The National Collegiate Student Loan Trust 2006-3 $323,600,000 Class A-1 Floating Rate Student Loan Asset Backed Notes $ 306,230,000 Class A-2 Floating Rate Student Loan Asset Backed Notes $ 322,790,000 Class A-3 Floating Rate Student Loan Asset Backed Notes $ 294,510,000 Class A-4 Floating Rate Student Loan Asset Backed Notes $325,130,000 Class A-5 Floating Rate Student Loan Asset Backed Notes $94,810,000 Class B Floating Rate Student Loan Asset Backed Notes $92,450,000 Class C Floating Rate Student Loan Asset Backed Notes $83,870,000 Class D Floating Rate Student Loan Asset Backed Notes $325,130,000 Class A-IO Notes - Initial Notional Amount Monthly Servicing Reports 2006:   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 Pricing Term Sheet Term Sheet Free Writing Prospectus Indenture The National Collegiate Student Loan Trust 2006-3 Issue Date: September 28, 2006 Issue Amount: $ 1,843,390,000 Securities Offered: Class A-1 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.03% Final Maturity: September 25, 2019 CUSIP: 63543V AA 1 ISIN: US63543VAA17 Class A-2 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.11% Final Maturity: March 25, 2026 CUSIP: 63543V AB 9 ISIN: US63543VAB99 Class A-3 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.15% Final Maturity: October 25, 2027 CUSIP: 63543V AC7 ISIN: US63543VAC72 Class A-4 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.27% Final Maturity: March 26, 2029 CUSIP: 63543V AD5 ISIN: US63543VAD55 Class A-5 Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.32% Final Maturity: October 27, 2031 CUSIP: 63543VAE3 ISIN: US63543VAE39 Class B Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.36% Final Maturity: January 26, 2032 CUSIP: 63543V AG 8 ISIN: US63543VAG86 Class C Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 0.47% Final Maturity: February 25, 2032 CUSIP: 63543V AH 6 ISIN: US63543VAH69 Class D Floating Rate Student Loan Asset Backed Notes Rate: One Month LIBOR plus 1.15% Final Maturity: March 25, 2032 CUSIP: 63543V AJ 2 ISIN: US63543VAJ26 Class A-IO Notes Rate: 7.10% Final Maturity: January 25, 2012 CUSIP: 63543V AF 0 ISIN: US63543VAF04 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 Goldman, Sachs & Co. RBS Greenwich Capital UBS Investment Bank 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.