keycorp student loan trusts weighted average ...2006-08 570 $20,461,191 8.23% - - - - - - 29.17...
TRANSCRIPT
Page 1
KSLT 2006-A Please see the end of this report for important notes regarding this information.
Page 1
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Federal Consol 2002-02 4,284 $126,020,984 7.64% - - - 0.12 6.45 18.30 13.60 61.14 0.40 -
2002-05 4,332 $128,295,449 7.60% - - - 0.12 7.17 19.66 13.29 59.40 0.35 -
2002-08 4,517 $134,993,434 7.40% - 0.02 0.72 5.47 7.20 17.76 12.57 55.91 0.34 -
2002-11 4,861 $146,477,854 7.12% - 0.04 2.58 11.48 6.79 16.39 11.33 51.06 0.31 -
2003-02 4,979 $151,983,852 6.97% - 0.07 4.00 14.19 6.48 15.72 10.97 48.25 0.30 -
2003-05 4,861 $149,506,287 6.95% - 0.07 4.08 14.35 6.43 16.41 10.36 47.98 0.32 -
2003-08 4,784 $147,136,309 6.92% - 0.07 4.20 14.49 6.55 17.05 10.43 46.89 0.33 -
2003-11 4,693 $144,889,931 6.88% - 0.07 4.26 14.68 6.82 17.09 12.31 44.47 0.30 -
2004-02 4,589 $141,831,033 6.87% - 0.07 4.29 14.70 6.77 17.26 12.88 43.70 0.32 -
2004-05 4,487 $138,108,129 6.86% - 0.07 4.39 14.89 6.90 17.06 13.26 43.10 0.32 -
2004-08 4,363 $134,094,487 6.83% - 0.07 4.59 15.16 6.97 17.26 13.07 42.63 0.26 -
2004-11 4,251 $130,962,594 6.82% - 0.06 4.64 15.21 7.06 17.57 13.14 42.17 0.16 -
2005-02 4,177 $128,460,910 6.81% - 0.06 4.73 15.22 7.11 17.63 13.04 42.04 0.16 -
2005-05 4,061 $123,811,626 6.79% - 0.06 4.87 15.62 7.11 17.65 13.07 41.45 0.17 -
2005-08 3,950 $120,546,577 6.79% - 0.06 5.02 15.31 7.25 17.68 13.12 41.39 0.17 -
2005-11 3,831 $116,008,537 6.76% - 0.06 5.14 15.60 7.27 17.90 13.10 40.75 0.18 -
2006-02 3,712 $111,817,098 6.75% - 0.06 5.17 15.81 7.42 17.91 13.17 40.37 0.09 -
2006-05 3,563 $105,761,832 6.73% - 0.06 5.42 16.17 7.15 18.06 13.11 39.93 0.10 -
2006-08 3,436 $103,234,958 6.73% - 0.06 5.42 16.33 7.13 17.78 13.71 39.47 0.10 -
Federal SLS 2002-02 142 $1,050,637 6.76% - - - - - 100.00 - - - -
2002-05 132 $917,459 6.76% - - - - - 100.00 - - - -
2002-08 125 $806,658 4.92% - - - 86.40 13.60 - - - - -
2002-11 118 $756,330 4.92% - - - 85.37 14.63 - - - - -
2003-02 113 $677,408 4.92% - - - 86.43 13.57 - - - - -
2003-05 105 $628,247 4.93% - - - 84.87 15.13 - - - - -
2003-08 96 $555,065 4.20% - - 0.76 99.24 - - - - - -
(Continued)
Page 2
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2003-11 92 $504,605 4.20% - - 0.73 99.27 - - - - - -Federal SLS
2004-02 83 $436,522 4.21% - - 0.71 99.29 - - - - - -
2004-05 78 $394,099 4.20% - - 0.64 99.36 - - - - - -
2004-08 75 $357,231 4.37% - - 0.55 82.61 16.84 - - - - -
2004-11 70 $318,270 4.33% - - 1.56 84.14 14.30 - - - - -
2005-02 66 $290,829 4.35% - - 1.42 82.78 15.79 - - - - -
2005-05 64 $269,685 4.38% - - 1.26 80.68 18.07 - - - - -
2005-08 53 $227,726 6.20% - - - - 1.35 98.65 - - - -
2005-11 45 $184,292 6.23% - - - - 1.59 98.41 - - - -
2006-02 41 $170,023 6.24% - - - - 1.64 98.36 - - - -
2006-05 39 $155,051 6.26% - - - - 1.71 98.29 - - - -
2006-08 27 $107,560 8.04% - - - - - - 80.06 19.94 - -
