Document:

EXHIBIT 10.11

<PAGE>

June 10, 2004

U.S. Bank National Association
Corporate Trust Services-SFS
One Federal Street, 3rd Floor
Boston, Massachusetts 02110

Wachovia Trust Company, National Association
One Rodney Square, 1st Floor
920 King Street
Wilmington, Delaware 19801

              Re: The National Collegiate Student Loan Trust 2004-1
                  -------------------------------------------------
                      Back-up Note Administration Agreement
                      -------------------------------------

Ladies and Gentlemen:

         In connection with the issuance by The National Collegiate Student Loan
Trust 2004-1 (the "TRUST") of student loan asset backed notes on June 10, 2004
pursuant to the Indenture dated as of June 1, 2004 (the "INDENTURE") between the
Trust and U.S. Bank National Association ("U.S. BANK"), this letter serves as
the Back-up Note Administration Agreement (the "BACK-UP AGREEMENT") and amends
and supplements the Administration Agreement dated as of June 10, 2004 (the
"ADMINISTRATION AGREEMENT") among the Trust, Wachovia Trust Company, National
Association, U.S. Bank and First Marblehead Data Services, Inc. ("FMDS") as set
forth below.

         Capitalized terms used and not otherwise defined herein shall have the
meanings assigned to such terms in the Administration Agreement. In the event of
the resignation or removal of FMDS as Administrator pursuant to Section 8 of the
Administration Agreement, U.S. Bank shall perform only such duties as required
to be performed by FMDS as Administrator under Sections 8.02(d)-(g) and 8.09 of
the Indenture; provided further, that prior to the termination of FMDS as
Administrator pursuant to Section 8 of the Administration Agreement, FMDS shall
either (a) appoint a successor administrator to perform those duties of the
Administrator under the Administration Agreement not required to be performed by
U.S. Bank hereunder or (b) satisfy the Rating Agency Condition expressly
permitting FMDS to continue to perform those duties. Such successor
administrator shall be entitled to a fee as negotiated with FMDS at the time of
such appointment. Such negotiated fee shall be payable by FMDS.

         U.S. Bank will be subject to all of the terms and conditions of the
Administration Agreement in so far as such terms and conditions apply to U.S.
Bank's duties as set forth above. In the performance or non-performance of its
duties contemplated by this Back-up Agreement, U.S. Bank shall be subject to the
same standard of care as the Administrator under the Administration Agreement
and shall be entitled to the same rights, privileges, protections, immunities
and benefits given to the Administrator under the Administration Agreement. In
no event will U.S. Bank be responsible for the obligations of the Administrator
or be responsible for any actions, omissions or malfeasance of the Administrator
under the Administration Agreement, Indenture, or Trust Agreement except for
such duties as are expressly described above.

<PAGE>

         In order to facilitate the performance of U.S. Bank's duties under this
Back-up Agreement, FMDS will make all files, systems and employees available to
U.S. Bank. Subject to the foregoing, U.S. Bank will be required to begin
performing its duties under this Back-up Agreement within 90 days of receiving
notice of FMDS' resignation or removal as Administrator under the Administration
Agreement. Out of pocket expenses incurred by U.S. Bank in connection with the
transition of services hereunder shall be borne by the Trust. Sections 2-19 of
the Administration Agreement will remain in full force and effect.

         As consideration for U.S. Bank entering into this Back-up Agreement,
(i) U.S. Bank will (and the Trust hereby irrevocably directs U.S. Bank to)
invest all cash in the Trust Accounts (as such term is defined in the Indenture)
in First American Funds as long as First American Funds' annual investment
return (net of management fees) is not more than 0.25% lower than the investment
return (net of management fees) for funds of comparable size and investment risk
during the most recent prior twelve month period, as determined by the
Administrator; provided that the Administrator will provide instructions to U.S.
Bank as to the manner in which the cash in the Trust Accounts should be invested
if such investment threshold is not met; and (ii) upon the resignation or
removal of the Administrator, and notwithstanding the appointment of a successor
administrator, U.S. Bank shall be paid the Administration Fee pursuant to
Section 3(a) of the Administration Agreement.

         The provisions of Section 17 of the Administration Agreement are
incorporated herein by reference and shall apply to this Back-up Agreement as
they apply to the Administration Agreement.

                            [Signature Pages Follow]

<PAGE>

         Please evidence your agreement with the terms set forth herein by
signing this letter below.
                                   Sincerely,

                                   THE NATIONAL COLLEGIATE STUDENT LOAN
                                   TRUST 2004-1

                                   By:      WACHOVIA TRUST COMPANY, NATIONAL
                                            ASSOCIATION, not in its individual
                                            capacity but solely as Owner Trustee

                                            By: /s/ Sterling C. Correia
                                                -----------------------
                                                Name: Sterling C. Correia
                                                Title: Vice President

                                   FIRST MARBLEHEAD DATA SERVICES, INC.

