Exhibit 99.1



|                                                       |  |                        
|------------------------------------------------------ |  | -----------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS            |  | Borrower Payment Status
|Static Pool Information: Prior Securitized Pool Report |  |                        

As of: 3/31/2008



|                  |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |                 |      |         |  |   |               |  |     |  
|----------------- |  | ----------------------------- | ----------- | ------- | ----------------------- | - | -------- | ----------- | ---------- |  | ----------------------------- | -------- |  | ------- | ---------- |  | -------- | - | ------- | - | ----------- | --------------- | ---- | ------- |  | - | ------------- |  | --- | -
|                  |  | DefermentPrincipal & Interest |             |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |             | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | OverallBalance* |      | Percent | 
|Trust             |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |                 |      |         |  |   |               |  |     |  
|NCSLT 2007-4      |  | $                             | 876,228,781 |         | 86.9                    | % |          | $           | 34,691,395 |  | 3.4                           | %        |  | $       | 8,018,412  |  | 0.8      | % |         | $ | 89,392,458  |                 | 8.9  | %       |  | $ | 1,008,331,047 |  | 100 | %
|NCSLT 2007-3      |  | $                             | 879,550,853 |         | 87.1                    | % |          | $           | 36,216,873 |  | 3.6                           | %        |  | $       | 7,876,865  |  | 0.8      | % |         | $ | 85,835,608  |                 | 8.5  | %       |  | $ | 1,009,480,198 |  | 100 | %
|NCSLT 2007-2      |  | $                             | 598,403,793 |         | 77.2                    | % |          | $           | 19,520,692 |  | 2.5                           | %        |  | $       | 24,610,632 |  | 3.2      | % |         | $ | 132,940,565 |                 | 17.1 | %       |  | $ | 775,475,682   |  | 100 | %
|NCSLT 2007-1      |  | $                             | 566,107,391 |         | 72.0                    | % |          | $           | 22,606,138 |  | 2.9                           | %        |  | $       | 30,679,009 |  | 3.9      | % |         | $ | 167,250,024 |                 | 21.3 | %       |  | $ | 786,642,562   |  | 100 | %
|NCSLT 2006-4      |  | $                             | 495,393,744 |         | 66.2                    | % |          | $           | 16,288,952 |  | 2.2                           | %        |  | $       | 39,609,621 |  | 5.3      | % |         | $ | 196,766,097 |                 | 26.3 | %       |  | $ | 748,058,414   |  | 100 | %
|NCSLT 2006-3      |  | $                             | 883,709,358 |         | 63.2                    | % |          | $           | 27,239,694 |  | 1.9                           | %        |  | $       | 82,486,601 |  | 5.9      | % |         | $ | 404,972,956 |                 | 29.0 | %       |  | $ | 1,398,408,608 |  | 100 | %
|NCSLT 2006-2      |  | $                             | 274,313,136 |         | 53.4                    | % |          | $           | 6,824,731  |  | 1.3                           | %        |  | $       | 41,509,449 |  | 8.1      | % |         | $ | 190,991,621 |                 | 37.2 | %       |  | $ | 513,638,936   |  | 100 | %
|NCSLT 2006-1      |  | $                             | 343,915,505 |         | 47.4                    | % |          | $           | 13,626,874 |  | 1.9                           | %        |  | $       | 53,921,722 |  | 7.4      | % |         | $ | 314,774,730 |                 | 43.3 | %       |  | $ | 726,238,830   |  | 100 | %
|NCSLT 2005-3      |  | $                             | 556,363,653 |         | 45.2                    | % |          | $           | 20,101,194 |  | 1.6                           | %        |  | $       | 89,824,343 |  | 7.3      | % |         | $ | 563,468,397 |                 | 45.8 | %       |  | $ | 1,229,757,586 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 151,461,647 |         | 35.0                    | % |          | $           | 4,994,115  |  | 1.2                           | %        |  | $       | 36,418,903 |  | 8.4      | % |         | $ | 240,194,273 |                 | 55.5 | %       |  | $ | 433,068,939   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 169,937,264 |         | 26.5                    | % |          | $           | 7,029,186  |  | 1.1                           | %        |  | $       | 44,538,419 |  | 6.9      | % |         | $ | 420,771,652 |                 | 65.5 | %       |  | $ | 642,276,521   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 252,649,282 |         | 33.5                    | % |          | $           | 10,794,601 |  | 1.4                           | %        |  | $       | 52,669,397 |  | 7.0      | % |         | $ | 438,806,204 |                 | 58.1 | %       |  | $ | 754,919,484   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 86,359,593  |         | 16.7                    | % |          | $           | 1,240,813  |  | 0.2                           | %        |  | $       | 35,547,396 |  | 6.9      | % |         | $ | 394,448,103 |                 | 76.2 | %       |  | $ | 517,595,904   |  | 100 | %
|NCSLT 2003-1      |  | $                             | 19,435,021  |         | 4.4                     | % |          | $           | 132,647    |  | 0.0                           | %        |  | $       | 38,194,024 |  | 8.6      | % |         | $ | 388,319,241 |                 | 87.1 | %       |  | $ | 446,080,934   |  | 100 | %
|NCMSLT-I          |  | $                             | 63,498,242  |         | 9.3                     | % |          | $           | 1,429,809  |  | 0.2                           | %        |  | $       | 45,916,407 |  | 6.7      | % |         | $ | 571,928,525 |                 | 83.8 | %       |  | $ | 682,772,984   |  | 100 | %
|                  |  |                               |             |         |                         |   |          |             |            | 
|As of: 12/31/2007 |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |                 |      |         |  |   |               |  |     |  
|                  |  |                               |             |         |                        
|                  |  | DefermentPrincipal & Interest |             |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |             | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance*        |      | Percent | 
|Trust             |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |                 |      |         |  |   |               |  |     |  
|NCSLT 2007-4      |  | $                             | 882,559,398 |         | 89.2                    | % |          | $           | 39,334,142 |  | 4.0                           | %        |  | $       | 3,060,446  |  | 0.3      | % |         | $ | 64,383,879  |                 | 6.5  | %       |  | $ | 989,337,865   |  | 100 | %
|NCSLT 2007-3      |  | $                             | 883,892,466 |         | 89.2                    | % |          | $           | 40,393,205 |  | 4.1                           | %        |  | $       | 2,722,144  |  | 0.3      | % |         | $ | 63,633,307  |                 | 6.4  | %       |  | $ | 990,641,122   |  | 100 | %
|NCSLT 2007-2      |  | $                             | 612,036,379 |         | 79.6                    | % |          | $           | 22,335,024 |  | 2.9                           | %        |  | $       | 9,095,146  |  | 1.2      | % |         | $ | 125,230,960 |                 | 16.3 | %       |  | $ | 768,697,509   |  | 100 | %
|NCSLT 2007-1      |  | $                             | 577,155,135 |         | 73.8                    | % |          | $           | 25,376,798 |  | 3.2                           | %        |  | $       | 13,602,588 |  | 1.7      | % |         | $ | 166,076,054 |                 | 21.2 | %       |  | $ | 782,210,575   |  | 100 | %
|NCSLT 2006-4      |  | $                             | 503,201,934 |         | 67.5                    | % |          | $           | 18,659,750 |  | 2.5                           | %        |  | $       | 25,538,917 |  | 3.4      | % |         | $ | 197,948,973 |                 | 26.6 | %       |  | $ | 745,349,574   |  | 100 | %
|NCSLT 2006-3      |  | $                             | 899,358,316 |         | 64.3                    | % |          | $           | 30,632,164 |  | 2.2                           | %        |  | $       | 54,389,558 |  | 3.9      | % |         | $ | 415,116,027 |                 | 29.7 | %       |  | $ | 1,399,496,065 |  | 100 | %
|NCSLT 2006-2      |  | $                             | 284,411,533 |         | 55.1                    | % |          | $           | 7,906,475  |  | 1.5                           | %        |  | $       | 31,359,996 |  | 6.1      | % |         | $ | 192,344,117 |                 | 37.3 | %       |  | $ | 516,022,121   |  | 100 | %
|NCSLT 2006-1      |  | $                             | 354,051,046 |         | 48.3                    | % |          | $           | 15,030,719 |  | 2.0                           | %        |  | $       | 44,264,832 |  | 6.0      | % |         | $ | 320,401,324 |                 | 43.7 | %       |  | $ | 733,747,921   |  | 100 | %
|NCSLT 2005-3      |  | $                             | 559,954,065 |         | 44.9                    | % |          | $           | 22,475,285 |  | 1.8                           | %        |  | $       | 74,732,305 |  | 6.0      | % |         | $ | 588,981,582 |                 | 47.3 | %       |  | $ | 1,246,143,236 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 152,941,117 |         | 34.6                    | % |          | $           | 5,380,422  |  | 1.2                           | %        |  | $       | 32,741,336 |  | 7.4      | % |         | $ | 250,691,683 |                 | 56.7 | %       |  | $ | 441,754,557   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 180,942,204 |         | 27.6                    | % |          | $           | 7,849,590  |  | 1.2                           | %        |  | $       | 40,880,136 |  | 6.2      | % |         | $ | 427,008,095 |                 | 65.0 | %       |  | $ | 656,680,025   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 255,475,904 |         | 33.2                    | % |          | $           | 12,020,489 |  | 1.6                           | %        |  | $       | 47,746,289 |  | 6.2      | % |         | $ | 454,459,680 |                 | 59.0 | %       |  | $ | 769,702,362   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 97,241,351  |         | 18.3                    | % |          | $           | 2,823,975  |  | 0.5                           | %        |  | $       | 32,224,710 |  | 6.1      | % |         | $ | 398,881,077 |                 | 75.1 | %       |  | $ | 531,171,112   |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 1 of 18



---

|                                                                                                   |  |                        
|-------------------------------------------------------------------------------------------------- |  | -----------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Borrower Payment Status



As of: 9/30/2007



|                 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|---------------- |  | ----------------------------- | ------------- | ------- | ----------------------- | - | -------- | ----------- | ---------- |  | ----------------------------- | -------- |  | ------- | ---------- |  | -------- | - | ------- | - | ----------- | -------- | ---- | ------- |  | - | ------------- |  | --- | -
|                 |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                 |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust            |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2007-2     |  | $                             | 681,743,790   |         | 90.4                    | % |          | $           | 25,860,512 |  | 3.4                           | %        |  | $       | 2,630,305  |  | 0.3      | % |         | $ | 43,678,435  |          | 5.8  | %       |  | $ | 753,913,042   |  | 100 | %
|NCSLT 2007-1     |  | $                             | 669,961,847   |         | 86.7                    | % |          | $           | 29,207,293 |  | 3.8                           | %        |  | $       | 3,350,256  |  | 0.4      | % |         | $ | 70,425,661  |          | 9.1  | %       |  | $ | 772,945,056   |  | 100 | %
|NCSLT 2006-4     |  | $                             | 588,425,321   |         | 79.9                    | % |          | $           | 21,564,522 |  | 2.9                           | %        |  | $       | 13,369,341 |  | 1.8      | % |         | $ | 113,529,469 |          | 15.4 | %       |  | $ | 736,888,653   |  | 100 | %
|NCSLT 2006-3     |  | $                             | 1,071,311,707 |         | 77.3                    | % |          | $           | 34,202,293 |  | 2.5                           | %        |  | $       | 34,079,020 |  | 2.5      | % |         | $ | 246,711,154 |          | 17.8 | %       |  | $ | 1,386,304,173 |  | 100 | %
|NCSLT 2006-2     |  | $                             | 348,410,216   |         | 67.5                    | % |          | $           | 8,566,913  |  | 1.7                           | %        |  | $       | 22,608,365 |  | 4.4      | % |         | $ | 136,293,881 |          | 26.4 | %       |  | $ | 515,879,375   |  | 100 | %
|NCSLT 2006-1     |  | $                             | 442,842,892   |         | 60.2                    | % |          | $           | 16,527,532 |  | 2.2                           | %        |  | $       | 35,379,072 |  | 4.8      | % |         | $ | 240,989,954 |          | 32.8 | %       |  | $ | 735,739,449   |  | 100 | %
|NCSLT 2005-3     |  | $                             | 704,445,109   |         | 56.2                    | % |          | $           | 24,667,946 |  | 2.0                           | %        |  | $       | 64,549,310 |  | 5.2      | % |         | $ | 459,393,159 |          | 36.7 | %       |  | $ | 1,253,055,523 |  | 100 | %
|NCSLT 2005-2     |  | $                             | 197,140,470   |         | 44.0                    | % |          | $           | 6,114,518  |  | 1.4                           | %        |  | $       | 30,671,784 |  | 6.9      | % |         | $ | 213,698,939 |          | 47.7 | %       |  | $ | 447,625,711   |  | 100 | %
|NCSLT 2005-1     |  | $                             | 245,563,262   |         | 37.0                    | % |          | $           | 8,750,869  |  | 1.3                           | %        |  | $       | 38,849,937 |  | 5.8      | % |         | $ | 371,199,181 |          | 55.9 | %       |  | $ | 664,363,248   |  | 100 | %
|NCSLT 2004-2     |  | $                             | 328,166,431   |         | 42.0                    | % |          | $           | 13,472,322 |  | 1.7                           | %        |  | $       | 45,756,054 |  | 5.9      | % |         | $ | 394,743,214 |          | 50.5 | %       |  | $ | 782,138,022   |  | 100 | %
|NCSLT 2004-1     |  | $                             | 136,351,397   |         | 25.1                    | % |          | $           | 4,273,039  |  | 0.8                           | %        |  | $       | 32,194,947 |  | 5.9      | % |         | $ | 370,364,770 |          | 68.2 | %       |  | $ | 543,184,152   |  | 100 | %
|                 |  |                               |               |         |                         |   |          |             |            | 
|As of: 6/30/2007 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                 |  |                               |               |         |                        
|                 |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                 |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust            |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2007-1     |  | $                             | 677,979,638   |         | 89.2                    | % |          | $           | 33,924,229 |  | 4.5                           | %        |  | $       | 1,199,117  |  | 0.2      | % |         | $ | 47,123,766  |          | 6.2  | %       |  | $ | 760,226,750   |  | 100 | %
|NCSLT 2006-4     |  | $                             | 598,771,438   |         | 82.2                    | % |          | $           | 25,332,745 |  | 3.5                           | %        |  | $       | 3,494,350  |  | 0.5      | % |         | $ | 101,157,415 |          | 13.9 | %       |  | $ | 728,755,948   |  | 100 | %
|NCSLT 2006-3     |  | $                             | 1,087,206,608 |         | 78.9                    | % |          | $           | 39,482,400 |  | 2.9                           | %        |  | $       | 19,160,832 |  | 1.4      | % |         | $ | 232,859,637 |          | 16.9 | %       |  | $ | 1,378,709,477 |  | 100 | %
|NCSLT 2006-2     |  | $                             | 357,538,462   |         | 69.5                    | % |          | $           | 9,743,827  |  | 1.9                           | %        |  | $       | 15,349,231 |  | 3.0      | % |         | $ | 131,558,057 |          | 25.6 | %       |  | $ | 514,189,578   |  | 100 | %
|NCSLT 2006-1     |  | $                             | 452,417,394   |         | 61.2                    | % |          | $           | 18,609,722 |  | 2.5                           | %        |  | $       | 28,528,188 |  | 3.9      | % |         | $ | 239,369,278 |          | 32.4 | %       |  | $ | 738,924,582   |  | 100 | %
|NCSLT 2005-3     |  | $                             | 719,490,369   |         | 57.1                    | % |          | $           | 27,788,218 |  | 2.2                           | %        |  | $       | 60,287,161 |  | 4.8      | % |         | $ | 452,144,157 |          | 35.9 | %       |  | $ | 1,259,709,905 |  | 100 | %
|NCSLT 2005-2     |  | $                             | 200,027,881   |         | 44.1                    | % |          | $           | 6,730,639  |  | 1.5                           | %        |  | $       | 29,361,981 |  | 6.5      | % |         | $ | 217,137,687 |          | 47.9 | %       |  | $ | 453,258,187   |  | 100 | %
|NCSLT 2005-1     |  | $                             | 249,648,952   |         | 37.0                    | % |          | $           | 9,687,922  |  | 1.4                           | %        |  | $       | 41,197,881 |  | 6.1      | % |         | $ | 374,789,159 |          | 55.5 | %       |  | $ | 675,323,914   |  | 100 | %
|NCSLT 2004-2     |  | $                             | 330,089,441   |         | 41.7                    | % |          | $           | 14,982,121 |  | 1.9                           | %        |  | $       | 47,384,283 |  | 6.0      | % |         | $ | 399,923,229 |          | 50.5 | %       |  | $ | 792,379,074   |  | 100 | %
|NCSLT 2004-1     |  | $                             | 139,545,088   |         | 25.1                    | % |          | $           | 5,905,722  |  | 1.1                           | %        |  | $       | 34,825,897 |  | 6.3      | % |         | $ | 374,929,630 |          | 67.5 | %       |  | $ | 555,206,338   |  | 100 | %
|                 |  |                               |               |         |                         |   |          |             |            | 
|As of: 3/31/2007 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                 |  |                               |               |         |                        
|                 |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                 |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust            |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2006-4     |  | $                             | 638,565,179   |         | 89.3                    | % |          | $           | 30,160,527 |  | 4.2                           | %        |  | $       | 1,638,886  |  | 0.2      | % |         | $ | 44,777,373  |          | 6.3  | %       |  | $ | 715,141,965   |  | 100 | %
|NCSLT 2006-3     |  | $                             | 1,168,102,704 |         | 85.5                    | % |          | $           | 47,424,834 |  | 3.5                           | %        |  | $       | 12,443,016 |  | 0.9      | % |         | $ | 138,457,479 |          | 10.1 | %       |  | $ | 1,366,428,033 |  | 100 | %
|NCSLT 2006-2     |  | $                             | 393,159,179   |         | 77.1                    | % |          | $           | 12,589,794 |  | 2.5                           | %        |  | $       | 13,780,110 |  | 2.7      | % |         | $ | 90,625,757  |          | 17.8 | %       |  | $ | 510,154,840   |  | 100 | %
|NCSLT 2006-1     |  | $                             | 501,376,456   |         | 67.9                    | % |          | $           | 23,843,880 |  | 3.2                           | %        |  | $       | 31,379,153 |  | 4.3      | % |         | $ | 181,365,076 |          | 24.6 | %       |  | $ | 737,964,566   |  | 100 | %
|NCSLT 2005-3     |  | $                             | 788,428,342   |         | 62.5                    | % |          | $           | 35,438,698 |  | 2.8                           | %        |  | $       | 63,969,200 |  | 5.1      | % |         | $ | 374,154,467 |          | 29.6 | %       |  | $ | 1,261,990,707 |  | 100 | %
|NCSLT 2005-2     |  | $                             | 227,489,582   |         | 49.8                    | % |          | $           | 9,404,715  |  | 2.1                           | %        |  | $       | 34,276,603 |  | 7.5      | % |         | $ | 185,336,852 |          | 40.6 | %       |  | $ | 456,507,752   |  | 100 | %
|NCSLT 2005-1     |  | $                             | 280,875,067   |         | 41.0                    | % |          | $           | 13,192,493 |  | 1.9                           | %        |  | $       | 46,707,891 |  | 6.8      | % |         | $ | 343,740,285 |          | 50.2 | %       |  | $ | 684,515,736   |  | 100 | %
|NCSLT 2004-2     |  | $                             | 367,485,228   |         | 45.9                    | % |          | $           | 20,085,751 |  | 2.5                           | %        |  | $       | 54,817,845 |  | 6.8      | % |         | $ | 358,190,100 |          | 44.7 | %       |  | $ | 800,578,924   |  | 100 | %
|NCSLT 2004-1     |  | $                             | 160,503,496   |         | 28.3                    | % |          | $           | 8,841,594  |  | 1.6                           | %        |  | $       | 41,763,024 |  | 7.4      | % |         | $ | 355,277,709 |          | 62.7 | %       |  | $ | 566,385,823   |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 2 of 18