Federal Stafford 2002-02 15,578 $157,146,194 6.04% - - 0.06 0.07 66.58 33.26 - 0.03 - -
2002-05 13,680 $140,517,925 5.99% - - 0.08 0.08 67.31 32.50 - 0.03 - -
2002-08 12,586 $129,693,052 4.04% 0.01 0.29 33.54 66.11 0.01 - - 0.04 - -
2002-11 11,047 $113,590,676 4.04% 0.02 0.32 33.10 66.52 0.01 - - 0.03 - -
2003-02 9,521 $100,312,049 4.06% 0.01 0.39 30.29 69.27 0.01 - - 0.02 - -
2003-05 8,377 $88,155,262 4.04% 0.03 0.58 32.46 66.89 0.01 - - 0.03 - -
2003-08 7,483 $77,087,145 3.40% 0.41 30.76 49.88 18.92 - - - 0.03 - -
2003-11 6,668 $68,975,457 3.41% 0.75 28.67 50.88 19.66 - - - 0.03 - -
2004-02 5,865 $60,655,008 3.42% 0.98 26.42 51.99 20.58 - - - 0.04 - -
2004-05 5,269 $53,147,548 3.40% 1.41 28.83 49.82 19.90 - - - 0.04 - -
2004-08 4,521 $43,930,378 3.33% 1.74 30.52 48.15 19.54 - - - 0.05 - -
2004-11 4,128 $39,839,843 3.31% 3.92 26.72 49.11 20.20 - - - 0.06 - -
2005-02 3,706 $33,793,519 3.37% 4.70 16.37 55.27 23.59 - - - 0.07 - -
2005-05 3,294 $28,598,335 3.34% 5.42 18.35 52.64 23.52 - - - 0.08 - -
(Continued)
Page 3
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2005-08 2,599 $21,407,127 5.29% - - 4.67 17.97 54.28 22.97 - 0.11 - -Federal Stafford
2005-11 2,184 $17,192,878 5.26% - 0.02 5.26 19.68 52.76 22.16 - 0.13 - -
2006-02 1,931 $14,699,308 5.29% - - 5.63 15.24 55.52 23.45 - 0.16 - -
2006-05 1,786 $13,426,649 5.28% - - 6.09 14.78 55.82 23.13 - 0.17 - -
2006-08 1,516 $10,380,794 7.10% - - - 2.09 7.39 12.70 77.58 0.24 - -
Priv Guar Consol 2002-02 596 $22,540,757 5.10% - - - 16.85 83.15 - - - - -
2002-05 616 $23,256,687 5.21% - - - 0.86 99.14 - - - - -
2002-08 628 $23,732,866 5.06% - - - 18.56 81.44 - - - - -
2002-11 643 $24,634,951 4.92% - - - 100.00 - - - - - -
2003-02 655 $25,299,100 4.55% - - 0.15 99.85 - - - - - -
2003-05 660 $25,385,288 4.46% - - 0.43 99.57 - - - - - -
2003-08 654 $25,078,929 4.24% - - 1.23 98.77 - - - - - -
2003-11 648 $24,753,179 4.29% - - 1.44 98.56 - - - - - -
2004-02 643 $24,395,664 4.23% - - 3.00 97.00 - - - - - -
2004-05 638 $24,050,133 4.28% - - 3.86 96.14 - - - - - -
2004-08 627 $23,383,618 4.70% - - 0.10 99.90 - - - - - -
2004-11 624 $23,199,680 5.03% - - - 28.10 71.90 - - - - -
2005-02 619 $22,928,516 5.53% - - - 7.50 92.50 - - - - -
2005-05 616 $22,671,759 6.06% - - - - 36.38 63.62 - - - -
2005-08 612 $22,266,964 6.36% - - - - 11.64 88.36 - - - -
2005-11 597 $21,799,582 6.73% - - - - - 100.00 - - - -
2006-02 589 $21,433,800 7.20% - - - - - 27.13 72.87 - - -
2006-05 578 $21,001,032 7.81% - - - - - - 39.02 60.98 - -
2006-08 570 $20,461,191 8.23% - - - - - - 29.17 70.83 - -
(Continued)
Page 4
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Guar Grad 2002-02 14,092 $134,217,324 5.52% - - 0.01 53.89 11.67 12.25 22.18 - - -
2002-05 14,232 $137,287,673 5.34% - - - 54.62 13.57 31.81 - - - -
2002-08 13,939 $134,252,777 5.28% - - 0.02 57.44 11.29 31.25 - - - -
2002-11 13,594 $130,400,832 5.20% - - 0.91 66.18 2.24 30.67 - - - -
2003-02 13,279 $126,606,951 4.85% - - 11.07 58.50 8.62 21.80 - - - -
