UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 8-K ~~CURRENT~~ ~~REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934~~

~~Date~~CURRENT ofREPORT ~~report (Date of earliest event reported) June 12, 2007~~

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

Date of report (Date of earliest event reported) June 14, 2007

The National Collegiate Student Loan Trust 2007-2
(Exact Name of Registrant as Specified in Charter)

The National Collegiate Funding LLC
(Exact Name of Depositor and Sponsor as Specified in Charter)

DELAWARE	333-141132-01	41-6563668
(State or Other Jurisdiction	(Commission	(IRS Employer
of Incorporation)	File Number)	Identification No.)

DELAWARE
(State or Other Jurisdiction
of Incorporation)

333-141132-01
(Commission
File Number)

41-6563668
(IRS Employer
Identification No.)

800 Boylston Street, 34th Floor, Boston, MA	02199-8157
(Address of Principal Executive Offices)	(Zip Code)

800 Boylston Street, 34th Floor, Boston, MA
(Address of Principal Executive Offices)

02199-8157
(Zip Code)

Registrant’'s telephone number, including area code (800) 895-4283

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 (b) under the Exchange Act (17 CFR 240.14a-12(b))

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

~~Item~~Section ~~8.01~~1 ~~Other~~- ~~Events.~~Registrant's Business and Operations

Item ~~The consolidated financial statements of The Education Resources Institute, Inc~~1. ~~(“TERI”)~~01 asEntry ofinto ~~and~~a ~~for~~Material ~~the~~Definitive years ended June 30, 2004, June 30, 2005 and June 30, 2006, prepared in accordance with accounting principles generally accepted in the United States of America, to be included in the prospectus supplement of The National Collegiate Student Loan Trust 2007-2 dated June 12, 2007 have been audited by PricewaterhouseCoopers LLP, independent accountants, as stated in their reports appearing thereinAgreement.

~~Item~~ The National ~~9.01~~Collegiate ~~Financial~~Student ~~Statements~~Loan Trust 2007-2 (the "Trust") was formed on May 15, 2007 pursuant to an interim trust agreement between The National Collegiate Funding LLC ("NCF") and ~~Exhibits~~Wilmington Trust Company, as owner trustee (the "Owner Trustee").

On June 14, 2007, the Trust issued $1,041,000,000 in principal amount of student loan asset-backed notes (dthe "Notes") ~~Exhibits~~. The Trust used $813,643,182 of the net proceeds from the sale of the Notes to purchase private student loans (the "Student Loans") guaranteed by The Education Resources Institute, Inc. ("TERI").

~~Exhibit~~ In connection ~~No.~~with ~~Description~~the issuance and sale of the Notes:

~~23.1~~• ~~Consent~~the ofTrust ~~PricewaterhouseCoopers~~entered ~~LLP~~into an Indenture, ~~Independent~~dated ~~Registered~~as ~~Public~~of ~~Accounting~~June ~~Firm~~1, of2007, ~~TERI~~with U.S. Bank National Association, as indenture trustee (the "Indenture Trustee"); and

~~SIGNATURES~~• NCF and The First Marblehead Corporation ("FMC") entered into an Underwriting Agreement, dated as of June 7, 2007, with Goldman, Sachs & Co. and Credit Suisse Securities (USA) LLC, on behalf of themselves and the other underwriters named therein.

In ~~Pursuant~~addition, tothe following agreements were executed and delivered as of June 14, 2007 by the respective ~~requirements~~parties thereto in connection with the purchase of the ~~Securities~~Student ~~Exchange~~Loans ~~Act~~and issuance of ~~1934~~the Notes: (a) a Deposit and Sale Agreement between NCF and the Trust; (b) a Servicer Consent Letter between the Pennsylvania Higher Education Assistance Agency and the Trust, (c) a Trust Agreement among the Owner Trustee, NCF and TERI; (d) an ~~registrant~~Administration ~~has~~Agreement ~~duly~~among ~~caused~~the ~~this~~Trust, ~~report~~the toOwner beTrustee, ~~signed~~the onIndenture ~~its~~Trustee, ~~behalf~~NCF and byFirst Marblehead Data Services, Inc. ("FMDS"); (e) a Back-up Administration Agreement among the Trust, the Owner Trustee, the Indenture Trustee, NCF and FMDS; (f) a ~~undersigned~~Structuring ~~hereunto~~Advisory ~~duly~~Agreement ~~authorized~~between the Trust and FMC, (g) a Deposit and Security Agreement among TERI, the Trust and FMDS, and (h) Pool Supplements among FMC, NCF and the respective lenders originating the Student Loans.

~~Date:~~ For information relating to the Student Loans and the issuance of the Notes, we refer you to the prospectus supplement filed with the Securities and Exchange Commission pursuant to Rule 424(b) on June 1112, 2007.

~~THE~~Section ~~NATIONAL~~9 ~~COLLEGIATE~~— ~~FUNDING~~Financial ~~LLC,~~Statements asand ~~Depositor for THE NATIONAL COLLEGIATE STUDENT LOAN TRUST 2007-2 By: GATE Holdings, Inc., Member By: /s/ John A. Foxgrover John A. Foxgrover Vice President~~Exhibits

Item 9.01 Financial Statements and Exhibits.

(a)
(b)
(c)
(d)

Not applicable
Not applicable
Not applicable
Exhibits:

Exhibit No.

