COLLEGE LOAN LLC HAS FILED A REGISTRATION STATEMENT (INCLUDING A PROSPECTUS) WITH THE SEC FOR THE OFFERING TO WHICH THIS COMMUNICATION RELATES. BEFORE YOU INVEST, YOU SHOULD READ THE PROSPECTUS IN THAT REGISTRATION STATEMENT AND THE OTHER DOCUMENTS COLLEGE LOAN LLC HAS FILED WITH THE SEC FOR MORE COMPLETE INFORMATION ABOUT COLLEGE LOAN LLC AND THIS OFFERING. YOU MAY GET THESE DOCUMENTS FOR FREE BY VISITING EDGAR ON THE SEC WEB SITE ATWWW.SEC.GOV. ALTERNATIVELY, COLLEGE LOAN LLC, ANY UNDERWRITER OR ANY DEALER PARTICIPATING IN THE OFFERING WILL ARRANGE TO SEND YOU THE PROSPECTUS IF YOU REQUEST IT BY CALLING TOLL-FREE 888-252-5452.
FINAL TERM SHEET
$1,390,000,000
College Loan Corporation Trust I
Issuing Entity
Student Loan Asset-Backed Notes, Series 2006-1
College Loan LLC College Loan Corporation
Depositor Sponsor and Issuer Administrator
Interest Price
Original Rate Final To Underwriting Proceeds To
Class Principal Amount (Per Annum) Maturity Public Discount Trust(1)
- ----------------------------- ---------------- ----------- ------------- ------- ------------ ------------
Series 2006-1A-1 Senior Notes $100,000,000 3-Month LIBOR
minus 0.01% January 25, 2020 100% 0.170% 99.830%
3-Month LIBOR
Series 2006-1A-2 Senior Notes $200,000,000 plus 0.02% April 25, 2022 100% 0.210% 99.790%
3-Month LIBOR
Series 2006-1A-3 Senior Notes $260,000,000 plus 0.09% October 25, 2025 100% 0.220% 99.780%
3-Month LIBOR
Series 2006-1A-4 Senior Notes $195,000,000 plus 0.11% January 25, 2027 100% 0.235% 99.765%
3-Month LIBOR
Series 2006-1A-5 Senior Notes $300,000,000 plus 0.14% July 25, 2028 100% 0.270% 99.730%
3-Month LIBOR
Series 2006-1A-6 Senior Notes $280,000,000 plus 0.18% January 25, 2034 100% 0.300% 99.700%
Series 2006-1A-IO Senior Notes (2) 10% July 25, 2008 21.009% 0.105% 20.904%
Series 2006-1B Subordinate
Notes $55,000,000 Auction Rate April 25, 2046 100% 0.220% 99.780%
----------- ------
Total $1,390,000,000 $1,386,314,629
_________________
| (1) | Before deducting expenses estimated to be approximately $950,000, and excluding proceeds from the class A-IO notes. |
| (2) | Initial notional amount equal to $280,000,000. |
Credit enhancement for the notes, including the series 2006-1 notes, will include amounts in the reserve fund and surplus fund, as well as, for the senior notes, including the series 2006-1 senior notes, the subordination of the series 2006-1 subordinate notes and all of the subordinate notes issued by the issuing entity.
The series 2006-1 senior notes will receive quarterly distributions as described in this prospectus supplement, commencing July 2006. The series 2006-1 subordinate notes will receive distributions as described in this prospectus supplement on May 22, 2006, and on each auction rate distribution date thereafter. Initially, this will occur every 28 days.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved these securities or passed upon the accuracy or adequacy of this free writing prospectus. Any representation to the contrary is a criminal offense.
This final term sheet constitutes a “free writing prospectus” within the meaning of Rule 405 under the Securities Act of 1933, as amended. The underwriters named below are offering the offered notes subject to approval of certain legal matters by their counsel.
The underwriters named below are offering the offered notes subject to approval of certain legal matters by their counsel. The offered notes will be delivered in book-entry form only on April 25, 2006.
| UBS Investment Bank (Joint Book Runner) | Citigroup (Joint Book Runner) JPMorgan April 20, 2006 | Goldman, Sachs & Co. (Joint Book Runner) |