2003-05 13,627 $128,704,398 4.67% - - 14.94 56.20 8.19 20.67 - - - -
2003-08 13,269 $124,215,548 4.48% - 0.01 29.47 42.33 8.65 19.55 - - - -
2003-11 12,911 $119,875,324 4.43% - 0.01 32.19 40.12 20.14 7.55 - - - -
2004-02 12,622 $116,056,157 4.39% - 0.01 37.13 35.69 19.75 7.42 - - - -
2004-05 12,305 $112,083,624 4.40% - 0.01 33.19 40.16 19.51 7.13 - - - -
2004-08 12,012 $108,550,320 4.64% - - 6.85 67.16 19.01 6.98 - - - -
2004-11 11,717 $104,448,577 5.04% - - 0.22 65.51 10.34 23.94 - - - -
2005-02 11,405 $101,461,976 5.55% - - - 11.65 63.64 22.51 2.19 - - -
2005-05 11,092 $97,968,696 6.07% - - - 0.24 67.05 9.61 23.11 - - -
2005-08 10,732 $94,053,749 6.49% - - - - 21.92 54.83 17.37 5.87 - -
2005-11 10,386 $90,398,908 6.91% - - - - 1.65 74.70 2.51 21.14 - -
2006-02 10,049 $86,977,027 7.39% - - - - 0.12 30.42 47.23 20.27 1.95 -
2006-05 9,668 $83,581,418 7.93% - - - - - 1.05 69.76 8.91 20.28 -
2006-08 9,271 $79,353,776 8.34% - - - - - 0.04 38.92 39.98 19.12 1.94
Priv Unguar Consol 2003-05 15 $978,949 5.04% - - - - 100.00 - - - - -
2003-08 15 $972,608 4.74% - - - 100.00 - - - - - -
2003-11 14 $938,651 4.85% - - - 100.00 - - - - - -
2004-02 14 $936,617 4.90% - - - 100.00 - - - - - -
2004-05 14 $933,072 4.84% - - - 100.00 - - - - - -
2004-08 14 $929,603 5.28% - - - - 100.00 - - - - -
2004-11 14 $926,153 5.64% - - - - 100.00 - - - - -
(Continued)
Page 5
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2005-02 14 $922,246 6.25% - - - - 6.67 93.33 - - - -Priv Unguar Consol
2005-05 14 $917,700 6.78% - - - - - 100.00 - - - -
2005-08 14 $895,792 7.16% - - - - - 6.72 93.28 - - -
2005-11 14 $889,804 7.60% - - - - - - 100.00 - - -
2006-02 14 $885,883 8.23% - - - - - - 6.53 93.47 - -
2006-05 14 $810,762 8.62% - - - - - - - 100.00 - -
2006-08 14 $805,528 9.15% - - - - - - - 7.01 92.99 -
Priv Unguar Grad 2002-02 10,510 $111,893,521 4.63% - - 0.07 63.23 36.70 0.01 - - - -
2002-05 10,767 $117,852,660 4.71% - - 0.23 63.46 36.31 0.01 - - - -
2002-08 10,626 $116,132,905 4.57% - - 3.20 95.97 0.82 0.01 - - - -
2002-11 10,460 $113,770,967 4.45% - - 3.31 95.86 0.82 0.01 - - - -
2003-02 10,335 $112,029,205 4.03% - - 49.21 50.78 - 0.01 - - - -
2003-05 10,275 $113,066,962 4.03% - - 43.24 56.76 - - - - - -
2003-08 10,155 $112,335,950 3.70% - 3.93 60.52 35.55 - - - - - -
2003-11 9,958 $109,510,385 3.80% - 1.55 63.71 34.73 - - - - - -
2004-02 9,793 $106,403,454 3.73% - 4.77 64.45 30.78 - - - - - -
2004-05 9,624 $105,600,694 3.79% - 1.41 65.80 32.79 - - - - - -
2004-08 9,479 $104,147,450 4.15% - - 34.81 65.19 - - - - - -
2004-11 9,333 $101,783,834 4.54% - - 8.60 90.20 1.20 - - - - -
2005-02 9,189 $99,702,649 5.07% - - - 38.18 61.82 - - - - -
2005-05 9,029 $99,167,601 5.69% - - - 4.87 66.69 28.44 - - - -
2005-08 8,859 $99,219,154 5.88% - - - 1.08 60.26 38.66 - - - -
2005-11 8,676 $96,536,867 6.42% - - - - 12.54 87.03 0.43 - - -
2006-02 8,464 $93,655,172 6.86% - - - - 2.50 65.69 31.80 - - -