                                   By: /s/ Bruce F. Lefenfeld
                                       ----------------------
                                       Name: Bruce F. Lefenfeld
                                       Title: President

ACCEPTED AND AGREED:

WACHOVIA TRUST COMPANY, NATIONAL ASSOCIATION,
not in its individual capacity but solely as Owner Trustee

By: /s/ Sterling C. Correia
    -----------------------
    Name: Sterling C. Correia
    Title: Vice President

U.S. BANK NATIONAL ASSOCIATION

By: /s/ Vaneta I. Bernard
    ---------------------
    Name: Veneta I. Bernard
    Title: Vice President

                                           BACK-UP NOTE ADMINISTRATION AGREEMENTEXHIBIT 10.12

<PAGE>

                         STRUCTURING ADVISORY AGREEMENT

         STRUCTURING ADVISORY AGREEMENT (the "AGREEMENT"), dated as of June 10,
2004, between The National Collegiate Student Loan Trust 2004-1, a Delaware
statutory trust (the "TRUST"), and The First Marblehead Corporation (the
"ADVISOR").

         1. APPOINTMENT. The Trust hereby appoints the Advisor and the Advisor
hereby agrees to act, as structuring advisor to the Trust in connection with the
Trust's issuance of its Student Loan Asset Backed Notes (the "NOTES") pursuant
to that certain Indenture (the "INDENTURE"), dated as of June 1, 2004, between
the Trust and U.S. Bank National Association, as Indenture Trustee, under the
terms and conditions set forth herein. Capitalized terms not otherwise defined
herein shall have the meanings set forth in the Indenture and the Trust
Agreement dated as of June 10, 2004 by and among The National Collegiate Funding
LLC, Wachovia Trust Company, National Association and The Education Resources
Institute, Inc.

         2. DUTIES OF ADVISOR.

                  2.1  CONSULTING SERVICES. The Advisor shall provide the Trust
with the following services:

                       (i) Advise the Trust with respect to the structuring of
the Notes and the related transactions;

                       (ii) Engage, coordinate and evaluate the efforts of the
service providers to the Trust, including without limitation, program lenders,
consumer and securitization lawyers, accountants and auditors, trustees and
providers of loan servicing, collection and origination services;

                       (iii) Monitor the transmission of loan data between
borrower, participating school, loan originator and program lender; and

                       (iv)  Work with potential financing sources, rating
agencies and financial guaranty insurers, utilizing proprietary cash flow
modeling, so as to optimize the economics of securitization.

                  2.2  LIMITATIONS ON THE ADVISOR'S POWERS. Notwithstanding
anything herein to the contrary, the Advisor's responsibilities are consultative
only, and the Advisor shall have no power to take any action on behalf of the
Trust, or to cause the Trust to be responsible for taking any action.

         3. COMPENSATION OF ADVISOR. As compensation for the performance of the
Advisor's obligations under this Agreement and as reimbursement for its expenses
related thereto, the Advisor shall be entitled to a Structuring Advisory Fee
payable pursuant to the priorities set forth in the Indenture and the Trust
Agreement as follows:

                  3.1  $41,546,166 payable on the Closing Date from the Cost of
Issuance Account;

<PAGE>

                 3.2  During the Funding Period, an amount payable on each
Subsequent Transfer Date equal to 4.5% of the aggregate outstanding principal
balance of the Subsequent Student Loans as of the respective Subsequent Cutoff
Date that are purchased by the Trust from the Depositor.

                  3.3 An amount payable on each Quarterly Distribution Date at a
rate equal to 1/4 of 0.15% of the aggregate outstanding principal balance of the
Financed Student Loans owned by the Trust as of the related Determination Date
for the prior Quarterly Distribution Date (and in the case of the payment of
such amount on the first Quarterly Distribution Amount as of the Cutoff Date)
pursuant to the priorities set forth in the Indenture and the Trust Agreement.
To the extent that any payment is not made when due, all accrued and unpaid
amounts shall bear interest at a rate equal to Three-Month LIBOR plus 1.50%,
which will be reset in the same manner as the Applicable Index for the Class A
Notes under the Indenture.

         4. LIABILITY. The Advisor is not and never shall be liable to any
creditor of the Trust. In addition, the Advisor will not be culpable for and
will have no liability to the Trust for or with respect to any and all losses,
claims, damages or liabilities, joint or several, of the Trust incurred in
connection with the Advisor's performance of the services described in this
Agreement, except to the extent that any such loss, claim, damage or liability
is found in a final judgment by a court of competent jurisdiction to have
resulted from the Advisor's gross negligence, bad faith or willful misconduct,
or a material breach of this Agreement. The exculpation of the Trust under this
paragraph shall be in addition to any liability which the Trust may otherwise
have, shall survive any termination of this Agreement, and shall be binding upon
and extend to the benefit of any successors, assigns and representatives of the
Trust and the Advisor.

         5. ASSIGNMENT. This Agreement shall be binding upon and inure to the
benefit of the parties' successors and permitted assigns. However, neither this
Agreement nor any of the rights of the parties hereunder may be transferred or
assigned by either party hereto, except that (i) the Trust may assign its rights
hereunder to the Indenture Trustee and (ii) the Advisor may assign its rights
and obligations hereunder to any affiliated person or entity. Any attempted
transfer or assignment in violation of this Section 5 shall be void.