---

|                                                                                                   |  |                        
|-------------------------------------------------------------------------------------------------- |  | -----------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Borrower Payment Status



As of: 12/31/2006



|                  |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|----------------- |  | ----------------------------- | ------------- | ------- | ----------------------- | - | -------- | ----------- | ---------- |  | ----------------------------- | -------- |  | ------- | ---------- |  | -------- | - | ------- | - | ----------- | -------- | ---- | ------- |  | - | ------------- |  | --- | -
|                  |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2006-3      |  | $                             | 1,184,666,866 |         | 87.8                    | % |          | $           | 52,821,047 |  | 3.9                           | %        |  | $       | 4,884,542  |  | 0.4      | % |         | $ | 107,664,423 |          | 8.0  | %       |  | $ | 1,350,036,878 |  | 100 | %
|NCSLT 2006-2      |  | $                             | 405,331,657   |         | 80.1                    | % |          | $           | 14,658,577 |  | 2.9                           | %        |  | $       | 5,270,434  |  | 1.0      | % |         | $ | 80,720,294  |          | 16.0 | %       |  | $ | 505,980,962   |  | 100 | %
|NCSLT 2006-1      |  | $                             | 518,063,652   |         | 70.3                    | % |          | $           | 26,416,002 |  | 3.6                           | %        |  | $       | 18,045,489 |  | 2.4      | % |         | $ | 174,811,864 |          | 23.7 | %       |  | $ | 737,337,007   |  | 100 | %
|NCSLT 2005-3      |  | $                             | 810,803,752   |         | 64.2                    | % |          | $           | 38,920,025 |  | 3.1                           | %        |  | $       | 48,746,705 |  | 3.9      | % |         | $ | 364,790,978 |          | 28.9 | %       |  | $ | 1,263,261,460 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 237,756,249   |         | 51.7                    | % |          | $           | 11,079,345 |  | 2.4                           | %        |  | $       | 31,196,427 |  | 6.8      | % |         | $ | 179,728,183 |          | 39.1 | %       |  | $ | 459,760,205   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 294,172,378   |         | 42.4                    | % |          | $           | 14,787,739 |  | 2.1                           | %        |  | $       | 42,407,152 |  | 6.1      | % |         | $ | 343,000,151 |          | 49.4 | %       |  | $ | 694,367,419   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 374,375,554   |         | 46.3                    | % |          | $           | 22,122,022 |  | 2.7                           | %        |  | $       | 53,574,147 |  | 6.6      | % |         | $ | 358,344,870 |          | 44.3 | %       |  | $ | 808,416,592   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 166,762,141   |         | 28.8                    | % |          | $           | 9,667,233  |  | 1.7                           | %        |  | $       | 43,691,600 |  | 7.6      | % |         | $ | 357,969,029 |          | 61.9 | %       |  | $ | 578,090,004   |  | 100 | %
|                  |  |                               |               |         |                         |   |          |             |            | 
|As of: 09/30/2006 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                  |  |                               |               |         |                        
|                  |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2006-3      |  | $                             | 1,231,243,062 |         | 91.2                    | % |          | $           | 58,407,779 |  | 4.3                           | %        |  | $       | 1,117,927  |  | 0.1      | % |         | $ | 59,882,147  |          | 4.4  | %       |  | $ | 1,350,650,914 |  | 100 | %
|NCSLT 2006-2      |  | $                             | 444,039,418   |         | 89.2                    | % |          | $           | 16,355,012 |  | 3.3                           | %        |  | $       | 1,494,128  |  | 0.3      | % |         | $ | 36,117,802  |          | 7.3  | %       |  | $ | 498,006,360   |  | 100 | %
|NCSLT 2006-1      |  | $                             | 606,826,498   |         | 82.9                    | % |          | $           | 29,112,954 |  | 4.0                           | %        |  | $       | 6,133,906  |  | 0.8      | % |         | $ | 90,146,972  |          | 12.3 | %       |  | $ | 732,220,329   |  | 100 | %
|NCSLT 2005-3      |  | $                             | 970,152,748   |         | 77.2                    | % |          | $           | 43,079,305 |  | 3.4                           | %        |  | $       | 29,584,180 |  | 2.4      | % |         | $ | 213,326,686 |          | 17.0 | %       |  | $ | 1,256,142,918 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 298,286,541   |         | 64.8                    | % |          | $           | 12,541,704 |  | 2.7                           | %        |  | $       | 20,777,632 |  | 4.5      | % |         | $ | 128,670,221 |          | 28.0 | %       |  | $ | 460,276,098   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 399,402,488   |         | 57.5                    | % |          | $           | 16,463,226 |  | 2.4                           | %        |  | $       | 35,498,710 |  | 5.1      | % |         | $ | 243,700,563 |          | 35.1 | %       |  | $ | 695,064,986   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 458,892,922   |         | 56.4                    | % |          | $           | 24,314,966 |  | 3.0                           | %        |  | $       | 43,721,734 |  | 5.4      | % |         | $ | 286,124,254 |          | 35.2 | %       |  | $ | 813,053,875   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 216,089,276   |         | 36.8                    | % |          | $           | 10,836,855 |  | 1.8                           | %        |  | $       | 41,308,206 |  | 7.0      | % |         | $ | 319,698,473 |          | 54.4 | %       |  | $ | 587,932,811   |  | 100 | %
|                  |  |                               |               |         |                         |   |          |             |            | 
|As of: 06/30/2006 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                  |  |                               |               |         |                        
|                  |  | Deferment                     |               |         | Deferment               |   |          | Forbearance |            |  | Repayment                     |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2006-2      |  | $                             | 445,674,196   |         | 89.8                    | % |          | $           | 18,637,317 |  | 3.8                           | %        |  | $       | 368,901    |  | 0.1      | % |         | $ | 31,467,392  |          | 6.3  | %       |  | $ | 496,147,806   |  | 100 | %
|NCSLT 2006-1      |  | $                             | 618,681,426   |         | 85.1                    | % |          | $           | 32,800,090 |  | 4.5                           | %        |  | $       | 1,492,149  |  | 0.2      | % |         | $ | 74,421,090  |          | 10.2 | %       |  | $ | 727,394,756   |  | 100 | %
|NCSLT 2005-3      |  | $                             | 994,012,160   |         | 79.2                    | % |          | $           | 48,944,929 |  | 3.9                           | %        |  | $       | 11,066,120 |  | 0.9      | % |         | $ | 201,408,936 |          | 16.0 | %       |  | $ | 1,255,432,145 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 308,025,352   |         | 66.8                    | % |          | $           | 14,612,829 |  | 3.2                           | %        |  | $       | 11,406,455 |  | 2.5      | % |         | $ | 126,798,351 |          | 27.5 | %       |  | $ | 460,842,987   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 410,701,935   |         | 58.5                    | % |          | $           | 18,928,752 |  | 2.7                           | %        |  | $       | 27,684,496 |  | 3.9      | % |         | $ | 244,766,622 |          | 34.9 | %       |  | $ | 702,081,805   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 482,642,033   |         | 59.1                    | % |          | $           | 27,992,013 |  | 3.4                           | %        |  | $       | 31,032,770 |  | 3.8      | % |         | $ | 275,668,195 |          | 33.7 | %       |  | $ | 817,335,012   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 223,290,439   |         | 37.4                    | % |          | $           | 12,064,013 |  | 2.0                           | %        |  | $       | 35,526,048 |  | 6.0      | % |         | $ | 325,963,951 |          | 54.6 | %       |  | $ | 596,844,450   |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 3 of 18



---

|                                                                                                   |  |                        
|-------------------------------------------------------------------------------------------------- |  | -----------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Borrower Payment Status