2006-05 8,185 $90,417,402 7.50% - - - - 0.04 11.30 87.50 1.16 - -
2006-08 7,902 $87,408,549 7.80% - - - - 0.04 2.70 68.04 29.22 - -
(Continued)
Page 6
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar KAL 2003-02 19,161 $110,993,263 4.23% - - 7.21 92.79 - - - - - -
2003-05 18,956 $108,341,114 4.12% - - 8.73 91.27 - - - - - -
2003-08 18,729 $105,807,305 3.86% - - 99.87 0.13 - - - - - -
2003-11 18,504 $103,497,706 3.97% - - 14.53 85.47 - - - - - -
2004-02 18,106 $99,851,187 4.00% - - 14.10 85.90 - - - - - -
2004-05 17,799 $96,554,371 3.92% - - 99.39 0.61 - - - - - -
2004-08 17,497 $93,572,282 4.36% - - - 100.00 - - - - - -
2004-11 17,234 $91,212,154 4.72% - - - 99.88 0.12 - - - - -
2005-02 17,002 $88,868,397 5.33% - - - 7.36 92.64 - - - - -
2005-05 16,774 $86,547,617 5.86% - - - - 99.88 0.12 - - - -
2005-08 16,589 $84,463,998 6.24% - - - - 7.42 92.58 - - - -
2005-11 16,371 $82,687,571 6.73% - - - - - 99.90 0.10 - - -
2006-02 16,136 $80,912,819 7.31% - - - - - 7.47 92.53 - - -
2006-05 15,831 $78,382,538 7.74% - - - - - 0.27 99.63 0.10 - -
2006-08 15,534 $75,985,942 8.23% - - - - - 0.28 7.35 92.36 - -
Trust Total COLLECTIONPERIOD END DATE
2002-02 45,202 $552,869,418 5.95% - - 0.03 26.61 34.04 16.79 8.49 13.94 0.09 -
2002-05 43,759 $548,127,852 5.90% - - 0.07 27.41 34.35 21.07 3.11 13.91 0.08 -
2002-08 42,421 $539,611,693 5.35% 0.00 0.08 8.94 53.15 8.39 12.22 3.15 14.00 0.09 -
2002-11 40,723 $529,631,610 5.31% 0.00 0.08 8.75 59.10 2.63 12.09 3.13 14.13 0.09 -
2003-02 58,043 $627,901,829 4.97% 0.00 0.08 18.10 55.88 3.32 8.20 2.66 11.68 0.07 -
2003-05 56,876 $614,766,507 4.91% 0.00 0.10 18.28 55.57 3.45 8.32 2.52 11.67 0.08 -
2003-08 55,185 $593,188,859 4.68% 0.05 4.76 43.02 26.11 3.43 8.32 2.59 11.63 0.08 -
2003-11 53,488 $572,945,238 4.72% 0.09 3.77 28.80 41.06 5.94 5.90 3.11 11.25 0.08 -
2004-02 51,715 $550,565,642 4.72% 0.11 3.85 29.81 39.65 5.91 6.01 3.32 11.26 0.08 -
2004-05 50,214 $530,871,669 4.73% 0.14 3.19 44.48 25.58 5.92 5.94 3.45 11.22 0.08 -
(Continued)
Page 7
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2001-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2004-08 48,588 $508,965,370 4.96% 0.15 2.65 13.95 56.38 6.08 6.04 3.44 11.24 0.07 -Trust Total
2004-11 47,371 $492,691,105 5.21% 0.32 2.18 7.03 58.07 7.92 9.74 3.49 11.21 0.04 -
2005-02 46,178 $476,429,044 5.59% 0.33 1.18 5.20 18.03 50.16 9.73 3.98 11.34 0.04 -
2005-05 44,944 $459,953,019 5.97% 0.34 1.16 4.58 6.82 51.17 16.29 8.44 11.16 0.05 -
2005-08 43,408 $443,081,086 6.32% - 0.02 1.59 5.28 24.74 48.37 7.44 12.51 0.05 -
2005-11 42,104 $425,698,439 6.65% - 0.02 1.61 5.05 7.31 65.94 4.43 15.60 0.05 -
2006-02 40,936 $410,551,131 6.99% - 0.02 1.61 4.85 4.61 30.08 42.90 15.50 0.44 -
2006-05 39,664 $393,536,685 7.38% - 0.02 1.66 4.85 3.84 8.55 60.37 16.38 4.33 -
2006-08 38,270 $377,738,300 7.71% - 0.02 1.48 4.52 2.16 5.90 32.88 48.39 4.24 0.41
Page 8
KSLT 2006-A Please see the end of this report for important notes regarding this information.
