 02/26/07 | 03/26/07 | 04/25/07 |  05/25/07 | 06/25/07 | 07/25/07 | 08/27/07 |  09/25/07 | 10/25/07 | 11/26/07 | 12/26/07 2008: 01/25/08 | 02/25/08 | 03/25/08 |  04/25/08 (Revised 05/09/08) | 05/27/08 | 06/25/08 07/25/08 | 08/25/08 | 09/25/08 | 10/27/08 |  11/25/08 | 12/26/08 2009: 1/26/09 | 2/25/09 | 3/25/09 | 4/27/09 |  05/26/09 | 06/25/09 | 07/27/09 | 08/25/09 |  09/25/09 | 10/26/09 | 11/25/09 | 12/28/09 2010: 1/25/2010 | 2/25/2010 | 3/25/2010 | 4/26/2010 |  5/25/2010 | 6/25/2010 | 7/26/2010 | 8/25/2010 |  9/27/2010 | 10/25/2010 | 11/26/2010 | 12/27/2010 2011: 1/25/2011 | 2/25/2011 | 3/25/2011 | 4/25/2011 |  5/25/2011 | 6/27/2011 | 7/25/2011 | 8/25/2011 |  9/26/2011 | 10/25/2011 | 11/25/2011 | 12/27/2011 2012: 1/25/2012 Related Documents Current Rates Prospectus Indenture The National Collegiate Student Loan Trust 2005-2 Issue Date: June 9, 2005 Issue Amount: $ 618,000,000 Securities Offered: Class A-1 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.06% Final Maturity: December 27, 2022 CUSIP: 63543PBQ8 ISIN: US63543PBQ81 Class A-2 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.15% Final Maturity: February 25, 2026 CUSIP: 63543PBR6 ISIN: US63543PBR64 Class A-3 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.19% Final Maturity: February 25, 2028 CUSIP: 63543PBS4 ISIN: US63543PBS48 Class A-4 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.27% Final Maturity: September 25, 2029 CUSIP: 63543PBT2 ISIN: US63543PBT21 Class A-5-1 Floating Rate Student Loan Asset Backed Certificates Rate: One Month LIBOR plus 0.37% Final Maturity: June 27, 2033 CUSIP: 63543PBU9 ISIN: US63543PBU93 Class A-5-2 Floating Rate Student Loan Asset Backed Certificates Rate: One Month LIBOR plus 0.37% Final Maturity: June 27, 2033 CUSIP: 63543PBY1 ISIN: US63543PBY16 Class B Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.37% Final Maturity: September 26, 2033 CUSIP: 63543PBW5 ISIN: US63543PBW59 Class C Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.67% Final Maturity: December 27, 2033 CUSIP: 63543PBX3 ISIN: US63543PBX33 Class A-IO Certificates Rate: 7.73% Final Maturity: March 26, 2012 CUSIP: 63543PBV7 ISIN: US63543PBV76 Structuring Advisor: The First Marblehead Corporation Student Loan Guarantor: The Education Resources Institute, Inc. (TERI) Student Loan Servicers: Pennsylvania Higher Education Assistance Agency (PHEAA) and other third party servicers Indenture Trustee / Grantor Trustee: U.S. Bank National Association Owner Trustee: Delaware Trust Company, National Association Administrator: First Marblehead Data Services, Inc. Underwriters: Deutsche Bank Securities Goldman, Sachs & Co. JPMorgan Citigroup UBS Investment Bank Not all information mentioned above is current. Any dated information is published as of its date only and First Marblehead does not undertake any obligation or responsibility to update or amend such information. Past performance is not a representation or prediction as to future results.