As of: 03/31/2006



|                  |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|----------------- |  | ----------------------------- | ------------- | ------- | ----------------------- | - | -------- | ----------- | ---------- |  | ----------------------------- | -------- |  | ------- | ---------- |  | -------- | - | ------- | - | ----------- | -------- | ---- | ------- |  | - | ------------- |  | --- | -
|                  |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2006-1      |  | $                             | 633,950,191   |         | 87.3                    | % |          | $           | 38,905,862 |  | 5.4                           | %        |  | $       | 924,527    |  | 0.1      | % |         | $ | 52,752,855  |          | 7.3  | %       |  | $ | 726,533,435   |  | 100 | %
|NCSLT 2005-3      |  | $                             | 1,064,492,581 |         | 85.3                    | % |          | $           | 58,730,236 |  | 4.7                           | %        |  | $       | 7,780,335  |  | 0.6      | % |         | $ | 117,661,742 |          | 9.4  | %       |  | $ | 1,248,664,894 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 338,863,211   |         | 73.8                    | % |          | $           | 18,232,827 |  | 4.0                           | %        |  | $       | 10,662,681 |  | 2.3      | % |         | $ | 91,114,617  |          | 19.9 | %       |  | $ | 458,873,336   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 452,826,360   |         | 64.3                    | % |          | $           | 24,626,201 |  | 3.5                           | %        |  | $       | 29,741,968 |  | 4.2      | % |         | $ | 196,652,203 |          | 27.9 | %       |  | $ | 703,846,732   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 531,473,610   |         | 65.1                    | % |          | $           | 34,506,292 |  | 4.2                           | %        |  | $       | 33,751,756 |  | 4.1      | % |         | $ | 217,049,020 |          | 26.6 | %       |  | $ | 816,780,678   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 259,584,154   |         | 43.0                    | % |          | $           | 16,281,188 |  | 2.7                           | %        |  | $       | 39,245,288 |  | 6.5      | % |         | $ | 288,695,144 |          | 47.8 | %       |  | $ | 603,805,774   |  | 100 | %
|As of: 12/31/2005 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                  |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2005-3      |  | $                             | 1,076,071,533 |         | 86.7                    | % |          | $           | 64,607,529 |  | 5.2                           | %        |  | $       | 2,711,498  |  | 0.2      | % |         | $ | 97,225,408  |          | 7.8  | %       |  | $ | 1,240,615,967 |  | 100 | %
|NCSLT 2005-2      |  | $                             | 349,102,656   |         | 76.4                    | % |          | $           | 20,630,971 |  | 4.5                           | %        |  | $       | 3,464,502  |  | 0.8      | % |         | $ | 83,882,533  |          | 18.4 | %       |  | $ | 457,080,662   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 469,901,911   |         | 66.6                    | % |          | $           | 27,774,515 |  | 3.9                           | %        |  | $       | 11,862,713 |  | 1.7      | % |         | $ | 195,502,623 |          | 27.7 | %       |  | $ | 705,041,762   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 545,379,905   |         | 66.9                    | % |          | $           | 38,075,195 |  | 4.7                           | %        |  | $       | 22,686,323 |  | 2.8      | % |         | $ | 208,504,139 |          | 25.6 | %       |  | $ | 814,645,561   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 282,699,241   |         | 46.5                    | % |          | $           | 18,991,009 |  | 3.1                           | %        |  | $       | 33,412,358 |  | 5.5      | % |         | $ | 273,185,155 |          | 44.9 | %       |  | $ | 608,287,763   |  | 100 | %
|As of: 09/30/2005 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                  |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2005-2      |  | $                             | 383,790,441   |         | 84.7                    | % |          | $           | 22,666,963 |  | 5.0                           | %        |  | $       | 914,638    |  | 0.2      | % |         | $ | 45,971,826  |          | 10.1 | %       |  | $ | 453,343,868   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 574,551,768   |         | 82.0                    | % |          | $           | 30,870,744 |  | 4.4                           | %        |  | $       | 5,986,545  |  | 0.9      | % |         | $ | 89,605,476  |          | 12.8 | %       |  | $ | 701,014,532   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 628,602,686   |         | 77.6                    | % |          | $           | 40,949,862 |  | 5.1                           | %        |  | $       | 12,022,975 |  | 1.5      | % |         | $ | 127,958,397 |          | 15.8 | %       |  | $ | 809,533,919   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 356,974,351   |         | 58.6                    | % |          | $           | 21,174,803 |  | 3.5                           | %        |  | $       | 23,276,628 |  | 3.8      | % |         | $ | 207,448,159 |          | 34.1 | %       |  | $ | 608,873,941   |  | 100 | %
|As of: 06/30/2005 |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|                  |  | DefermentPrincipal & Interest |               |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |               | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |               |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |               |  |     |  
|NCSLT 2005-2      |  | $                             | 387,438,480   |         | 85.0                    | % |          | $           | 25,335,197 |  | 5.6                           | %        |  | $       | 343,523    |  | 0.1      | % |         | $ | 42,459,827  |          | 9.3  | %       |  | $ | 455,577,027   |  | 100 | %
|NCSLT 2005-1      |  | $                             | 587,674,909   |         | 84.0                    | % |          | $           | 34,813,004 |  | 5.0                           | %        |  | $       | 1,816,993  |  | 0.3      | % |         | $ | 75,342,703  |          | 10.8 | %       |  | $ | 699,647,608   |  | 100 | %
|NCSLT 2004-2      |  | $                             | 641,184,421   |         | 79.5                    | % |          | $           | 46,300,816 |  | 5.7                           | %        |  | $       | 5,038,945  |  | 0.6      | % |         | $ | 113,845,379 |          | 14.1 | %       |  | $ | 806,369,562   |  | 100 | %
|NCSLT 2004-1      |  | $                             | 368,753,173   |         | 60.2                    | % |          | $           | 24,258,285 |  | 4.0                           | %        |  | $       | 20,167,584 |  | 3.3      | % |         | $ | 199,275,547 |          | 32.5 | %       |  | $ | 612,454,589   |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 4 of 18



---

|                                                                                                   |  |                        
|-------------------------------------------------------------------------------------------------- |  | -----------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Borrower Payment Status



As of: 03/31/2005



|                  |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|----------------- |  | ----------------------------- | ----------- | ------- | ----------------------- | - | -------- | ----------- | ---------- |  | ----------------------------- | -------- |  | ------- | ---------- |  | -------- | - | ------- | - | ----------- | -------- | ---- | ------- |  | - | ----------- |  | --- | -
|                  |  | DefermentPrincipal & Interest |             |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |             | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|NCSLT 2005-1      |  | $                             | 606,335,453 |         | 86.8                    | % |          | $           | 40,351,041 |  | 5.8                           | %        |  | $       | 863,184    |  | 0.1      | % |         | $ | 50,976,994  |          | 7.3  | %       |  | $ | 698,526,672 |  | 100 | %
|NCSLT 2004-2      |  | $                             | 676,690,479 |         | 84.4                    | % |          | $           | 53,395,201 |  | 6.7                           | %        |  | $       | 2,921,005  |  | 0.4      | % |         | $ | 68,394,613  |          | 8.5  | %       |  | $ | 801,401,298 |  | 100 | %
|NCSLT 2004-1      |  | $                             | 407,279,825 |         | 66.5                    | % |          | $           | 29,816,596 |  | 4.9                           | %        |  | $       | 21,503,400 |  | 3.5      | % |         | $ | 153,652,579 |          | 25.1 | %       |  | $ | 612,252,400 |  | 100 | %
|As of: 12/31/2004 |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|                  |  | DefermentPrincipal & Interest |             |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |             | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|NCSLT 2004-2      |  | $                             | 681,318,801 |         | 85.6                    | % |          | $           | 58,884,615 |  | 7.4                           | %        |  | $       | 1,259,559  |  | 0.2      | % |         | $ | 54,600,571  |          | 6.9  | %       |  | $ | 796,063,546 |  | 100 | %
|NCSLT 2004-1      |  | $                             | 425,764,907 |         | 69.5                    | % |          | $           | 33,640,989 |  | 5.5                           | %        |  | $       | 9,601,097  |  | 1.6      | % |         | $ | 143,621,495 |          | 23.4 | %       |  | $ | 612,628,488 |  | 100 | %
|As of: 09/30/2004 |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|                  |  | DefermentPrincipal & Interest |             |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |             | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|NCSLT 2004-1      |  | $                             | 511,280,650 |         | 83.9                    | % |          | $           | 36,174,668 |  | 5.9                           | %        |  | $       | 2,559,208  |  | 0.4      | % |         | $ | 59,100,429  |          | 9.7  | %       |  | $ | 609,114,956 |  | 100 | %
|As of: 06/30/2004 |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|                  |  | DefermentPrincipal & Interest |             |         | DefermentPrincipal Only |   |          | Forbearance |            |  | RepaymentPrincipal & Interest |          |  | TOTALS  |           
|                  |  | Balance*                      |             | Percent |                         |   | Balance* |             | Percent    |  |                               | Balance* |  | Percent |            |  | Balance* |   | Percent |   |             | Balance* |      | Percent | 
|Trust             |  |                               |             |         |                         |   |          |             |            |  |                               |          |  |         |            |  |          |   |         |   |             |          |      |         |  |   |             |  |     |  
|NCSLT 2004-1      |  | $                             | 519,340,462 |         | 85.2                    | % |          | $           | 40,360,324 |  | 6.6                           | %        |  | $       | 689,921    |  | 0.1      | % |         | $ | 48,897,570  |          | 8.0  | %       |  | $ | 609,288,278 |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 5 of 18



---

|                                                                                                   |  |                                                                
|-------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Delinquency Data For Loans in Repayment (Excluding Forbearance)



|                  |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |            |  |         |   |  |   |             |  |     |  
|----------------- |  | -------- | ----------- | ------- | ------------ | - | -------- | ------------ | ---------- |  | ------------- | -------- |  | ---------- | ---------- |  | -------- | - | ------- | - | ---------- | -------- | --- | ------- |  | - | ---------- |  | ------- | - |  | - | ----------- |  | --- | -
|As of: 3/31/2008  |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |            |  |         |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*   |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |            |  |         |   |  |   |             |  |     |  
|NCSLT 2007-4      |  | $        | 115,979,010 |         | 93.5         | % |          | $            | 4,623,398  |  | 3.7           | %        |  | $          | 1,594,458  |  | 1.3      | % |         | $ | 1,194,487  |          | 1.0 | %       |  | $ | 692,501    |  | 0.6     | % |  | $ | 124,083,854 |  | 100 | %
|NCSLT 2007-3      |  | $        | 115,108,466 |         | 94.3         | % |          | $            | 3,732,430  |  | 3.1           | %        |  | $          | 1,375,821  |  | 1.1      | % |         | $ | 1,119,873  |          | 0.9 | %       |  | $ | 715,890    |  | 0.6     | % |  | $ | 122,052,481 |  | 100 | %
|NCSLT 2007-2      |  | $        | 132,642,617 |         | 87.0         | % |          | $            | 6,964,569  |  | 4.6           | %        |  | $          | 5,306,228  |  | 3.5      | % |         | $ | 6,703,622  |          | 4.4 | %       |  | $ | 844,222    |  | 0.6     | % |  | $ | 152,461,257 |  | 100 | %
|NCSLT 2007-1      |  | $        | 158,954,702 |         | 83.7         | % |          | $            | 8,538,961  |  | 4.5           | %        |  | $          | 6,680,781  |  | 3.5      | % |         | $ | 13,038,189 |          | 6.9 | %       |  | $ | 2,643,530  |  | 1.4     | % |  | $ | 189,856,162 |  | 100 | %
|NCSLT 2006-4      |  | $        | 173,158,442 |         | 81.3         | % |          | $            | 12,694,910 |  | 6.0           | %        |  | $          | 8,023,583  |  | 3.8      | % |         | $ | 12,551,555 |          | 5.9 | %       |  | $ | 6,626,559  |  | 3.1     | % |  | $ | 213,055,049 |  | 100 | %
|NCSLT 2006-3      |  | $        | 370,457,368 |         | 85.7         | % |          | $            | 19,125,700 |  | 4.4           | %        |  | $          | 12,936,993 |  | 3.0      | % |         | $ | 19,361,644 |          | 4.5 | %       |  | $ | 10,330,945 |  | 2.4     | % |  | $ | 432,212,650 |  | 100 | %
|NCSLT 2006-2      |  | $        | 165,018,682 |         | 83.4         | % |          | $            | 10,728,468 |  | 5.4           | %        |  | $          | 6,586,080  |  | 3.3      | % |         | $ | 9,310,094  |          | 4.7 | %       |  | $ | 6,173,027  |  | 3.1     | % |  | $ | 197,816,351 |  | 100 | %
|NCSLT 2006-1      |  | $        | 281,792,045 |         | 85.8         | % |          | $            | 16,519,892 |  | 5.0           | %        |  | $          | 8,836,306  |  | 2.7      | % |         | $ | 13,205,237 |          | 4.0 | %       |  | $ | 8,048,124  |  | 2.5     | % |  | $ | 328,401,604 |  | 100 | %
|NCSLT 2005-3      |  | $        | 510,419,878 |         | 87.5         | % |          | $            | 25,664,262 |  | 4.4           | %        |  | $          | 14,077,930 |  | 2.4      | % |         | $ | 19,376,017 |          | 3.3 | %       |  | $ | 14,031,505 |  | 2.4     | % |  | $ | 583,569,591 |  | 100 | %
|NCSLT 2005-2      |  | $        | 212,326,426 |         | 86.6         | % |          | $            | 11,732,467 |  | 4.8           | %        |  | $          | 6,168,259  |  | 2.5      | % |         | $ | 8,941,094  |          | 3.6 | %       |  | $ | 6,020,143  |  | 2.5     | % |  | $ | 245,188,388 |  | 100 | %
|NCSLT 2005-1      |  | $        | 383,095,433 |         | 89.5         | % |          | $            | 16,005,602 |  | 3.7           | %        |  | $          | 7,703,033  |  | 1.8      | % |         | $ | 12,053,791 |          | 2.8 | %       |  | $ | 8,942,979  |  | 2.1     | % |  | $ | 427,800,838 |  | 100 | %
|NCSLT 2004-2      |  | $        | 392,480,070 |         | 87.3         | % |          | $            | 19,557,367 |  | 4.3           | %        |  | $          | 10,634,504 |  | 2.4      | % |         | $ | 15,932,219 |          | 3.5 | %       |  | $ | 10,996,645 |  | 2.4     | % |  | $ | 449,600,805 |  | 100 | %
|NCSLT 2004-1      |  | $        | 353,892,215 |         | 89.4         | % |          | $            | 13,860,541 |  | 3.5           | %        |  | $          | 7,943,565  |  | 2.0      | % |         | $ | 11,126,378 |          | 2.8 | %       |  | $ | 8,866,216  |  | 2.2     | % |  | $ | 395,688,915 |  | 100 | %
|NCSLT 2003-1      |  | $        | 346,276,022 |         | 89.1         | % |          | $            | 15,671,452 |  | 4.0           | %        |  | $          | 7,796,364  |  | 2.0      | % |         | $ | 10,172,922 |          | 2.6 | %       |  | $ | 8,535,129  |  | 2.2     | % |  | $ | 388,451,888 |  | 100 | %
|NCMSLT-I          |  | $        | 519,685,542 |         | 90.6         | % |          | $            | 19,340,229 |  | 3.4           | %        |  | $          | 9,578,163  |  | 1.7      | % |         | $ | 14,283,019 |          | 2.5 | %       |  | $ | 10,471,381 |  | 1.8     | % |  | $ | 573,358,334 |  | 100 | %
|                 
|As of: 12/31/2007 | 
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*   |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |            |  |         |   |  |   |             |  |     |  
|NCSLT 2007-4      |  | $        | 98,545,860  |         | 95.0         | % |          | $            | 2,800,635  |  | 2.7           | %        |  | $          | 1,111,863  |  | 1.1      | % |         | $ | 1,159,637  |          | 1.1 | %       |  | $ | 100,027    |  | 0.1     | % |  | $ | 103,718,021 |  | 100 | %
|NCSLT 2007-3      |  | $        | 98,727,397  |         | 94.9         | % |          | $            | 2,639,201  |  | 2.5           | %        |  | $          | 1,417,975  |  | 1.4      | % |         | $ | 1,099,511  |          | 1.1 | %       |  | $ | 142,427    |  | 0.1     | % |  | $ | 104,026,512 |  | 100 | %
|NCSLT 2007-2      |  | $        | 139,090,263 |         | 94.3         | % |          | $            | 4,488,010  |  | 3.0           | %        |  | $          | 2,052,338  |  | 1.4      | % |         | $ | 1,429,383  |          | 1.0 | %       |  | $ | 505,989    |  | 0.3     | % |  | $ | 147,565,984 |  | 100 | %
|NCSLT 2007-1      |  | $        | 175,264,358 |         | 91.5         | % |          | $            | 6,964,316  |  | 3.6           | %        |  | $          | 4,120,415  |  | 2.2      | % |         | $ | 4,573,160  |          | 2.4 | %       |  | $ | 530,603    |  | 0.3     | % |  | $ | 191,452,852 |  | 100 | %
|NCSLT 2006-4      |  | $        | 189,500,610 |         | 87.5         | % |          | $            | 9,453,303  |  | 4.4           | %        |  | $          | 5,646,626  |  | 2.6      | % |         | $ | 9,357,548  |          | 4.3 | %       |  | $ | 2,650,636  |  | 1.2     | % |  | $ | 216,608,723 |  | 100 | %
|NCSLT 2006-3      |  | $        | 403,538,614 |         | 90.5         | % |          | $            | 14,707,067 |  | 3.3           | %        |  | $          | 8,288,241  |  | 1.9      | % |         | $ | 14,691,085 |          | 3.3 | %       |  | $ | 4,523,184  |  | 1.0     | % |  | $ | 445,748,191 |  | 100 | %
|NCSLT 2006-2      |  | $        | 173,772,631 |         | 86.8         | % |          | $            | 9,137,352  |  | 4.6           | %        |  | $          | 4,883,910  |  | 2.4      | % |         | $ | 8,917,912  |          | 4.5 | %       |  | $ | 3,538,788  |  | 1.8     | % |  | $ | 200,250,593 |  | 100 | %
|NCSLT 2006-1      |  | $        | 299,297,395 |         | 89.2         | % |          | $            | 12,942,330 |  | 3.9           | %        |  | $          | 6,526,948  |  | 1.9      | % |         | $ | 11,324,298 |          | 3.4 | %       |  | $ | 5,341,073  |  | 1.6     | % |  | $ | 335,432,044 |  | 100 | %
|NCSLT 2005-3      |  | $        | 549,384,198 |         | 89.8         | % |          | $            | 21,914,189 |  | 3.6           | %        |  | $          | 11,576,460 |  | 1.9      | % |         | $ | 20,377,429 |          | 3.3 | %       |  | $ | 8,204,591  |  | 1.3     | % |  | $ | 611,456,867 |  | 100 | %
|NCSLT 2005-2      |  | $        | 226,453,317 |         | 88.4         | % |          | $            | 10,069,015 |  | 3.9           | %        |  | $          | 5,089,478  |  | 2.0      | % |         | $ | 9,280,055  |          | 3.6 | %       |  | $ | 5,180,240  |  | 2.0     | % |  | $ | 256,072,104 |  | 100 | %
|NCSLT 2005-1      |  | $        | 392,617,335 |         | 90.3         | % |          | $            | 14,428,075 |  | 3.3           | %        |  | $          | 7,958,575  |  | 1.8      | % |         | $ | 13,043,791 |          | 3.0 | %       |  | $ | 6,809,909  |  | 1.6     | % |  | $ | 434,857,685 |  | 100 | %
|NCSLT 2004-2      |  | $        | 412,451,614 |         | 88.4         | % |          | $            | 19,353,373 |  | 4.1           | %        |  | $          | 10,050,296 |  | 2.2      | % |         | $ | 16,387,864 |          | 3.5 | %       |  | $ | 8,237,022  |  | 1.8     | % |  | $ | 466,480,169 |  | 100 | %
|NCSLT 2004-1      |  | $        | 359,652,690 |         | 89.5         | % |          | $            | 15,004,565 |  | 3.7           | %        |  | $          | 7,345,330  |  | 1.8      | % |         | $ | 13,144,720 |          | 3.3 | %       |  | $ | 6,557,747  |  | 1.6     | % |  | $ | 401,705,051 |  | 100 | %
|As of: 9/30/2007  |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |            |  |         |   |  |   |             |  |     |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*   |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |            |  |         |   |  |   |             |  |     |  
|NCSLT 2007-2      |  | $        | 64,543,501  |         | 92.8         | % |          | $            | 1,981,890  |  | 2.9           | %        |  | $          | 1,784,997  |  | 2.6      | % |         | $ | 1,138,122  |          | 1.6 | %       |  | $ | 90,438     |  | 0.1     | % |  | $ | 69,538,948  |  | 100 | %
|NCSLT 2007-1      |  | $        | 90,791,197  |         | 91.1         | % |          | $            | 4,535,431  |  | 4.6           | %        |  | $          | 2,710,027  |  | 2.7      | % |         | $ | 993,674    |          | 1.0 | %       |  | $ | 602,625    |  | 0.6     | % |  | $ | 99,632,954  |  | 100 | %
|NCSLT 2006-4      |  | $        | 106,949,937 |         | 79.2         | % |          | $            | 11,222,151 |  | 8.3           | %        |  | $          | 11,912,090 |  | 8.8      | % |         | $ | 3,924,668  |          | 2.9 | %       |  | $ | 1,085,144  |  | 0.8     | % |  | $ | 135,093,991 |  | 100 | %
|NCSLT 2006-3      |  | $        | 234,009,525 |         | 83.3         | % |          | $            | 18,122,508 |  | 6.5           | %        |  | $          | 19,117,331 |  | 6.8      | % |         | $ | 7,366,523  |          | 2.6 | %       |  | $ | 2,297,561  |  | 0.8     | % |  | $ | 280,913,447 |  | 100 | %
|NCSLT 2006-2      |  | $        | 113,516,451 |         | 78.4         | % |          | $            | 11,458,626 |  | 7.9           | %        |  | $          | 11,194,936 |  | 7.7      | % |         | $ | 5,244,369  |          | 3.6 | %       |  | $ | 3,446,412  |  | 2.4     | % |  | $ | 144,860,794 |  | 100 | %
|NCSLT 2006-1      |  | $        | 214,337,266 |         | 83.2         | % |          | $            | 15,327,225 |  | 6.0           | %        |  | $          | 15,665,803 |  | 6.1      | % |         | $ | 7,535,579  |          | 2.9 | %       |  | $ | 4,651,613  |  | 1.8     | % |  | $ | 257,517,485 |  | 100 | %
|NCSLT 2005-3      |  | $        | 410,871,676 |         | 84.9         | % |          | $            | 27,176,502 |  | 5.6           | %        |  | $          | 23,595,017 |  | 4.9      | % |         | $ | 13,390,376 |          | 2.8 | %       |  | $ | 9,027,533  |  | 1.9     | % |  | $ | 484,061,104 |  | 100 | %
|NCSLT 2005-2      |  | $        | 184,846,592 |         | 84.1         | % |          | $            | 11,942,120 |  | 5.4           | %        |  | $          | 10,435,576 |  | 4.7      | % |         | $ | 7,316,378  |          | 3.3 | %       |  | $ | 5,272,792  |  | 2.4     | % |  | $ | 219,813,457 |  | 100 | %
|NCSLT 2005-1      |  | $        | 330,618,852 |         | 87.0         | % |          | $            | 17,194,516 |  | 4.5           | %        |  | $          | 13,699,747 |  | 3.6      | % |         | $ | 10,802,745 |          | 2.8 | %       |  | $ | 7,634,189  |  | 2.0     | % |  | $ | 379,950,049 |  | 100 | %
|NCSLT 2004-2      |  | $        | 347,460,825 |         | 85.1         | % |          | $            | 21,723,853 |  | 5.3           | %        |  | $          | 17,580,530 |  | 4.3      | % |         | $ | 12,590,277 |          | 3.1 | %       |  | $ | 8,860,051  |  | 2.2     | % |  | $ | 408,215,536 |  | 100 | %
|NCSLT 2004-1      |  | $        | 327,355,718 |         | 87.4         | % |          | $            | 17,165,360 |  | 4.6           | %        |  | $          | 12,360,024 |  | 3.3      | % |         | $ | 10,623,882 |          | 2.8 | %       |  | $ | 7,132,825  |  | 1.9     | % |  | $ | 374,637,808 |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 6 of 18