Page 8
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2002-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Federal Consol 2003-01 6,528 $181,878,110 6.02% - 0.72 6.96 16.68 5.54 64.88 3.08 1.96 0.18 -
2003-04 6,565 $185,361,725 5.96% - 0.68 8.48 17.40 5.61 62.92 2.85 1.87 0.18 -
2003-07 6,494 $183,322,825 5.96% - 0.67 8.65 17.30 5.54 62.88 2.89 1.89 0.18 -
2003-10 6,394 $180,120,739 5.95% - 0.67 8.81 17.35 5.58 62.77 2.81 1.86 0.14 -
2004-01 6,316 $177,831,842 5.95% - 0.66 8.90 17.34 5.42 62.77 2.89 1.87 0.14 -
2004-04 6,230 $175,371,968 5.94% - 0.65 9.17 17.29 5.40 62.68 2.90 1.86 0.05 -
2004-07 6,154 $172,619,923 5.93% - 0.64 9.30 17.33 5.24 62.77 2.77 1.89 0.05 -
2004-10 6,068 $169,616,910 5.92% - 0.64 9.43 17.43 5.15 62.49 2.96 1.86 0.05 -
2005-01 5,955 $165,528,049 5.91% - 0.64 9.65 17.51 5.07 62.35 2.97 1.77 0.05 -
2005-04 5,825 $161,847,067 5.90% - 0.64 9.94 17.57 5.00 62.00 3.03 1.77 0.05 -
2005-07 5,701 $157,826,774 5.89% - 0.64 10.18 17.70 5.07 61.58 3.04 1.75 0.05 -
2005-10 5,544 $152,256,816 5.89% - 0.64 10.18 17.89 5.02 61.37 3.07 1.78 0.05 -
2006-01 5,364 $146,830,310 5.87% - 0.64 10.51 18.18 4.91 60.90 3.17 1.64 0.05 -
2006-04 5,194 $141,747,305 5.86% - 0.65 10.48 18.66 4.71 60.69 3.21 1.59 - -
2006-07 5,005 $136,647,465 5.86% - 0.65 10.68 18.73 4.73 60.41 3.18 1.62 - -
Federal SLS 2003-01 23 $210,319 5.10% - - - 45.35 54.65 - - - - -
2003-04 22 $189,650 5.09% - - - 48.79 51.21 - - - - -
2003-07 18 $144,790 4.16% - - - 100.00 - - - - - -
2003-10 15 $113,433 4.18% - - - 100.00 - - - - - -
2004-01 15 $111,382 4.18% - - - 100.00 - - - - - -
2004-04 15 $108,171 4.18% - - - 100.00 - - - - - -
2004-07 15 $106,354 4.81% - - - 45.57 54.43 - - - - -
2004-10 14 $96,302 4.78% - - - 48.14 51.86 - - - - -
2005-01 14 $93,861 4.79% - - - 47.44 52.56 - - - - -
2005-04 14 $89,159 4.83% - - - 43.98 56.02 - - - - -
2005-07 12 $80,914 6.40% - - - - - 100.00 - - - -
(Continued)
Page 9
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2002-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2005-10 11 $70,342 6.44% - - - - - 100.00 - - - -Federal SLS
2006-01 11 $69,730 6.45% - - - - - 100.00 - - - -
2006-04 10 $68,263 6.46% - - - - - 100.00 - - - -
2006-07 10 $69,767 8.28% - - - - - - 28.54 71.46 - -
Federal Stafford 2003-01 5,400 $58,099,413 3.87% - 0.02 40.00 59.95 0.03 - - - - -
2003-04 4,265 $45,674,406 3.79% - 0.05 52.24 47.67 0.04 - - - - -
2003-07 3,769 $40,607,535 3.13% 0.13 54.65 40.36 4.85 - - - - - -
2003-10 3,341 $36,632,477 3.12% 0.12 56.80 38.46 4.61 - - - - - -
2004-01 2,949 $33,166,526 3.23% 0.20 39.76 53.88 6.16 - - - - - -
