The National Collegiate Student Loan Trust 2006-1 $ 83,979,000 Class A-1 Floating Rate Student Loan Asset Backed Notes $ 170,071,000 Class A-2 Floating Rate Student Loan Asset Backed Notes $ 185,823,000 Class A-3 Floating Rate Student Loan Asset Backed Notes $ 139,591,000 Class A-4 Floating Rate Student Loan Asset Backed Notes $ 226,675,000 Class A-5 Floating Rate Student Loan Asset Backed Notes $ 46,276,000 Class B Floating Rate Student Loan Asset Backed Notes $ 48,282,000 Class C Floating Rate Student Loan Asset Backed Notes $ 226,675,000 Class A-IO Notes - Initial Notional Amount Monthly Servicing Reports 2006:  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 (Revised 05/08/08) |  02/26/07 (Revised 05/08/08) |  03/26/07 (Revised 05/08/08) |  04/25/07 (Revised 05/08/08) |  05/25/07 (Revised 05/08/08) |  06/25/07 (Revised 05/08/08) |  07/25/07 (Revised 05/08/08) |  08/27/07 (Revised 05/08/08) |  09/25/07 (Revised 05/08/08) |  10/25/07 (Revised 05/08/08) |  11/26/07 (Revised 05/08/08) |  12/26/07 (Revised 05/08/08) 2008: 01/25/08 | 02/25/08 | 03/25/08 | 04/25/08 |  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: 1/25/10 | 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 2006-1 Issue Date: March 9, 2006 Issue Amount: $ 900,697,000 Securities Offered: Class A-1 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.05% Final Maturity: February 25, 2019 CUSIP: 63543PBZ8 ISIN: US63543PBZ80 Class A-2 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.14% Final Maturity: August 25, 2023 CUSIP: 63543PCA2 ISIN: US63543PCA21 Class A-3 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.19% Final Maturity: May 25, 2026 CUSIP: 63543PCB0 ISIN: US63543PCB04 Class A-4 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.25% Final Maturity: March 27, 2028 CUSIP: 63543PCC8 ISIN: US63543PCC86 Class A-5 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.35% Final Maturity: March 25, 2033 CUSIP: 63543PCD6 ISIN: US63543PCD69 Class B Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.42% Final Maturity: May 25, 2037 CUSIP: 63543PCF1 ISIN: US63543PCF18 Class C Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.60% Final Maturity: May 25, 2037 CUSIP: 63543PCG9 ISIN: US63543PCG90 Class A-IO Notes Rate: 5.50% Final Maturity: April 25, 2011 CUSIP: 63543PCE4 ISIN: US63543PCE43 Structuring Advisor: The First Marblehead Corporation Student Loan Guarantor: The Education Resources Institute, Inc. (TERI) Student Loan Servicer: Pennsylvania Higher Education Assistance Agency (PHEAA) and other third party servicers Indenture Trustee / Grantor Trustee: U.S. Bank National Association Owner Trustee: Wilmington Trust Company Administrator: First Marblehead Data Services, Inc. Underwriters: UBS Investment Bank Credit Suisse Citigroup JPMorgan RBC Capital Markets 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.