Austin Hall, Harvard University

CLC Trust 2005-2

THE SECURITIES LISTED HEREIN ARE REGISTERED WITH THE SECURITIES AND EXCHANGE COMMISSION AND MAY BE SUBJECT TO FEDERAL AND STATE INCOME TAXES.

Servicing Reports

SEC Filings

Prospectus Supplement, Student Loan Asset-Backed Notes Series 2005-2

College Loan Static Pool Data

$300,000,000 Class A-1 Senior Floating Rate Asset-Backed Notes
$481,000,000 Class A-2 Senior Floating Rate Asset-Backed Notes
$200,000,000 Class A-3 Senior Floating Rate Asset-Backed Notes
$363,000,000 Class A-4 Senior Floating Rate Asset-Backed Notes
$56,000,000 Class B Subordinate Floating Rate Asset-Backed Notes

Date Issued: October 13, 2005

Original Principal Amount: $1,400,000,000

Securities:

Class A-1 Senior Floating Rate Asset-Backed Notes
$300,000,000
Rate: 3-Month LIBOR + 0.01%
CSUIP: 194266AA0

Class A-2 Senior Floating Rate Asset-Backed Notes
$481,000,000
Rate: 3-Month LIBOR + 0.11%
CSUIP: 194266AB8

Class A-3 Senior Floating Rate Asset-Backed Notes
$200,000,000
Rate: 3-Month LIBOR + 0.13%
CSUIP: 194266AC6

Class A-4 Senior Floating Rate Asset-Backed Notes
$363,000,000
Rate: 3-Month LIBOR + 0.18%
CSUIP: 194266AD4

Class B Subordinate Floating Rate Asset-Backed Notes
$56,000,000
Rate: 3-Month LIBOR + 0.49%
CSUIP: 194266AE2

Issuer: College Loan Corporation Trust 2005-2

Depositor: College Loan Corporation

Issuer Administrator: College Loan Corporation

Indenture Trustee: Bank of New York Mellon Trust Company N.A.

Eligible Lender Trustee: Deutsche Bank Trust Company Americas

Underwriters:
Citigroup
Goldman, Sachs & Co.
UBS Investment Bank
JPMorgan

Ratings:

Senior notes:
Aaa Moody's
AAA S&P
AAA Fitch

Subordinate notes:
A3 Moody's
A S&P
A+ Fitch

For More Information Email: investorrelations@collegeloan.com