---

|                                                                                                   |  |                                                                
|-------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Delinquency Data For Loans in Repayment (Excluding Forbearance)



As of: 6/30/2007



|                  |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|----------------- |  | -------- | ----------- | ------- | ------------ | - | -------- | ------------ | ---------- |  | ------------- | -------- |  | ---------- | ---------- |  | -------- | - | ------- | - | ---------- | -------- | --- | ------- |  | - | --------- |  | ------- | - |  | - | ----------- |  | --- | -
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2007-1      |  | $        | 78,167,541  |         | 96.4         | % |          | $            | 752,076    |  | 0.9           | %        |  | $          | 1,007,536  |  | 1.2      | % |         | $ | 1,087,815  |          | 1.3 | %       |  | $ | 33,028    |  | 0.0     | % |  | $ | 81,047,995  |  | 100 | %
|NCSLT 2006-4      |  | $        | 117,961,997 |         | 93.3         | % |          | $            | 3,894,687  |  | 3.1           | %        |  | $          | 2,438,919  |  | 1.9      | % |         | $ | 1,357,544  |          | 1.1 | %       |  | $ | 837,013   |  | 0.7     | % |  | $ | 126,490,160 |  | 100 | %
|NCSLT 2006-3      |  | $        | 254,345,747 |         | 93.4         | % |          | $            | 7,751,574  |  | 2.8           | %        |  | $          | 5,414,202  |  | 2.0      | % |         | $ | 3,540,815  |          | 1.3 | %       |  | $ | 1,289,699 |  | 0.5     | % |  | $ | 272,342,037 |  | 100 | %
|NCSLT 2006-2      |  | $        | 124,751,148 |         | 88.3         | % |          | $            | 5,700,879  |  | 4.0           | %        |  | $          | 4,012,353  |  | 2.8      | % |         | $ | 4,441,019  |          | 3.1 | %       |  | $ | 2,396,485 |  | 1.7     | % |  | $ | 141,301,885 |  | 100 | %
|NCSLT 2006-1      |  | $        | 233,530,151 |         | 90.5         | % |          | $            | 7,728,939  |  | 3.0           | %        |  | $          | 6,431,146  |  | 2.5      | % |         | $ | 6,109,070  |          | 2.4 | %       |  | $ | 4,179,695 |  | 1.6     | % |  | $ | 257,979,001 |  | 100 | %
|NCSLT 2005-3      |  | $        | 432,935,443 |         | 90.2         | % |          | $            | 16,222,495 |  | 3.4           | %        |  | $          | 11,261,315 |  | 2.3      | % |         | $ | 12,334,343 |          | 2.6 | %       |  | $ | 7,178,779 |  | 1.5     | % |  | $ | 479,932,375 |  | 100 | %
|NCSLT 2005-2      |  | $        | 199,368,436 |         | 89.1         | % |          | $            | 8,079,977  |  | 3.6           | %        |  | $          | 5,570,757  |  | 2.5      | % |         | $ | 7,265,033  |          | 3.2 | %       |  | $ | 3,584,122 |  | 1.6     | % |  | $ | 223,868,326 |  | 100 | %
|NCSLT 2005-1      |  | $        | 346,608,398 |         | 90.2         | % |          | $            | 12,113,084 |  | 3.2           | %        |  | $          | 9,029,876  |  | 2.3      | % |         | $ | 10,887,202 |          | 2.8 | %       |  | $ | 5,838,521 |  | 1.5     | % |  | $ | 384,477,081 |  | 100 | %
|NCSLT 2004-2      |  | $        | 368,703,321 |         | 88.9         | % |          | $            | 16,475,522 |  | 4.0           | %        |  | $          | 9,530,867  |  | 2.3      | % |         | $ | 12,598,253 |          | 3.0 | %       |  | $ | 7,597,387 |  | 1.8     | % |  | $ | 414,905,350 |  | 100 | %
|NCSLT 2004-1      |  | $        | 343,080,590 |         | 90.1         | % |          | $            | 14,505,049 |  | 3.8           | %        |  | $          | 7,616,052  |  | 2.0      | % |         | $ | 10,197,844 |          | 2.7 | %       |  | $ | 5,435,817 |  | 1.4     | % |  | $ | 380,835,353 |  | 100 | %
|                  |  |          |             |         |              |   |          |              |            |  |               |          |  |            | `          |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|                 
|As of: 3/31/2007  | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2006-4      |  | $        | 70,184,695  |         | 93.7         | % |          | $            | 2,823,487  |  | 3.8           | %        |  | $          | 842,970    |  | 1.1      | % |         | $ | 1,073,561  |          | 1.4 | %       |  | $ | 13,187    |  | 0.0     | % |  | $ | 74,937,900  |  | 100 | %
|NCSLT 2006-3      |  | $        | 176,085,335 |         | 94.7         | % |          | $            | 5,082,568  |  | 2.7           | %        |  | $          | 2,155,524  |  | 1.2      | % |         | $ | 1,694,570  |          | 0.9 | %       |  | $ | 864,316   |  | 0.5     | % |  | $ | 185,882,313 |  | 100 | %
|NCSLT 2006-2      |  | $        | 89,773,512  |         | 87.0         | % |          | $            | 5,134,765  |  | 5.0           | %        |  | $          | 3,224,785  |  | 3.1      | % |         | $ | 4,258,156  |          | 4.1 | %       |  | $ | 824,333   |  | 0.8     | % |  | $ | 103,215,550 |  | 100 | %
|NCSLT 2006-1      |  | $        | 182,268,043 |         | 88.8         | % |          | $            | 8,580,386  |  | 4.2           | %        |  | $          | 5,088,548  |  | 2.5      | % |         | $ | 7,558,772  |          | 3.7 | %       |  | $ | 1,713,207 |  | 0.8     | % |  | $ | 205,208,957 |  | 100 | %
|NCSLT 2005-3      |  | $        | 363,587,572 |         | 88.8         | % |          | $            | 17,999,657 |  | 4.4           | %        |  | $          | 10,303,856 |  | 2.5      | % |         | $ | 12,589,353 |          | 3.1 | %       |  | $ | 5,112,727 |  | 1.2     | % |  | $ | 409,593,165 |  | 100 | %
|NCSLT 2005-2      |  | $        | 171,064,488 |         | 87.8         | % |          | $            | 9,107,970  |  | 4.7           | %        |  | $          | 5,123,380  |  | 2.6      | % |         | $ | 6,328,681  |          | 3.2 | %       |  | $ | 3,117,048 |  | 1.6     | % |  | $ | 194,741,566 |  | 100 | %
|NCSLT 2005-1      |  | $        | 318,691,639 |         | 89.3         | % |          | $            | 14,316,807 |  | 4.0           | %        |  | $          | 9,075,652  |  | 2.5      | % |         | $ | 9,870,398  |          | 2.8 | %       |  | $ | 4,978,282 |  | 1.4     | % |  | $ | 356,932,778 |  | 100 | %
|NCSLT 2004-2      |  | $        | 330,655,146 |         | 87.4         | % |          | $            | 19,060,245 |  | 5.0           | %        |  | $          | 9,748,081  |  | 2.6      | % |         | $ | 11,676,767 |          | 3.1 | %       |  | $ | 7,135,612 |  | 1.9     | % |  | $ | 378,275,851 |  | 100 | %
|NCSLT 2004-1      |  | $        | 325,422,106 |         | 89.4         | % |          | $            | 14,923,464 |  | 4.1           | %        |  | $          | 8,129,085  |  | 2.2      | % |         | $ | 9,140,822  |          | 2.5 | %       |  | $ | 6,503,826 |  | 1.8     | % |  | $ | 364,119,303 |  | 100 | %
|                 
|As of: 12/31/2006 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2006-3      |  | $        | 151,952,589 |         | 94.7         | % |          | $            | 4,269,967  |  | 2.7           | %        |  | $          | 1,985,443  |  | 1.2      | % |         | $ | 2,208,340  |          | 1.4 | %       |  | $ | 69,131    |  | 0.0     | % |  | $ | 160,485,469 |  | 100 | %
|NCSLT 2006-2      |  | $        | 88,627,097  |         | 92.9         | % |          | $            | 3,349,092  |  | 3.5           | %        |  | $          | 1,559,795  |  | 1.6      | % |         | $ | 1,392,040  |          | 1.5 | %       |  | $ | 450,847   |  | 0.5     | % |  | $ | 95,378,871  |  | 100 | %
|NCSLT 2006-1      |  | $        | 188,168,709 |         | 93.5         | % |          | $            | 6,192,126  |  | 3.1           | %        |  | $          | 3,035,509  |  | 1.5      | % |         | $ | 3,297,639  |          | 1.5 | %       |  | $ | 533,883   |  | 0.3     | % |  | $ | 201,227,866 |  | 100 | %
|NCSLT 2005-3      |  | $        | 373,626,935 |         | 92.5         | % |          | $            | 12,281,803 |  | 3.0           | %        |  | $          | 6,624,146  |  | 1.6      | % |         | $ | 9,386,020  |          | 2.3 | %       |  | $ | 1,792,099 |  | 0.4     | % |  | $ | 403,711,003 |  | 100 | %
|NCSLT 2005-2      |  | $        | 173,325,167 |         | 90.8         | % |          | $            | 6,927,689  |  | 3.6           | %        |  | $          | 3,593,702  |  | 1.9      | % |         | $ | 5,466,445  |          | 2.9 | %       |  | $ | 1,494,526 |  | 0.8     | % |  | $ | 190,807,528 |  | 100 | %
|NCSLT 2005-1      |  | $        | 328,367,499 |         | 91.8         | % |          | $            | 12,078,789 |  | 3.4           | %        |  | $          | 5,452,906  |  | 1.5      | % |         | $ | 8,706,369  |          | 2.4 | %       |  | $ | 3,182,327 |  | 0.9     | % |  | $ | 357,787,890 |  | 100 | %
|NCSLT 2004-2      |  | $        | 340,128,356 |         | 89.4         | % |          | $            | 15,125,987 |  | 4.0           | %        |  | $          | 8,762,431  |  | 2.3      | % |         | $ | 12,357,367 |          | 3.2 | %       |  | $ | 4,092,751 |  | 1.1     | % |  | $ | 380,466,892 |  | 100 | %
|NCSLT 2004-1      |  | $        | 331,087,211 |         | 90.1         | % |          | $            | 13,128,155 |  | 3.6           | %        |  | $          | 7,211,864  |  | 2.0      | % |         | $ | 11,174,496 |          | 3.0 | %       |  | $ | 5,034,536 |  | 1.4     | % |  | $ | 367,636,262 |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 7 of 18



