The National Collegiate Student Loan Trust 2006-2 $ 190,020,000 Class A-1 Floating Rate Student Loan Asset Backed Notes $ 138,980,000 Class A-2 Floating Rate Student Loan Asset Backed Notes $ 104,410,000 Class A-3 Floating Rate Student Loan Asset Backed Notes $ 169,520,000 Class A-4 Floating Rate Student Loan Asset Backed Notes $ 29,900,000 Class B Floating Rate Student Loan Asset Backed Notes $ 40,500,000 Class C Floating Rate Student Loan Asset Backed Notes $ 140,000,000 Class A-IO Notes - Initial Notional Amount Monthly Servicing Reports 2006:  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 |  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 | 03/25/09 (Revised 01/28/10) 04/27/09 (Revised 01/28/10) |  05/26/09 (Revised 01/28/10) |  06/25/09 (Revised 01/28/10) |  07/27/09 (Revised 01/28/10) |  08/25/09 (Revised 01/28/10) |  09/25/09 (Revised 01/28/10) |  10/26/09 (Revised 01/28/10) |  11/25/09 (Revised 01/28/10) |  12/28/09 (Revised 01/28/10) 2010: 1/25/10 (Revised 01/28/10) | 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 Press Release Term Sheet Prospectus Indenture The National Collegiate Student Loan Trust 2006-2 Issue Date: June 8, 2006 Issue Amount: $ 673,330,000 Securities Offered: Class A-1 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.03% Final Maturity: February 25, 2024 CUSIP: 63543MAA1 ISIN: US63543MAA18 Class A-2 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.15% Final Maturity: July 25, 2026 CUSIP: 63543MAB9 ISIN: US63543MAB90 Class A-3 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.21% Final Maturity: November 25, 2027 CUSIP: 63543MAC7 ISIN: US63543MAC73 Class A-4 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.33% Final Maturity: September 25, 2031 CUSIP: 63543MAD5 ISIN: US63543MAD56 Class B Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.32% Final Maturity: September 25, 2031 CUSIP: 63543MAF0 ISIN: US63543MAF05 Class C Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.50% Final Maturity: September 25, 2031 CUSIP: 63543MAG8 ISIN: US63543MAG87 Class A-IO Notes Rate: 6.00% Final Maturity: August 25, 2011 CUSIP: 63543MAE3 ISIN: US63543MAE30 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: Credit Suisse Deutsche Bank Securities JPMorgan RBS Greenwich Capital 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.