Description

1.1	Underwriting Agreement, dated as of June 7, 2007, among The National Collegiate Funding LLC, The First Marblehead Corporation, and Goldman, Sachs & Co. and Credit Suisse Securities (USA) LLC on behalf of themselves and the other underwriters listed therein

4.1	Indenture, dated as of June 1, 2007, between The National Collegiate Student Loan Trust 2007-2 and U.S. Bank National Association, as Indenture Trustee

5.1	Opinion of Stroock & Stroock & Lavan LLP, dated as of June 14, 2007, with respect to legality of the Notes

8.1	Opinion of Stroock & Stroock & Lavan LLP, dated as of June 14, 2007, regarding tax matters related to the Notes

23.1	Consent of Stroock & Stroock & Lavan LLP, dated as of June 14, 2007

99.1(1)+

Amended and Restated Note Purchase Agreement (Education One Loan Program), dated as of May 1, 2002, between Bank One, N.A. and The First Marblehead Corporation, as amended

99.2(1)+

Amended and Restated Note Purchase Agreement (Bank of America DTC Program), dated as of April 1, 2006, between Bank of America, N.A. and The First Marblehead Corporation

99.3(2)+

Note Purchase Agreement (Astrive and astriveAlliance Loan Programs (f/k/a START)), dated as of March 25, 2004, between Charter One Bank, N.A. and The First Marblehead Corporation

99.4(3)+

Note Purchase Agreement (TERI - Guaranteed NextStudent Loan Program), dated as of May 15, 2002, between Charter One Bank, N.A. and The First Marblehead Corporation

99.5	Deposit and Sale Agreement, dated as of June 14, 2007, between The National Collegiate Funding LLC and The National Collegiate Student Loan Trust 2007-2

99.6(4)+

Amended and Restated Guaranty Agreement, dated May 13, 2002, between The Education Resources Institute, Inc. and Bank One, N.A.

99.7(3)+

Guaranty Agreement, dated June 30, 2003, between The Education Resources Institute, Inc. and Bank of America, N.A.

99.8(2)+

Guaranty Agreement (Astrive and astriveAlliance Loan Programs (f/k/a START)), dated as of March 25, 2004, between The Education Resources Institute, Inc. and Charter One Bank, N.A.

99.9(3)+

Guaranty Agreement (NextStudent Loan Program), dated as of May 15, 2002, between The Education Resources Institute, Inc. and Charter One Bank, N.A.

99.10(2)+

Amended and Restated Private Student Loan Servicing Agreement, dated as of September 28, 2006, between the Pennsylvania Higher Education Assistance Agency and The First Marblehead Corporation

99.11

Servicer Consent Letter, dated June 14, 2007, from The First Marblehead Corporation and accepted and agreed to by the Pennsylvania Higher Education Assistance Agency and The National Collegiate Student Loan Trust 2007-2

99.12

Trust Agreement, dated as of June 14, 2007, among Wilmington Trust Company, as Owner Trustee, The National Collegiate Funding LLC and The Education Resources Institute, Inc.

99.13

Administration Agreement, dated as of June 14, 2007, among The National Collegiate Student Loan Trust 2007-2, Wilmington Trust Company, as Owner Trustee, U.S. Bank National Association, as Indenture Trustee, The National Collegiate Funding LLC and First Marblehead Data Services, Inc.

99.14

Back-up Administration Agreement, dated as of June 14, 2007, among The National Collegiate Funding LLC, The National Collegiate Student Loan Trust 2007-2, First Marblehead Data Services, Inc., Wilmington Trust Company, as Owner Trustee, and U.S. Bank National Association, as Indenture Trustee

99.15

Structuring Advisory Agreement, dated as of June 14, 2007, between The National Collegiate Student Loan Trust 2007-2 and The First Marblehead Corporation

99.16

Deposit and Security Agreement, dated as of June 14, 2007, among The Education Resources Institute, Inc., The National Collegiate Student Loan Trust 2007-2 and First Marblehead Data Services, Inc.

99.17

Pool Supplement, dated as of June 14, 2007, among The First Marblehead Corporation, The National Collegiate Funding LLC and JPMorgan Chase Bank, N.A., as successor by merger to Bank One, N.A.

99.18+

Pool Supplement, dated as of June 14, 2007, among The First Marblehead Corporation, The National Collegiate Funding LLC and Bank of America, N.A.

99.19

Pool Supplement, dated as of June 14, 2007, among The First Marblehead Corporation, The National Collegiate Funding LLC and Charter One Bank, N.A.

(1) Previously filed as an exhibit to the current report on Form 8-K of The National Collegiate Student Loan Trust 2007-1 filed with the Securities and Exchange Commission on March 14, 2007 (file no. 333-113336-06), and incorporated herein by reference.

(2) Previously filed as an exhibit to the current report on Form 8-K of The National Collegiate Student Loan Trust 2006-3 filed with the Securities and Exchange Commission on October 13, 2006 (file no. 333-128413-02), and incorporated herein by reference.

(3) Previously filed as an exhibit to the current report on Form 8-K of The National Collegiate Student Loan Trust 2006-2 filed with the Securities and Exchange Commission on July 10, 2006 (file no. 333-113336-02), and incorporated herein by reference.

(4) Previously filed as an exhibit to the current report on Form 8-K of The National Collegiate Student Loan Trust 2004-1 filed with the Securities and Exchange Commission on June 25, 2004 (file no. 333-113336-01), and incorporated herein by reference.

+Confidential treatment to be requested for certain portions of this Exhibit pursuant to Rule 24b-2 promulgated under the Securities Exchange Act of 1934.

SIGNATURE

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

NATIONAL COLLEGIATE FUNDING LLC, as depositor
for THE NATIONAL COLLEGIATE STUDENT LOAN
TRUST 2007-2

By:  GATE HOLDINGS, INC., SOLE MEMBER

By: /s/ John A. Foxgrover
       Name:  John A. Foxgrover
       Title:    Vice President

Dated: June 20, 2007

EXHIBIT INDEX

Filing Compare · National Collegiate Student Loan Trust 2007-2