---

|                                                                                                   |  |                                                                
|-------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Delinquency Data For Loans in Repayment (Excluding Forbearance)



|                  |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|----------------- |  | -------- | ----------- | ------- | ------------ | - | -------- | ------------ | ---------- |  | ------------- | -------- |  | ---------- | ---------- |  | -------- | - | ------- | - | ---------- | -------- | --- | ------- |  | - | --------- |  | ------- | - |  | - | ----------- |  | --- | -
|As of: 09/30/2006 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2006-3      |  | $        | 115,740,215 |         | 97.8         | % |          | $            | 1,124,621  |  | 1.0           | %        |  | $          | 1,073,330  |  | 0.9      | % |         | $ | 301,223    |          | 0.3 | %       |  | $ | 50,536    |  | 0.0     | % |  | $ | 118,289,926 |  | 100 | %
|NCSLT 2006-2      |  | $        | 49,076,312  |         | 93.5         | % |          | $            | 1,320,280  |  | 2.5           | %        |  | $          | 1,171,919  |  | 2.2      | % |         | $ | 825,931    |          | 1.6 | %       |  | $ | 78,371    |  | 0.1     | % |  | $ | 52,472,814  |  | 100 | %
|NCSLT 2006-1      |  | $        | 110,171,897 |         | 92.4         | % |          | $            | 3,856,997  |  | 3.2           | %        |  | $          | 3,535,348  |  | 3.0      | % |         | $ | 1,323,327  |          | 1.1 | %       |  | $ | 372,357   |  | 0.3     | % |  | $ | 119,259,926 |  | 100 | %
|NCSLT 2005-3      |  | $        | 226,723,040 |         | 88.4         | % |          | $            | 11,734,003 |  | 4.6           | %        |  | $          | 12,388,166 |  | 4.8      | % |         | $ | 4,252,179  |          | 1.7 | %       |  | $ | 1,308,602 |  | 0.5     | % |  | $ | 256,405,990 |  | 100 | %
|NCSLT 2005-2      |  | $        | 120,116,059 |         | 85.1         | % |          | $            | 8,114,825  |  | 5.7           | %        |  | $          | 8,034,211  |  | 5.7      | % |         | $ | 3,123,566  |          | 2.2 | %       |  | $ | 1,823,264 |  | 1.3     | % |  | $ | 141,211,925 |  | 100 | %
|NCSLT 2005-1      |  | $        | 227,141,572 |         | 87.3         | % |          | $            | 13,096,748 |  | 5.0           | %        |  | $          | 11,007,560 |  | 4.2      | % |         | $ | 5,825,824  |          | 2.2 | %       |  | $ | 3,092,084 |  | 1.2     | % |  | $ | 260,163,789 |  | 100 | %
|NCSLT 2004-2      |  | $        | 266,520,754 |         | 85.9         | % |          | $            | 17,049,246 |  | 5.5           | %        |  | $          | 14,857,208 |  | 4.8      | % |         | $ | 7,752,530  |          | 2.5 | %       |  | $ | 4,259,481 |  | 1.4     | % |  | $ | 310,439,219 |  | 100 | %
|NCSLT 2004-1      |  | $        | 287,636,386 |         | 87.0         | % |          | $            | 15,750,346 |  | 4.8           | %        |  | $          | 12,312,613 |  | 3.7      | % |         | $ | 9,448,625  |          | 2.9 | %       |  | $ | 5,387,358 |  | 1.6     | % |  | $ | 330,535,328 |  | 100 | %
|                 
|As of: 06/30/2006 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2006-2      |  | $        | 48,716,446  |         | 97.2         | % |          | $            | 557,759    |  | 1.1           | %        |  | $          | 591,485    |  | 1.2      | % |         | $ | 201,341    |          | 0.4 | %       |  | $ | 37,679    |  | 0.1     | % |  | $ | 50,104,710  |  | 100 | %
|NCSLT 2006-1      |  | $        | 104,242,003 |         | 97.2         | % |          | $            | 1,126,444  |  | 1.1           | %        |  | $          | 698,469    |  | 0.7      | % |         | $ | 1,045,733  |          | 1.0 | %       |  | $ | 108,532   |  | 0.1     | % |  | $ | 107,221,180 |  | 100 | %
|NCSLT 2005-3      |  | $        | 238,074,603 |         | 95.1         | % |          | $            | 4,980,107  |  | 2.0           | %        |  | $          | 3,350,295  |  | 1.3      | % |         | $ | 3,096,647  |          | 1.2 | %       |  | $ | 852,213   |  | 0.3     | % |  | $ | 250,353,865 |  | 100 | %
|NCSLT 2005-2      |  | $        | 130,076,850 |         | 92.0         | % |          | $            | 4,142,374  |  | 2.9           | %        |  | $          | 2,471,209  |  | 1.7      | % |         | $ | 3,604,672  |          | 2.5 | %       |  | $ | 1,116,074 |  | 0.8     | % |  | $ | 141,411,180 |  | 100 | %
|NCSLT 2005-1      |  | $        | 240,015,058 |         | 91.0         | % |          | $            | 8,129,771  |  | 3.1           | %        |  | $          | 6,001,750  |  | 2.3      | % |         | $ | 6,829,783  |          | 2.6 | %       |  | $ | 2,719,012 |  | 1.0     | % |  | $ | 263,695,374 |  | 100 | %
|NCSLT 2004-2      |  | $        | 273,823,264 |         | 90.2         | % |          | $            | 9,414,866  |  | 3.1           | %        |  | $          | 7,473,851  |  | 2.5      | % |         | $ | 8,955,345  |          | 2.9 | %       |  | $ | 3,992,882 |  | 1.3     | % |  | $ | 303,660,209 |  | 100 | %
|NCSLT 2004-1      |  | $        | 302,233,495 |         | 89.4         | % |          | $            | 12,308,590 |  | 3.6           | %        |  | $          | 8,377,001  |  | 2.5      | % |         | $ | 12,063,574 |          | 3.6 | %       |  | $ | 3,045,304 |  | 0.9     | % |  | $ | 338,027,963 |  | 100 | %
|                 
|As of: 03/31/2006 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2006-1      |  | $        | 88,747,091  |         | 96.8         | % |          | $            | 2,186,511  |  | 2.4           | %        |  | $          | 441,649    |  | 0.5      | % |         | $ | 283,466    |          | 0.3 | %       |  | $ | 0         |  | 0.0     | % |  | $ | 91,658,717  |  | 100 | %
|NCSLT 2005-3      |  | $        | 167,831,227 |         | 95.1         | % |          | $            | 4,949,481  |  | 2.8           | %        |  | $          | 1,771,025  |  | 1.0      | % |         | $ | 1,458,963  |          | 0.8 | %       |  | $ | 381,283   |  | 0.2     | % |  | $ | 176,391,979 |  | 100 | %
|NCSLT 2005-2      |  | $        | 99,587,077  |         | 91.1         | % |          | $            | 3,488,177  |  | 3.2           | %        |  | $          | 2,559,421  |  | 2.3      | % |         | $ | 3,479,866  |          | 3.2 | %       |  | $ | 232,904   |  | 0.2     | % |  | $ | 109,347,445 |  | 100 | %
|NCSLT 2005-1      |  | $        | 197,883,482 |         | 89.4         | % |          | $            | 8,292,033  |  | 3.7           | %        |  | $          | 6,015,452  |  | 2.7      | % |         | $ | 7,998,992  |          | 3.6 | %       |  | $ | 1,088,445 |  | 0.5     | % |  | $ | 221,278,404 |  | 100 | %
|NCSLT 2004-2      |  | $        | 219,698,077 |         | 87.3         | % |          | $            | 11,712,029 |  | 4.7           | %        |  | $          | 6,533,502  |  | 2.6      | % |         | $ | 10,828,134 |          | 4.3 | %       |  | $ | 2,783,570 |  | 1.1     | % |  | $ | 251,555,312 |  | 100 | %
|NCSLT 2004-1      |  | $        | 271,314,444 |         | 89.0         | % |          | $            | 13,641,598 |  | 4.5           | %        |  | $          | 7,101,558  |  | 2.3      | % |         | $ | 9,246,413  |          | 3.0 | %       |  | $ | 3,672,319 |  | 1.2     | % |  | $ | 304,976,332 |  | 100 | %
|                 
|As of: 12/31/2005 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |            |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |            |  | Balance* |   | Percent |   |            | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |            |  |          |   |         |   |            |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2005-3      |  | $        | 154,958,758 |         | 95.8         | % |          | $            | 3,945,941  |  | 2.4           | %        |  | $          | 1,651,188  |  | 1.0      | % |         | $ | 1,260,778  |          | 0.8 | %       |  | $ | 16,271    |  | 0.0     | % |  | $ | 161,832,937 |  | 100 | %
|NCSLT 2005-2      |  | $        | 99,878,622  |         | 95.6         | % |          | $            | 2,463,708  |  | 2.4           | %        |  | $          | 1,255,873  |  | 1.2      | % |         | $ | 755,340    |          | 0.7 | %       |  | $ | 159,960   |  | 0.2     | % |  | $ | 104,513,503 |  | 100 | %
|NCSLT 2005-1      |  | $        | 212,144,220 |         | 95.0         | % |          | $            | 4,779,652  |  | 2.1           | %        |  | $          | 2,642,980  |  | 1.2      | % |         | $ | 3,372,715  |          | 1.5 | %       |  | $ | 337,571   |  | 0.2     | % |  | $ | 223,277,138 |  | 100 | %
|NCSLT 2004-2      |  | $        | 226,106,579 |         | 91.7         | % |          | $            | 8,506,504  |  | 3.4           | %        |  | $          | 4,595,071  |  | 1.9      | % |         | $ | 6,011,861  |          | 2.4 | %       |  | $ | 1,359,318 |  | 0.6     | % |  | $ | 246,579,334 |  | 100 | %
|NCSLT 2004-1      |  | $        | 268,473,560 |         | 91.9         | % |          | $            | 9,112,448  |  | 3.1           | %        |  | $          | 4,898,877  |  | 1.7      | % |         | $ | 7,396,054  |          | 2.5 | %       |  | $ | 2,295,225 |  | 0.8     | % |  | $ | 292,176,164 |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 8 of 18



---

|                                                                                                   |  |                                                                
|-------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Delinquency Data For Loans in Repayment (Excluding Forbearance)