2004-04 2,766 $30,662,022 3.15% 0.19 51.13 43.66 5.02 - - - - - -
2004-07 2,527 $27,571,344 3.11% 0.12 50.72 44.17 4.99 - - - - - -
2004-10 2,319 $25,411,329 3.10% 0.32 51.14 43.53 5.01 - - - - - -
2005-01 2,128 $23,653,390 3.23% 0.55 30.31 62.75 6.38 - - - - - -
2005-04 1,910 $21,346,932 3.17% 0.80 38.80 54.68 5.72 - - - - - -
2005-07 1,707 $18,420,691 5.09% - - 1.12 39.25 54.03 5.61 - - - -
2005-10 1,211 $12,309,324 5.08% - - 1.01 42.07 51.00 5.92 - - - -
2006-01 1,008 $9,958,535 5.21% - - 1.70 19.04 72.03 7.22 - - - -
2006-04 890 $8,687,971 5.20% - - 1.73 21.30 69.58 7.40 - - - -
2006-07 773 $7,426,498 7.06% - - - 0.19 2.20 17.62 79.86 0.13 - -
Priv Guar Consol 2003-01 428 $16,332,006 4.56% - - - 100.00 - - - - - -
2003-04 439 $16,771,898 4.47% - - - 100.00 - - - - - -
2003-07 442 $16,854,455 4.25% - - 0.67 99.33 - - - - - -
2003-10 447 $16,936,317 4.30% - - 0.78 99.22 - - - - - -
2004-01 445 $16,842,675 4.25% - - 0.75 99.25 - - - - - -
2004-04 444 $16,746,207 4.30% - - 0.86 99.14 - - - - - -
2004-07 441 $16,598,320 4.72% - - - 100.00 - - - - - -
(Continued)
Page 10
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2002-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2004-10 437 $16,399,770 5.07% - - - 25.54 74.46 - - - - -Priv Guar Consol
2005-01 434 $16,272,737 5.59% - - - 0.50 99.50 - - - - -
2005-04 430 $16,031,697 6.16% - - - - 28.56 71.44 - - - -
2005-07 426 $15,792,746 6.46% - - - - 1.19 98.81 - - - -
2005-10 425 $15,596,061 6.78% - - - - - 100.00 - - - -
2006-01 418 $15,329,244 7.22% - - - - - 21.88 78.12 - - -
2006-04 415 $15,201,192 7.78% - - - - - 0.23 43.74 56.03 - -
2006-07 407 $14,761,726 8.18% - - - - - 0.23 35.36 64.41 - -
Priv Guar Grad 2003-01 15,624 $176,623,887 4.58% - - 3.82 76.21 15.26 4.67 0.03 - 0.02 -
2003-04 15,636 $178,013,131 4.55% - - 10.20 70.34 14.99 4.43 0.02 - 0.02 -
2003-07 15,341 $176,358,185 4.28% - 0.00 12.71 68.16 14.98 4.11 0.02 0.02 - -
2003-10 15,070 $172,529,605 4.29% - 0.00 13.28 68.02 14.81 3.85 0.02 0.02 - -
2004-01 14,798 $169,770,616 4.27% - 0.00 13.60 67.83 14.84 3.69 0.02 0.02 - -
2004-04 14,440 $166,132,001 4.28% - 0.00 14.17 67.50 14.79 3.50 0.02 0.02 - -
2004-07 14,125 $162,285,795 4.36% - - 6.07 75.94 14.53 3.43 0.01 0.02 - -
2004-10 13,861 $158,207,987 5.05% - - 0.06 74.21 8.08 17.62 - 0.01 0.02 -
2005-01 13,573 $154,418,290 5.51% - - - 3.33 79.23 14.05 3.36 0.01 0.02 -
2005-04 13,260 $150,337,316 5.98% - - - 1.35 71.48 10.02 17.11 - 0.01 0.02
2005-07 12,950 $145,929,333 6.29% - - - - 14.97 68.12 14.06 2.82 0.01 0.02
2005-10 12,575 $141,369,388 6.95% - - - - 0.24 83.00 0.16 16.58 - 0.03