         6. RELATIONSHIP OF THE PARTIES. Nothing contained in this Agreement is
intended or is to be construed to constitute the Advisor and the Trust as
partners or joint venturers or either party as an employee of the other party.
Neither party hereto shall have any express or implied right or authority to
assume or create any obligations on behalf of or in the name of the other party
or to bind the other party to any contract, agreement or undertaking with any
third party. The services to be performed by the Advisor hereunder are
consultation services only. The Trust shall at all times be free to accept or
reject the advice rendered by the Advisor hereunder in its sole discretion.

                                       2
<PAGE>

         7. LIMITATION OF LIABILITY OF OWNER TRUSTEE. Notwithstanding anything
contained herein to the contrary, this instrument has been executed by Wachovia
Trust Company, National Association, not in its individual capacity but solely
in its capacity as Owner Trustee of the Trust, and in no event shall Wachovia
Trust Company, National Association in its individual capacity or any beneficial
owner of the Trust have any liability for the representations, warranties,
covenants, agreements or other obligations of the Trust hereunder, as to all of
which recourse shall be had solely to the assets of the Trust. For all purposes
of this Agreement, in the performance of any duties or obligations of the Trust
hereunder, the Owner Trustee shall be subject to, and entitled to the benefits
of, the terms and provisions of Articles VIII, IX and X of the Trust Agreement.

         8. MISCELLANEOUS.

                  8.1  AMENDMENT AND WAIVERS. This Agreement may be amended or
waived only by a writing signed by both parties, and then such consent shall be
effective only in the specific instance and for the specific purpose for which
given.

                  8.2 NOTICES. All notices and other communications provided for
herein shall be dated and in writing and shall be deemed to have been duly given
when delivered, if delivered personally or sent by telecopy, or when mailed, if
sent by registered or certified mail, return receipt requested, postage prepaid.

                     (i) to the Trust at:

                         c/o Wachovia Trust Company, National Association
                         One Rodney Square, 1st Floor
                         920 King Street
                         Wilmington, Delaware 19801
                         Attention:  Sterling Correia

                     (ii) to the Advisor at:

                          The First Marblehead Corporation
                          230 Park Avenue
                          New York, New York 10169
                          Attention:  Mr. Rob Baron

                          with a copy to:

                          The First Marblehead Corporation
                          The Prudential Tower
                          800 Boylston Street - 34th Floor
                          Boston, MA 02199-8157
                          Attention: Mr. Richard P. Zermani

or at such other address as any party shall have specified by notice in writing
to the others.

                                       3
<PAGE>

         8.3 EFFECTIVENESS OF AGREEMENT; ENTIRE AGREEMENT. The terms of this
Agreement shall become effective upon the issuance of the Notes. This Agreement
contains the entire agreement between the parties hereto and supersedes all
prior agreements and understandings, oral and written, between the parties
hereto with respect to the subject matter hereof.

         8.4 SECTION HEADINGS. The section headings contained herein are
included for convenience of reference only and shall not constitute a part of
this Agreement for any other purpose.

         8.5 COUNTERPARTS. This Agreement may be executed in counterparts, each
of which shall be deemed to be an original and all of which together shall be
deemed to be one and the same instrument.

         8.6 APPLICABLE LAW. This Agreement shall be governed by, and construed
in accordance with, the laws of the State of New York applicable to contracts
made and to be performed entirely within such State, without giving effect to
conflicts of laws principles thereof (other than Section 5-1401 of the New York
General Obligations Law).

         8.7 SEVERABILITY. Any section, clause, sentence, provision,
subparagraph or paragraph of this Agreement held by a court of competent
jurisdiction to be invalid, illegal or ineffective shall not impair, invalidate
or nullify the remainder of this Agreement, but the effect thereof shall be
confined to the section, clause, sentence, provision, subparagraph or paragraph
so held to be invalid, illegal or ineffective.

         8.8 NO PETITION. The parties hereto will not at any time institute
against the Trust any bankruptcy proceeding under any United States federal or
State bankruptcy or similar law in connection with any obligations of the Trust
under any Transaction Document as defined in the Indenture.

                            [Signature Pages Follow]

                                       4
<PAGE>

         IN WITNESS WHEREOF, the parties hereto have executed this Structuring
Advisory Agreement as of the date first above written.

                                     THE NATIONAL COLLEGIATE
                                     STUDENT LOAN TRUST 2004-1

                                     By:   WACHOVIA TRUST COMPANY,
                                           NATIONAL ASSOCIATION, not in its
                                           individual capacity but solely as
                                           Owner Trustee

                                           By: /S/ STERLING C. CORREIA
                                               -----------------------
                                              Name: Sterling C. Correia
                                              Title: Vice President

                                     THE FIRST MARBLEHEAD CORPORATION

                                     By: /S/ JOHN A. HUPALO
                                         ------------------
                                         Name:    John A. Hupalo
                                         Title:   Executive Vice President

                                                   SRUCTURING ADVISORY AGREEMENT

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00068-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00068-of-00352.parquet"}]]