|                  |  |          |             |         |              |   |          |              |            |  |               |          |  |            |           |  |          |   |         |   |           |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|----------------- |  | -------- | ----------- | ------- | ------------ | - | -------- | ------------ | ---------- |  | ------------- | -------- |  | ---------- | --------- |  | -------- | - | ------- | - | --------- | -------- | --- | ------- |  | - | --------- |  | ------- | - |  | - | ----------- |  | --- | -
|As of: 09/30/2005 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |           |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |           |  | Balance* |   | Percent |   |           | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |           |  |          |   |         |   |           |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2005-2      |  | $        | 66,810,628  |         | 97.3         | % |          | $            | 539,525    |  | 0.8           | %        |  | $          | 647,094   |  | 0.9      | % |         | $ | 594,085   |          | 0.9 | %       |  | $ | 47,457    |  | 0.1     | % |  | $ | 68,638,789  |  | 100 | %
|NCSLT 2005-1      |  | $        | 111,773,282 |         | 92.8         | % |          | $            | 4,092,705  |  | 3.4           | %        |  | $          | 3,162,488 |  | 2.6      | % |         | $ | 1,098,599 |          | 0.9 | %       |  | $ | 349,145   |  | 0.3     | % |  | $ | 120,476,219 |  | 100 | %
|NCSLT 2004-2      |  | $        | 151,803,041 |         | 89.9         | % |          | $            | 6,328,508  |  | 3.7           | %        |  | $          | 7,514,300 |  | 4.4      | % |         | $ | 2,576,426 |          | 1.5 | %       |  | $ | 685,985   |  | 0.4     | % |  | $ | 168,908,259 |  | 100 | %
|NCSLT 2004-1      |  | $        | 202,764,379 |         | 88.7         | % |          | $            | 10,092,526 |  | 4.4           | %        |  | $          | 9,098,614 |  | 4.0      | % |         | $ | 4,625,282 |          | 2.0 | %       |  | $ | 2,042,161 |  | 0.9     | % |  | $ | 228,622,962 |  | 100 | %
|                 
|As of: 06/30/2005 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |           |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |           |  | Balance* |   | Percent |   |           | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |           |  |          |   |         |   |           |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2005-2      |  | $        | 66,894,958  |         | 98.7         | % |          | $            | 269,469    |  | 0.4           | %        |  | $          | 383,178   |  | 0.6      | % |         | $ | 228,703   |          | 0.3 | %       |  | $ | 18,715    |  | 0.0     | % |  | $ | 67,795,023  |  | 100 | %
|NCSLT 2005-1      |  | $        | 107,134,700 |         | 97.3         | % |          | $            | 1,148,595  |  | 1.0           | %        |  | $          | 841,966   |  | 0.8      | % |         | $ | 809,117   |          | 0.7 | %       |  | $ | 221,328   |  | 0.2     | % |  | $ | 110,155,706 |  | 100 | %
|NCSLT 2004-2      |  | $        | 153,477,449 |         | 95.8         | % |          | $            | 2,234,592  |  | 1.4           | %        |  | $          | 2,244,842 |  | 1.4      | % |         | $ | 1,847,332 |          | 1.2 | %       |  | $ | 341,980   |  | 0.2     | % |  | $ | 160,146,196 |  | 100 | %
|NCSLT 2004-1      |  | $        | 208,466,356 |         | 93.3         | % |          | $            | 5,091,795  |  | 2.3           | %        |  | $          | 3,623,978 |  | 1.6      | % |         | $ | 4,126,981 |          | 1.8 | %       |  | $ | 2,224,722 |  | 1.0     | % |  | $ | 223,533,832 |  | 100 | %
|                 
|As of: 03/31/2005 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |           |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |           |  | Balance* |   | Percent |   |           | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |           |  |          |   |         |   |           |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2005-1      |  | $        | 88,474,729  |         | 96.9         | % |          | $            | 2,013,922  |  | 2.2           | %        |  | $          | 461,637   |  | 0.5      | % |         | $ | 375,708   |          | 0.4 | %       |  | $ | 2,039     |  | 0.0     | % |  | $ | 91,328,035  |  | 100 | %
|NCSLT 2004-2      |  | $        | 117,491,517 |         | 96.5         | % |          | $            | 2,953,180  |  | 2.4           | %        |  | $          | 539,664   |  | 0.4      | % |         | $ | 652,016   |          | 0.5 | %       |  | $ | 153,437   |  | 0.1     | % |  | $ | 121,789,814 |  | 100 | %
|NCSLT 2004-1      |  | $        | 167,758,987 |         | 91.4         | % |          | $            | 5,739,723  |  | 3.1           | %        |  | $          | 3,999,756 |  | 2.2      | % |         | $ | 5,400,095 |          | 2.9 | %       |  | $ | 570,613   |  | 0.3     | % |  | $ | 183,469,174 |  | 100 | %
|                 
|As of: 12/31/2004 | 
|                  |  |          |             |         |              |  
|                  |  | Current  |             |         | 31 - 60 Days |   |          | 61 - 90 Days |            |  | 91 - 180 Days |          |  | > 180 Days |           |  | TOTALS   |  
|                  |  | Balance* |             | Percent |              |   | Balance* |              | Percent    |  |               | Balance* |  | Percent    |           |  | Balance* |   | Percent |   |           | Balance* |     | Percent |  |   | Balance*  |  | Percent |  
|Trust             |  |          |             |         |              |   |          |              |            |  |               |          |  |            |           |  |          |   |         |   |           |          |     |         |  |   |           |  |         |   |  |   |             |  |     |  
|NCSLT 2004-2      |  | $        | 109,467,394 |         | 96.5         | % |          | $            | 2,673,103  |  | 2.4           | %        |  | $          | 854,546   |  | 0.8      | % |         | $ | 442,148   |          | 0.4 | %       |  | $ | 47,996    |  | 0.0     | % |  | $ | 113,485,186 |  | 100 | %
|NCSLT 2004-1      |  | $        | 170,115,903 |         | 96.0         | % |          | $            | 3,884,686  |  | 2.2           | %        |  | $          | 1,580,645 |  | 0.9      | % |         | $ | 1,275,227 |          | 0.7 | %       |  | $ | 406,023   |  | 0.2     | % |  | $ | 177,262,484 |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 9 of 18



---

|                                                                                                   |  |                                                                
|-------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Delinquency Data For Loans in Repayment (Excluding Forbearance)



|                  |  |          |            |         |              |   |          |              |           |  |               |          |  |            |           |  |          |   |         |   |         |          |     |         |  |   |          |  |         |   |  |   |            |  |     |  
|----------------- |  | -------- | ---------- | ------- | ------------ | - | -------- | ------------ | --------- |  | ------------- | -------- |  | ---------- | --------- |  | -------- | - | ------- | - | ------- | -------- | --- | ------- |  | - | -------- |  | ------- | - |  | - | ---------- |  | --- | -
|As of: 09/30/2004 |  |          |            |         |              |   |          |              |           |  |               |          |  |            |           |  |          |   |         |   |         |          |     |         |  |   |          |  |         |   |  |   |            |  |     |  
|                  |  |          |            |         |              |  
|                  |  | Current  |            |         | 31 - 60 Days |   |          | 61 - 90 Days |           |  | 91 - 180 Days |          |  | > 180 Days |           |  | TOTALS   |  
|                  |  | Balance* |            | Percent |              |   | Balance* |              | Percent   |  |               | Balance* |  | Percent    |           |  | Balance* |   | Percent |   |         | Balance* |     | Percent |  |   | Balance* |  | Percent |  
|Trust             |  |          |            |         |              |   |          |              |           |  |               |          |  |            |           |  |          |   |         |   |         |          |     |         |  |   |          |  |         |   |  |   |            |  |     |  
|NCSLT 2004-1      |  | $        | 91,958,919 |         | 96.5         | % |          | $            | 1,345,873 |  | 1.4           | %        |  | $          | 1,047,701 |  | 1.1      | % |         | $ | 793,566 |          | 0.8 | %       |  | $ | 129,038  |  | 0.1     | % |  | $ | 95,275,097 |  | 100 | %
|As of: 06/30/2004 |  |          |            |         |              |   |          |              |           |  |               |          |  |            |           |  |          |   |         |   |         |          |     |         |  |   |          |  |         |   |  |   |            |  |     |  
|                  |  |          |            |         |              |  
|                  |  | Current  |            |         | 31 - 60 Days |   |          | 61 - 90 Days |           |  | 91 - 180 Days |          |  | > 180 Days |           |  | TOTALS   |  
|                  |  | Balance* |            | Percent |              |   | Balance* |              | Percent   |  |               | Balance* |  | Percent    |           |  | Balance* |   | Percent |   |         | Balance* |     | Percent |  |   | Balance* |  | Percent |  
|Trust             |  |          |            |         |              |   |          |              |           |  |               |          |  |            |           |  |          |   |         |   |         |          |     |         |  |   |          |  |         |   |  |   |            |  |     |  
|NCSLT 2004-1      |  | $        | 88,143,992 |         | 98.8         | % |          | $            | 342,258   |  | 0.4           | %        |  | $          | 416,178   |  | 0.5      | % |         | $ | 355,468 |          | 0.4 | %       |  | $ | 0        |  | 0.0     | % |  | $ | 89,257,895 |  | 100 | %



|* | Balances include principal plus capitalized interest.
|- | -----------------------------------------------------



Page 10 of 18



---

|                                                                                                   |  |                     
|-------------------------------------------------------------------------------------------------- |  | --------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Cumulative Loss Data



|                  |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |            |  |   |  
|----------------- |  | ------------------------------------ | ---------- | ---------------------------------------------- | ---- | - | ------------------------------------ | - | ----------------- |  | ---------------------------------------------- | ---------- |  | - | -
|As of: 3/31/2008  |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |            |  |   |  
|NCSLT 2007-4      |  | $                                    | 1,293,045  |                                                | 0.85 | % |                                      | $ | 447,013           |  | $                                              | 846,031    |  | $ | 0
|NCSLT 2007-3      |  | $                                    | 978,245    |                                                | 0.65 | % |                                      | $ | 434,338           |  | $                                              | 543,907    |  | $ | 0
|NCSLT 2007-2      |  | $                                    | 2,264,148  |                                                | 1.13 | % |                                      | $ | 1,351,916         |  | $                                              | 912,232    |  | $ | 0
|NCSLT 2007-1      |  | $                                    | 4,113,710  |                                                | 1.61 | % |                                      | $ | 1,943,783         |  | $                                              | 2,169,926  |  | $ | 0
|NCSLT 2006-4      |  | $                                    | 11,562,743 |                                                | 3.88 | % |                                      | $ | 5,240,031         |  | $                                              | 6,322,713  |  | $ | 0
|NCSLT 2006-3      |  | $                                    | 19,857,349 |                                                | 3.18 | % |                                      | $ | 10,101,805        |  | $                                              | 9,755,545  |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 16,152,407 |                                                | 5.50 | % |                                      | $ | 10,443,805        |  | $                                              | 5,708,602  |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 24,450,922 |                                                | 5.09 | % |                                      | $ | 16,851,846        |  | $                                              | 7,599,076  |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 46,262,994 |                                                | 5.23 | % |                                      | $ | 32,789,577        |  | $                                              | 13,473,417 |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 26,687,081 |                                                | 6.92 | % |                                      | $ | 20,712,525        |  | $                                              | 5,974,556  |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 41,501,742 |                                                | 6.44 | % |                                      | $ | 33,471,364        |  | $                                              | 8,030,378  |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 55,521,430 |                                                | 7.84 | % |                                      | $ | 44,879,770        |  | $                                              | 10,641,660 |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 55,638,929 |                                                | 8.84 | % |                                      | $ | 47,125,830        |  | $                                              | 8,513,099  |  | $ | 0
|NCSLT 2003-1      |  | $                                    | 55,440,954 |                                                | 9.25 | % |                                      | $ | 47,858,469        |  | $                                              | 7,582,486  |  | $ | 0
|NCMSLT-I          |  | $                                    | 84,644,687 |                                                | 8.68 | % |                                      | $ | 74,747,986        |  | $                                              | 9,896,701  |  | $ | 0
|As of: 12/31/2007 |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |            |  |   |  
|NCSLT 2007-4      |  | $                                    | 288,667    |                                                | 0.24 | % |                                      | $ | 131,198           |  | $                                              | 157,469    |  | $ | 0
|NCSLT 2007-3      |  | $                                    | 193,425    |                                                | 0.16 | % |                                      | $ | 24,798            |  | $                                              | 168,627    |  | $ | 0
|NCSLT 2007-2      |  | $                                    | 1,140,457  |                                                | 0.67 | % |                                      | $ | 528,893           |  | $                                              | 611,564    |  | $ | 0
|NCSLT 2007-1      |  | $                                    | 1,600,967  |                                                | 0.69 | % |                                      | $ | 1,084,610         |  | $                                              | 516,357    |  | $ | 0
|NCSLT 2006-4      |  | $                                    | 4,857,487  |                                                | 1.76 | % |                                      | $ | 2,603,585         |  | $                                              | 2,253,903  |  | $ | 0
|NCSLT 2006-3      |  | $                                    | 9,841,882  |                                                | 1.68 | % |                                      | $ | 5,894,128         |  | $                                              | 3,947,754  |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 10,261,335 |                                                | 3.74 | % |                                      | $ | 7,045,357         |  | $                                              | 3,215,977  |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 16,741,770 |                                                | 3.64 | % |                                      | $ | 12,221,402        |  | $                                              | 4,520,368  |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 32,868,736 |                                                | 3.80 | % |                                      | $ | 25,593,756        |  | $                                              | 7,274,980  |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 20,571,320 |                                                | 5.44 | % |                                      | $ | 15,892,271        |  | $                                              | 4,679,049  |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 33,561,181 |                                                | 5.37 | % |                                      | $ | 27,937,990        |  | $                                              | 5,623,191  |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 45,176,167 |                                                | 6.50 | % |                                      | $ | 38,353,272        |  | $                                              | 6,822,895  |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 47,392,134 |                                                | 7.74 | % |                                      | $ | 41,494,066        |  | $                                              | 5,898,069  |  | $ | 0
|As of: 9/30/2007  |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |            |  |   |  
|NCSLT 2007-2      |  | $                                    | 293,465    |                                                | 0.37 | % |                                      | $ | 129,449           |  | $                                              | 164,016    |  | $ | 0
|NCSLT 2007-1      |  | $                                    | 990,675    |                                                | 0.82 | % |                                      | $ | 399,359           |  | $                                              | 591,316    |  | $ | 0
|NCSLT 2006-4      |  | $                                    | 2,405,137  |                                                | 1.40 | % |                                      | $ | 1,314,027         |  | $                                              | 1,091,110  |  | $ | 0
|NCSLT 2006-3      |  | $                                    | 5,278,295  |                                                | 1.39 | % |                                      | $ | 3,273,431         |  | $                                              | 2,004,864  |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 6,977,435  |                                                | 3.50 | % |                                      | $ | 3,997,358         |  | $                                              | 2,980,076  |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 11,653,380 |                                                | 3.27 | % |                                      | $ | 7,538,168         |  | $                                              | 4,115,212  |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 25,038,601 |                                                | 3.61 | % |                                      | $ | 16,703,535        |  | $                                              | 8,335,066  |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 15,794,114 |                                                | 4.84 | % |                                      | $ | 11,272,532        |  | $                                              | 4,521,582  |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 27,844,066 |                                                | 5.09 | % |                                      | $ | 20,873,318        |  | $                                              | 6,970,748  |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 38,206,086 |                                                | 6.27 | % |                                      | $ | 29,854,803        |  | $                                              | 8,351,283  |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 43,249,379 |                                                | 7.08 | % |                                      | $ | 36,808,796        |  | $                                              | 6,402,493  |  | $ | 0



|* | Trust loss data is representative of prior months servicer reports. Starting Mar/2006 data will be representative of reporting month.
|- | --------------------------------------------------------------------------------------------------------------------------------------