2006-01 12,247 $137,598,952 7.44% - - - - 0.03 10.71 72.88 13.39 2.96 0.03
2006-04 11,863 $132,727,586 7.95% - - - - - 0.15 80.66 3.32 15.84 0.03
2006-07 11,472 $127,707,448 8.42% - - - - - 0.04 10.20 74.32 12.66 2.78
(Continued)
Page 11
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2002-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar Career 2003-01 9,207 $73,547,159 6.44% 1.14 - - - 8.78 90.06 0.02 - - -
2003-04 8,934 $71,238,326 6.21% 1.20 - - - 8.62 90.19 -0.00 - - -
2003-07 8,558 $66,852,115 5.88% 3.50 - - - 8.78 87.72 -0.00 - - -
2003-10 8,129 $61,342,020 5.91% 2.81 - - - 41.19 56.00 -0.00 - - -
2004-01 7,695 $56,583,811 5.93% 2.84 - - - 41.80 55.36 -0.00 - - -
2004-04 7,426 $53,016,422 5.80% 2.91 - - - 41.72 55.38 -0.00 - - -
2004-07 7,182 $50,042,622 6.20% 2.45 - - - 41.42 56.13 -0.00 - - -
2004-10 6,906 $46,759,810 6.54% 2.21 - - - -0.00 41.46 56.33 - - -
2005-01 6,650 $44,004,220 7.11% 2.11 - - - -0.00 41.17 56.72 - - -
2005-04 6,444 $41,617,029 7.63% 2.08 - - - -0.00 0.10 40.47 57.35 - -
2005-07 6,195 $39,256,543 8.03% 2.21 - - - -0.00 0.12 40.10 57.58 - -
2005-10 5,996 $37,148,001 8.52% 2.18 - - - -0.00 0.12 -0.00 39.62 58.08 -
2006-01 5,336 $35,105,322 9.08% 2.06 - - - - 0.14 - 39.23 58.57 -
2006-04 5,076 $32,661,153 9.09% 2.01 - - - - 0.14 - 38.37 59.48 -
2006-07 4,777 $30,678,048 9.10% 1.99 - - - - 0.15 - 37.71 60.16 -
Priv Unguar Consol 2003-01 218 $11,528,267 5.11% - - - 7.48 92.52 - - - - -
2003-04 228 $11,983,570 5.00% - - - 7.68 92.32 - - - - -
2003-07 240 $12,505,044 4.70% - - 1.55 98.45 - - - - - -
2003-10 258 $13,390,250 4.81% - - - 100.00 - - - - - -
2004-01 262 $13,687,016 4.87% - - - 100.00 - - - - - -
2004-04 280 $14,665,560 4.82% - - - 100.00 - - - - - -
2004-07 276 $14,400,618 5.25% - - - 3.72 96.28 - - - - -
2004-10 274 $14,146,707 5.62% - - - - 100.00 - - - - -
2005-01 273 $14,040,305 6.23% - - - - 8.16 91.84 - - - -
2005-04 270 $13,746,111 6.76% - - - - - 100.00 - - - -
2005-07 267 $13,509,036 7.14% - - - - - 8.02 91.98 - - -
(Continued)
Page 12
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2002-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2005-10 263 $13,212,045 7.63% - - - - - - 100.00 - - -Priv Unguar Consol
2006-01 258 $12,837,554 8.22% - - - - - - 7.22 92.78 - -
2006-04 252 $12,599,572 8.65% - - - - - - - 100.00 - -
2006-07 245 $12,299,012 9.14% - - - - - - - 7.21 92.79 -
Priv Unguar Grad 2003-01 8,984 $99,948,705 3.86% - - 66.27 33.73 - - - - - -
2003-04 9,542 $112,168,384 3.96% - - 51.91 48.03 0.06 - - - - -
2003-07 9,438 $110,611,286 3.64% - 0.54 68.87 30.59 - - - - - -
2003-10 9,212 $108,384,824 3.76% - 0.55 69.52 29.93 - - - - - -