Page 11 of 18



---

|                                                                                                   |  |                     
|-------------------------------------------------------------------------------------------------- |  | --------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Cumulative Loss Data



|                  |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |           |  |   |  
|----------------- |  | ------------------------------------ | ---------- | ---------------------------------------------- | ---- | - | ------------------------------------ | - | ----------------- |  | ---------------------------------------------- | --------- |  | - | -
|As of: 6/30/2007  |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |           |  |   |  
|NCSLT 2007-1      |  | $                                    | 279,818    |                                                | 0.30 | % |                                      | $ | 163,758           |  | $                                              | 116,061   |  | $ | 0
|NCSLT 2006-4      |  | $                                    | 1,344,983  |                                                | 0.92 | % |                                      | $ | 406,175           |  | $                                              | 938,807   |  | $ | 0
|NCSLT 2006-3      |  | $                                    | 3,033,642  |                                                | 0.90 | % |                                      | $ | 1,628,358         |  | $                                              | 1,405,284 |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 4,210,806  |                                                | 2.33 | % |                                      | $ | 2,067,732         |  | $                                              | 2,143,074 |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 8,056,993  |                                                | 2.39 | % |                                      | $ | 4,401,001         |  | $                                              | 3,655,992 |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 17,444,669 |                                                | 2.64 | % |                                      | $ | 10,871,770        |  | $                                              | 6,572,898 |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 11,454,350 |                                                | 3.61 | % |                                      | $ | 8,015,583         |  | $                                              | 3,438,767 |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 21,435,452 |                                                | 4.00 | % |                                      | $ | 16,078,111        |  | $                                              | 5,357,342 |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 30,491,843 |                                                | 5.12 | % |                                      | $ | 23,617,860        |  | $                                              | 6,873,983 |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 34,910,466 |                                                | 6.27 | % |                                      | $ | 29,736,092        |  | $                                              | 5,174,374 |  | $ | 0
|As of: 3/31/2007  |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |           |  |   |  
|NCSLT 2006-4      |  | $                                    | 248,092    |                                                | 0.29 | % |                                      | $ | 57,717            |  | $                                              | 190,375   |  | $ | 0
|NCSLT 2006-3      |  | $                                    | 1,498,064  |                                                | 0.65 | % |                                      | $ | 415,158           |  | $                                              | 1,082,906 |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 2,127,065  |                                                | 1.58 | % |                                      | $ | 1,176,714         |  | $                                              | 950,351   |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 4,432,771  |                                                | 1.61 | % |                                      | $ | 2,537,812         |  | $                                              | 1,894,959 |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 10,614,466 |                                                | 1.86 | % |                                      | $ | 5,571,067         |  | $                                              | 5,043,399 |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 8,322,393  |                                                | 2.95 | % |                                      | $ | 4,964,050         |  | $                                              | 3,358,343 |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 16,218,410 |                                                | 3.27 | % |                                      | $ | 11,410,815        |  | $                                              | 4,807,595 |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 24,405,403 |                                                | 4.47 | % |                                      | $ | 17,141,550        |  | $                                              | 7,263,854 |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 30,176,946 |                                                | 5.71 | % |                                      | $ | 24,030,773        |  | $                                              | 6,146,173 |  | $ | 0
|As of: 12/31/2006 |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |           |  |   |  
|NCSLT 2006-3      |  | $                                    | 285,552    |                                                | 0.16 | % |                                      | $ | 122,118           |  | $                                              | 163,433   |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 1,028,977  |                                                | 0.92 | % |                                      | $ | 500,159           |  | $                                              | 528,818   |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 2,370,431  |                                                | 0.96 | % |                                      | $ | 1,712,266         |  | $                                              | 658,164   |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 5,233,471  |                                                | 0.99 | % |                                      | $ | 3,405,628         |  | $                                              | 1,827,843 |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 4,939,455  |                                                | 1.87 | % |                                      | $ | 3,498,172         |  | $                                              | 1,441,283 |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 10,923,180 |                                                | 2.31 | % |                                      | $ | 8,305,320         |  | $                                              | 2,617,860 |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 16,924,740 |                                                | 3.21 | % |                                      | $ | 13,297,759        |  | $                                              | 3,626,981 |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 24,107,753 |                                                | 4.67 | % |                                      | $ | 19,704,943        |  | $                                              | 4,402,810 |  | $ | 0
|As of: 09/30/2006 |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                               
|                  |  |                                      |            |                                                |     
|                  |  | Cumulative ClaimsNet ofCancellations |            | Cumulative Default RateNet of Claims Cancelled |      |   | Cumulative Claim PaymentMade by TERI |   | Claims in Process |  | Net Loss to Trust as aResult of ClaimsRejected
|Trust             |  |                                      |            |                                                |      |   |                                      |   |                   |  |                                                |           |  |   |  
|NCSLT 2006-3      |  | $                                    | 110,697    |                                                | 0.09 | % |                                      | $ | 0                 |  | $                                              | 110,697   |  | $ | 0
|NCSLT 2006-2      |  | $                                    | 477,977    |                                                | 0.79 | % |                                      | $ | 86,668            |  | $                                              | 391,309   |  | $ | 0
|NCSLT 2006-1      |  | $                                    | 1,466,722  |                                                | 1.02 | % |                                      | $ | 804,574           |  | $                                              | 662,148   |  | $ | 0
|NCSLT 2005-3      |  | $                                    | 3,243,896  |                                                | 0.95 | % |                                      | $ | 1,931,017         |  | $                                              | 1,312,880 |  | $ | 0
|NCSLT 2005-2      |  | $                                    | 3,621,343  |                                                | 1.85 | % |                                      | $ | 1,901,311         |  | $                                              | 1,720,032 |  | $ | 0
|NCSLT 2005-1      |  | $                                    | 8,261,653  |                                                | 2.34 | % |                                      | $ | 5,420,776         |  | $                                              | 2,840,877 |  | $ | 0
|NCSLT 2004-2      |  | $                                    | 13,466,335 |                                                | 3.14 | % |                                      | $ | 9,792,027         |  | $                                              | 3,674,308 |  | $ | 0
|NCSLT 2004-1      |  | $                                    | 19,861,888 |                                                | 4.33 | % |                                      | $ | 14,988,297        |  | $                                              | 4,873,591 |  | $ | 0



|* | Trust loss data is representative of prior months servicer reports. Starting Mar/2006 data will be representative of reporting month.
|- | --------------------------------------------------------------------------------------------------------------------------------------



Page 12 of 18



---

|                                                                                                   |  |                     
|-------------------------------------------------------------------------------------------------- |  | --------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Cumulative Loss Data



As of: 06/30/2006



|                  |  |                                       |            |                                                |      |   |                                      |   |                   |  |                                                 |           |  |   |  
|----------------- |  | ------------------------------------- | ---------- | ---------------------------------------------- | ---- | - | ------------------------------------ | - | ----------------- |  | ----------------------------------------------- | --------- |  | - | -
|                  |  | Cumulative Claims Net ofCancellations |            | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |            |                                                |      |   |                                      |   |                   |  |                                                 |           |  |   |  
|NCSLT 2006-2      |  | $                                     | 82,894     |                                                | 0.16 | % |                                      | $ | 0                 |  | $                                               | 82,894    |  | $ | 0
|NCSLT 2006-1      |  | $                                     | 684,733    |                                                | 0.58 | % |                                      | $ | 126,974           |  | $                                               | 557,759   |  | $ | 0
|NCSLT 2005-3      |  | $                                     | 1,866,717  |                                                | 0.63 | % |                                      | $ | 926,524           |  | $                                               | 940,193   |  | $ | 0
|NCSLT 2005-2      |  | $                                     | 2,050,271  |                                                | 1.15 | % |                                      | $ | 978,731           |  | $                                               | 1,071,540 |  | $ | 0
|NCSLT 2005-1      |  | $                                     | 5,570,707  |                                                | 1.67 | % |                                      | $ | 2,810,851         |  | $                                               | 2,759,856 |  | $ | 0
|NCSLT 2004-2      |  | $                                     | 10,178,224 |                                                | 2.60 | % |                                      | $ | 6,163,240         |  | $                                               | 4,014,984 |  | $ | 0
|NCSLT 2004-1      |  | $                                     | 15,176,429 |                                                | 3.41 | % |                                      | $ | 11,992,451        |  | $                                               | 3,183,978 |  | $ | 0
|                  | 
|As of: 03/31/2006 |  |                                       |           
|                  |  |                                       |            |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |            | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |            |                                                |      |   |                                      |   |                   |  |                                                 |           |  |   |  
|NCSLT 2006-1      |  | $                                     | 61,758     |                                                | 0.06 | % |                                      | $ | 0                 |  | $                                               | 61,758    |  | $ | 0
|NCSLT 2005-3      |  | $                                     | 906,664    |                                                | 0.50 | % |                                      | $ | 354,441           |  | $                                               | 552,223   |  | $ | 0
|NCSLT 2005-2      |  | $                                     | 886,621    |                                                | 0.63 | % |                                      | $ | 546,398           |  | $                                               | 340,222   |  | $ | 0
|NCSLT 2005-1      |  | $                                     | 2,726,667  |                                                | 0.96 | % |                                      | $ | 1,457,290         |  | $                                               | 1,269,377 |  | $ | 0
|NCSLT 2004-2      |  | $                                     | 6,323,651  |                                                | 1.92 | % |                                      | $ | 3,386,935         |  | $                                               | 2,936,716 |  | $ | 0
|NCSLT 2004-1      |  | $                                     | 12,081,043 |                                                | 3.01 | % |                                      | $ | 8,059,865         |  | $                                               | 4,021,178 |  | $ | 0
|                  |  |                                      
|As of: 12/31/2005 |  |                                       |            |                                                |      |  
|                  |  |                                       |            |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |            | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |            |                                                |      |   |                                      |   |                   |  |                                                 |           |  |   |  
|NCSLT 2005-3      |  | $                                     | 201,028    |                                                | 0.14 | % |                                      | $ | 123,118           |  | $                                               | 77,911    |  | $ | 0
|NCSLT 2005-2      |  | $                                     | 470,089    |                                                | 0.38 | % |                                      | $ | 266,461           |  | $                                               | 203,628   |  | $ | 0
|NCSLT 2005-1      |  | $                                     | 1,203,294  |                                                | 0.47 | % |                                      | $ | 794,054           |  | $                                               | 409,240   |  | $ | 0
|NCSLT 2004-2      |  | $                                     | 3,422,758  |                                                | 1.13 | % |                                      | $ | 2,024,953         |  | $                                               | 1,397,804 |  | $ | 0
|NCSLT 2004-1*     |  | $                                     | 7,216,999  |                                                | 2.07 | % |                                      | $ | 5,118,974         |  | $                                               | 2,098,025 |  | $ | 0
|                  |  |                                      
|As of: 09/30/2005 |  |                                       |            |                                                |      |  
|                  |  |                                       |            |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |            | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |            |                                                |      |   |                                      |   |                   |  |                                                 |           |  |   |  
|NCSLT 2005-2      |  | $                                     | 263,402    |                                                | 0.33 | % |                                      | $ | 64,499            |  | $                                               | 198,904   |  | $ | 0
|NCSLT 2005-1      |  | $                                     | 759,754    |                                                | 0.53 | % |                                      | $ | 316,133           |  | $                                               | 443,621   |  | $ | 0
|NCSLT 2004-2      |  | $                                     | 1,981,526  |                                                | 0.96 | % |                                      | $ | 1,045,312         |  | $                                               | 863,388   |  | $ | 0
|NCSLT 2004-1*     |  | $                                     | 5,416,949  |                                                | 1.93 | % |                                      | $ | 3,038,790         |  | $                                               | 2,378,158 |  | $ | 0
|                  | 
|As of: 06/30/2005 |  |                                       |           
|                  |  |                                       |            |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |            | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |            |                                                |      |   |                                      |   |                   |  |                                                 |           |  |   |  
|NCSLT 2005-2      |  | $                                     | 50,219     |                                                | 0.07 | % |                                      | $ | 0                 |  | $                                               | 50,219    |  | $ | 0
|NCSLT 2005-1      |  | $                                     | 346,993    |                                                | 0.29 | % |                                      | $ | 49,589            |  | $                                               | 297,404   |  | $ | 0
|NCSLT 2004-2      |  | $                                     | 1,011,986  |                                                | 0.55 | % |                                      | $ | 587,333           |  | $                                               | 424,653   |  | $ | 0
|NCSLT 2004-1*     |  | $                                     | 2,739,835  |                                                | 1.18 | % |                                      | $ | 2,250,162         |  | $                                               | 489,673   |  | $ | 0



|* | Trust loss data is representative of prior months servicer reports. Starting Mar/2006 data will be representative of reporting month.
|- | --------------------------------------------------------------------------------------------------------------------------------------



Page 13 of 18



---

|                                                                                                   |  |                     
|-------------------------------------------------------------------------------------------------- |  | --------------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Cumulative Loss Data



|                  |  |                                       |           |                                                |      |   |                                      |   |                   |  |                                                 |         |  |   |  
|----------------- |  | ------------------------------------- | --------- | ---------------------------------------------- | ---- | - | ------------------------------------ | - | ----------------- |  | ----------------------------------------------- | ------- |  | - | -
|As of: 03/31/2005 |  |                                       |           |                                               
|                  |  |                                       |           |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |           | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |           |                                                |      |   |                                      |   |                   |  |                                                 |         |  |   |  
|NCSLT 2005-1      |  | $                                     | 25,798    |                                                | 0.03 | % |                                      | $ | 0                 |  | $                                               | 25,798  |  | $ | 0
|NCSLT 2004-2      |  | $                                     | 559,603   |                                                | 0.41 | % |                                      | $ | 245,096           |  | $                                               | 314,508 |  | $ | 0
|NCSLT 2004-1*     |  | $                                     | 1,919,212 |                                                | 0.92 | % |                                      | $ | 1,185,053         |  | $                                               | 794,158 |  | $ | 0
|                  |  |                                      
|As of: 12/31/2004 |  |                                       |           |                                                |      |  
|                  |  |                                       |           |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |           | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |           |                                                |      |   |                                      |   |                   |  |                                                 |         |  |   |  
|NCSLT 2004-2      |  | $                                     | 144,052   |                                                | 0.12 | % |                                      | $ | 28,700            |  | $                                               | 115,353 |  | $ | 0
|NCSLT 2004-1*     |  | $                                     | 1,048,154 |                                                | 0.62 | % |                                      | $ | 498,354           |  | $                                               | 549,799 |  | $ | 0
|                  |  |                                      
|As of: 09/31/2004 |  |                                       |           |                                                |      |  
|                  |  |                                       |           |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |           | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |           |                                                |      |   |                                      |   |                   |  |                                                 |         |  |   |  
|NCSLT 2004-1*     |  | $                                     | 405,767   |                                                | 0.58 | % |                                      | $ | 178,208           |  | $                                               | 397,545 |  | $ | 0
|                  |  |                                      
|As of: 06/30/2004 |  |                                       |           |                                                |      |  
|                  |  |                                       |           |                                                |     
|                  |  | Cumulative Claims Net ofCancellations |           | Cumulative Default Rate Netof Claims Cancelled |      |   | Cumulative Claim Payment Made byTERI |   | Claims in Process |  | Net Loss to Trust as a Result ofClaims Rejected
|Trust             |  |                                       |           |                                                |      |   |                                      |   |                   |  |                                                 |         |  |   |  
|NCSLT 2004-1*     |  | $                                     | 0         |                                                | 0.00 | % |                                      | $ | 0                 |  | $                                               | 0       |  | $ | 0



|* | Trust loss data is representative of prior months servicer reports. Starting Mar/2006 data will be representative of reporting month.
|- | --------------------------------------------------------------------------------------------------------------------------------------



Page 14 of 18



---

|                                                                                                   |  |                
|-------------------------------------------------------------------------------------------------- |  | ---------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Prepayment Data



|                  |  |                       |               |                           | 
|----------------- |  | --------------------- | ------------- | ------------------------- | 
|As of: 03/31/2008 |  |                       |               |                          
|                  |  |                      
|                  |  | Ending Pool Balances* |               | Periodic Prepayment Rate1
|Trust             |  |                       |               |                           | 
|NCSLT 2007-4      |  | $                     | 1,040,346,317 |                           | 
|NCSLT 2007-3      |  | $                     | 1,041,660,236 |                           | 
|NCSLT 2007-2      |  | $                     | 800,248,915   |                           | 
|NCSLT 2007-1      |  | $                     | 815,441,804   |                           | 
|NCSLT 2006-4      |  | $                     | 766,201,311   |                           | 
|NCSLT 2006-3      |  | $                     | 1,451,669,035 |                           | 
|NCSLT 2006-2      |  | $                     | 527,839,409   |                           | 
|NCSLT 2006-1      |  | $                     | 754,018,806   |                           | 
|NCSLT 2005-3      |  | $                     | 1,268,907,062 |                           | 
|NCSLT 2005-2      |  | $                     | 443,478,876   |                           | 
|NCSLT 2005-1      |  | $                     | 660,321,296   |                           | 
|NCSLT 2004-2      |  | $                     | 770,601,706   |                           | 
|NCSLT 2004-1      |  | $                     | 528,042,333   |                           | 
|NCSLT 2003-1      |  | $                     | 453,748,467   |                           | 
|NCMSLT-I          |  | $                     | 700,008,709   |                           | 



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------

As of: 12/31/2007



|              |  |                       |               |                           |      |  
|------------- |  | --------------------- | ------------- | ------------------------- | ---- | -
|              |  | Ending Pool Balances* |               | Periodic Prepayment Rate1 |     
|Trust         |  |                       |               |                           |      |  
|NCSLT 2007-42 |  | $                     | 1,026,733,503 |                           | 2.43 | %
|NCSLT 2007-32 |  | $                     | 1,028,157,382 |                           | 2.62 | %
|NCSLT 2007-2  |  | $                     | 793,200,380   |                           | 2.97 | %
|NCSLT 2007-1  |  | $                     | 809,701,052   |                           | 3.03 | %
|NCSLT 2006-4  |  | $                     | 764,415,452   |                           | 3.26 | %
|NCSLT 2006-3  |  | $                     | 1,452,886,402 |                           | 3.95 | %
|NCSLT 2006-2  |  | $                     | 530,436,647   |                           | 4.03 | %
|NCSLT 2006-1  |  | $                     | 761,232,347   |                           | 4.75 | %
|NCSLT 2005-3  |  | $                     | 1,285,065,123 |                           | 5.55 | %
|NCSLT 2005-2  |  | $                     | 452,448,606   |                           | 6.05 | %
|NCSLT 2005-1  |  | $                     | 676,836,730   |                           | 6.20 | %
|NCSLT 2004-2  |  | $                     | 785,983,083   |                           | 6.29 | %
|NCSLT 2004-1  |  | $                     | 543,428,786   |                           | 7.02 | %



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------



|2) | Annualized Quarterly Prepayment rate as only three full months of data available for the trust
|-- | ----------------------------------------------------------------------------------------------

As of: 9/30/2007



|             |  |                       |               |                           | 
|------------ |  | --------------------- | ------------- | ------------------------- | 
|             |  | Ending Pool Balances* |               | Periodic Prepayment Rate1
|Trust        |  |                       |               |                           | 
|NCSLT 2007-2 |  | $                     | 782,010,468   |                           | 
|NCSLT 2007-1 |  | $                     | 799,971,707   |                           | 
|NCSLT 2006-4 |  | $                     | 756,743,115   |                           | 
|NCSLT 2006-3 |  | $                     | 1,444,213,195 |                           | 
|NCSLT 2006-2 |  | $                     | 531,005,119   |                           | 
|NCSLT 2006-1 |  | $                     | 765,318,750   |                           | 
|NCSLT 2005-3 |  | $                     | 1,297,665,760 |                           | 
|NCSLT 2005-2 |  | $                     | 459,428,451   |                           | 
|NCSLT 2005-1 |  | $                     | 689,637,237   |                           | 
|NCSLT 2004-2 |  | $                     | 799,873,457   |                           | 
|NCSLT 2004-1 |  | $                     | 557,266,612   |                           | 



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------



|* | Balances include principal plus capitalized interest plus outstanding accrued interest plus late fees.
|- | ------------------------------------------------------------------------------------------------------



Page 15 of 18



---

|                                                                                                   |  |                
|-------------------------------------------------------------------------------------------------- |  | ---------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Prepayment Data



|                 |  |                       |               |                           |      |  
|---------------- |  | --------------------- | ------------- | ------------------------- | ---- | -
|                 |  |                      
|As of: 6/30/2007 |  |                       |               |                           |      |  
|                 |  | Ending Pool Balances* |               | Periodic Prepayment Rate1 |     
|Trust            |  |                       |               |                           |      |  
|NCSLT 2007-12    |  | $                     | 788,002,147   |                           | 2.94 | %
|NCSLT 2006-4     |  | $                     | 747,160,381   |                           | 3.26 | %
|NCSLT 2006-3     |  | $                     | 1,431,047,761 |                           | 3.98 | %
|NCSLT 2006-2     |  | $                     | 528,228,442   |                           | 3.66 | %
|NCSLT 2006-1     |  | $                     | 765,788,958   |                           | 4.53 | %
|NCSLT 2005-3     |  | $                     | 1,301,568,455 |                           | 5.06 | %
|NCSLT 2005-2     |  | $                     | 464,350,827   |                           | 5.97 | %
|NCSLT 2005-1     |  | $                     | 699,411,801   |                           | 6.75 | %
|NCSLT 2004-2     |  | $                     | 809,278,139   |                           | 6.25 | %
|NCSLT 2004-1     |  | $                     | 568,679,478   |                           | 7.21 | %



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------



|2) | Annualized Quarterly Prepayment rate as only three full months of data available for the trust
|-- | ----------------------------------------------------------------------------------------------



|                 |  |                       |               |                           | 
|---------------- |  | --------------------- | ------------- | ------------------------- | 
|                 |  |                      
|As of: 3/31/2007 |  |                       |               |                           | 
|                 |  | Ending Pool Balances* |               | Periodic Prepayment Rate1
|Trust            |  |                       |               |                           | 
|NCSLT 2006-4     |  | $                     | 736,084,593   |                           | 
|NCSLT 2006-3     |  | $                     | 1,416,145,211 |                           | 
|NCSLT 2006-2     |  | $                     | 524,029,097   |                           | 
|NCSLT 2006-1     |  | $                     | 763,858,488   |                           | 
|NCSLT 2005-3     |  | $                     | 1,303,421,879 |                           | 
|NCSLT 2005-2     |  | $                     | 467,899,305   |                           | 
|NCSLT 2005-1     |  | $                     | 708,684,446   |                           | 
|NCSLT 2004-2     |  | $                     | 817,808,527   |                           | 
|NCSLT 2004-1     |  | $                     | 580,285,651   |                           | 



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------



|                  |  |                       |               |                           |      |   
|----------------- |  | --------------------- | ------------- | ------------------------- | ---- | --
|                  |  |                      
|As of: 12/31/2006 |  |                       |               |                           |      |   
|                  |  | Ending Pool Balances* |               | Periodic Prepayment Rate1 |     
|Trust             |  |                       |               |                           |      |   
|NCSLT 2006-32     |  | $                     | 1,401,953,864 |                           | 3.62 | %3
|NCSLT 2006-2      |  | $                     | 519,318,170   |                           | 3.19 | % 
|NCSLT 2006-1      |  | $                     | 761,214,727   |                           | 3.76 | %4
|NCSLT 2005-3      |  | $                     | 1,303,456,491 |                           | 4.87 | %5
|NCSLT 2005-2      |  | $                     | 471,246,325   |                           | 5.26 | % 
|NCSLT 2005-1      |  | $                     | 718,436,522   |                           | 5.96 | %6
|NCSLT 2004-2      |  | $                     | 826,116,563   |                           | 5.78 | %7
|NCSLT 2004-1      |  | $                     | 592,315,359   |                           | 6.78 | % 



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31. Certain of the historical rates indicated below as
of 12/31/06 have been corrected in connection with the disclosure of prepayment data on May 8, 2008.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|2) | Annualized Quarterly Prepayment rate as only three full months of data available for the trust
|-- | ----------------------------------------------------------------------------------------------



|3) | Reported as 2.81% in connection with disclosure of prepayment data prior to May 8, 2008.
|-- | ----------------------------------------------------------------------------------------



|4) | Reported as 3.81% in connection with disclosure of prepayment data prior to May 8, 2008.
|-- | ----------------------------------------------------------------------------------------



|5) | Reported as 4.99% in connection with disclosure of prepayment data prior to May 8, 2008.
|-- | ----------------------------------------------------------------------------------------



|6) | Reported as 6.11% in connection with disclosure of prepayment data prior to May 8, 2008.
|-- | ----------------------------------------------------------------------------------------



|7) | Reported as 5.83% in connection with disclosure of prepayment data prior to May 8, 2008.
|-- | ----------------------------------------------------------------------------------------



|* | Balances include principal plus capitalized interest plus outstanding accrued interest plus late fees.
|- | ------------------------------------------------------------------------------------------------------



Page 16 of 18



---

|                                                                                                   |  |                
|-------------------------------------------------------------------------------------------------- |  | ---------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Prepayment Data



|                 |  |                       |               |                           | 
|---------------- |  | --------------------- | ------------- | ------------------------- | 
|                 |  |                      
|As of: 9/30/2006 |  |                       |               |                           | 
|                 |  | Ending Pool Balances* |               | Periodic Prepayment Rate1
|Trust            |  |                       |               |                           | 
|NCSLT 2006-3     |  | $                     | 1,386,268,501 |                           | 
|NCSLT 2006-2     |  | $                     | 512,450,587   |                           | 
|NCSLT 2006-1     |  | $                     | 754,717,557   |                           | 
|NCSLT 2005-3     |  | $                     | 1,297,326,963 |                           | 
|NCSLT 2005-2     |  | $                     | 472,062,307   |                           | 
|NCSLT 2005-1     |  | $                     | 723,284,461   |                           | 
|NCSLT 2004-2     |  | $                     | 830,688,984   |                           | 
|NCSLT 2004-1     |  | $                     | 602,774,807   |                           | 



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------



|                 |  |                       |               |                           |      |  
|---------------- |  | --------------------- | ------------- | ------------------------- | ---- | -
|                 |  |                      
|As of: 6/30/2006 |  |                       |               |                           |      |  
|                 |  | Ending Pool Balances* |               | Periodic Prepayment Rate1 |     
|Trust            |  |                       |               |                           |      |  
|NCSLT 2006-12    |  | $                     | 744,443,613   |                           | 3.24 | %
|NCSLT 2005-3     |  | $                     | 1,291,550,041 |                           | 3.82 | %
|NCSLT 2005-2     |  | $                     | 466,444,303   |                           | 3.77 | %
|NCSLT 2005-1     |  | $                     | 727,336,447   |                           | 4.31 | %
|NCSLT 2004-2     |  | $                     | 833,704,349   |                           | 3.88 | %
|NCSLT 2004-1     |  | $                     | 606,782,284   |                           | 5.22 | %



|1) | Periodic Prepayment Rate: annualized six-month prepayment rate for the most recent period ending June 30 or December 31.
|-- | ------------------------------------------------------------------------------------------------------------------------



|2) | Annualized Quarterly Prepayment rate as only three full months of data available for the trust
|-- | ----------------------------------------------------------------------------------------------



|                  |  |                       |               |                          | 
|----------------- |  | --------------------- | ------------- | ------------------------ | 
|                  |  |                      
|As of: 03/31/2006 |  |                       |               |                          | 
|                  |  | Ending Pool Balances* |               | Periodic Prepayment Rate
|Trust             |  |                       |               |                          | 
|NCSLT 2006-1      |  | $                     | 741,505,548   |                          | 
|NCSLT 2005-3      |  | $                     | 1,282,341,521 |                          | 
|NCSLT 2005-2      |  | $                     | 469,005,318   |                          | 
|NCSLT 2005-1      |  | $                     | 727,519,137   |                          | 
|NCSLT 2004-2      |  | $                     | 832,868,015   |                          | 
|NCSLT 2004-1      |  | $                     | 617,245,354   |                          | 
|                  |  |                      
|As of: 12/31/2005 |  |                       |               |                          | 
|                  |  | Ending Pool Balances* |               | Periodic Prepayment Rate
|Trust             |  |                       |               |                          | 
|NCSLT 2005-3      |  | $                     | 1,272,471,279 |                          | 
|NCSLT 2005-2      |  | $                     | 466,319,024   |                          | 
|NCSLT 2005-1      |  | $                     | 726,150,492   |                          | 
|NCSLT 2004-2      |  | $                     | 829,751,541   |                          | 
|NCSLT 2004-1      |  | $                     | 622,162,827   |                          | 



|* | Balances include principal plus capitalized interest plus outstanding accrued interest plus late fees.
|- | ------------------------------------------------------------------------------------------------------



Page 17 of 18



---

|                                                                                                   |  |                
|-------------------------------------------------------------------------------------------------- |  | ---------------
|THE NATIONAL COLLEGIATE STUDENT LOAN TRUSTS Static Pool Information: Prior Securitized Pool Report |  | Prepayment Data



|                  |  |                       |             |                          | 
|----------------- |  | --------------------- | ----------- | ------------------------ | 
|                  |  |                      
|As of: 09/30/2005 |  |                       |             |                          | 
|                  |  | Ending Pool Balances* |             | Periodic Prepayment Rate
|Trust             |  |                       |             |                          | 
|NCSLT 2005-2      |  | $                     | 463,030,467 |                          | 
|NCSLT 2005-1      |  | $                     | 723,026,134 |                          | 
|NCSLT 2004-2      |  | $                     | 824,255,378 |                          | 
|NCSLT 2004-1      |  | $                     | 624,077,210 |                          | 
|                  |  |                      
|As of: 06/30/2005 |  |                       |             |                          | 
|                  |  | Ending Pool Balances* |             | Periodic Prepayment Rate
|Trust             |  |                       |             |                          | 
|NCSLT 2005-2      |  | $                     | 462,034,870 |                          | 
|NCSLT 2005-1      |  | $                     | 719,735,963 |                          | 
|NCSLT 2004-2      |  | $                     | 819,621,349 |                          | 
|NCSLT 2004-1      |  | $                     | 625,170,864 |                          | 
|                  |  |                      
|As of: 03/31/2005 |  |                       |             |                          | 
|                  |  | Ending Pool Balances* |             | Periodic Prepayment Rate
|Trust             |  |                       |             |                          | 
|NCSLT 2005-1      |  | $                     | 715,709,747 |                          | 
|NCSLT 2004-2      |  | $                     | 813,661,493 |                          | 
|NCSLT 2004-1      |  | $                     | 624,107,005 |                          | 
|                  |  |                      
|As of: 12/31/2004 |  |                       |             |                          | 
|                  |  | Ending Pool Balances* |             | Periodic Prepayment Rate
|Trust             |  |                       |             |                          | 
|NCSLT 2004-2      |  | $                     | 809,687,713 |                          | 
|NCSLT 2004-1      |  | $                     | 623,103,207 |                          | 



|* | Balances include principal plus capitalized interest plus outstanding accrued interest plus late fees.
|- | ------------------------------------------------------------------------------------------------------



Page 18 of 18