2004-01 9,108 $106,692,019 3.73% - 0.63 68.48 30.89 - - - - - -
2004-04 8,966 $105,218,936 3.74% - 0.79 70.12 29.09 - - - - - -
2004-07 8,799 $104,841,465 4.17% - - 35.92 64.00 0.08 - - - - -
2004-10 8,628 $101,754,544 4.53% - - 8.58 78.92 12.50 - - - - -
2005-01 8,527 $99,411,071 5.08% - - - 42.10 57.82 0.09 - - - -
2005-04 8,427 $98,083,210 5.66% - - - 4.49 68.51 27.00 - - - -
2005-07 8,337 $96,723,400 5.92% - - - 0.69 56.36 42.86 0.09 - - -
2005-10 8,216 $94,921,172 6.44% - - - - 10.15 78.37 11.48 - - -
2006-01 8,073 $93,320,884 6.94% - - - - 1.36 60.60 37.94 0.09 - -
2006-04 7,857 $90,896,285 7.51% - - - - 0.03 9.92 78.42 11.62 - -
2006-07 7,610 $91,099,573 7.91% - - - - 0.05 1.73 54.24 43.89 0.09 -
Priv Unguar KAL 2003-01 33,138 $239,012,919 4.21% - - 8.63 91.37 - - - - - -
2003-04 32,776 $235,202,277 4.11% - - 9.25 90.75 - - - - - -
2003-07 32,351 $230,979,440 3.85% - - 99.98 0.02 - - - - - -
2003-10 32,831 $232,568,948 3.96% - - 23.70 76.30 - - - - - -
2004-01 32,205 $226,904,971 4.00% - - 20.08 79.92 - - - - - -
2004-04 32,051 $223,139,343 3.94% - - 69.87 30.13 - - - - - -
2004-07 31,583 $217,375,146 4.37% - - - 100.00 - - - - - -
(Continued)
Page 13
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2002-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
2004-10 31,189 $211,317,429 4.72% - - - 99.98 0.02 - - - - -Priv Unguar KAL
2005-01 30,771 $207,160,820 5.34% - - - 5.36 94.64 - - - - -
2005-04 30,489 $203,221,704 5.87% - - - - 99.98 0.02 - - - -
2005-07 30,191 $199,767,138 6.25% - - - - 8.50 91.50 - - - -
2005-10 29,886 $196,101,098 6.74% - - - - - 99.98 0.02 - - -
2006-01 29,550 $193,417,766 7.32% - - - - - 5.42 94.58 - - -
2006-04 29,093 $188,961,855 7.75% - - - - - 0.14 99.85 0.01 - -
2006-07 28,548 $184,445,175 8.24% - - - - - 0.20 8.31 91.50 - -
Trust Total COLLECTIONPERIOD END DATE
2003-01 79,550 $857,180,784 4.82% 0.10 0.15 15.11 54.73 6.33 22.45 0.66 0.42 0.04 -
2003-04 78,407 $856,603,367 4.76% 0.10 0.15 16.08 54.21 6.36 22.04 0.62 0.41 0.04 -
2003-07 76,651 $838,235,674 4.52% 0.29 2.87 43.19 25.89 5.06 21.61 0.64 0.42 0.04 -
2003-10 75,697 $822,018,612 4.57% 0.22 2.75 22.32 47.51 7.41 18.74 0.62 0.41 0.03 -
2004-01 73,793 $801,590,859 4.58% 0.21 1.87 21.90 49.01 7.29 18.61 0.65 0.42 0.03 -
2004-04 72,618 $785,060,630 4.55% 0.20 2.25 36.03 34.80 7.15 18.48 0.65 0.42 0.01 -
2004-07 71,102 $765,841,586 4.79% 0.16 1.97 9.89 59.56 8.80 18.54 0.63 0.43 0.01 -
2004-10 69,696 $743,710,788 5.12% 0.15 1.89 4.82 59.71 8.16 20.61 4.22 0.43 0.02 -
2005-01 68,325 $724,582,743 5.53% 0.15 1.14 4.25 12.24 55.43 21.53 4.84 0.41 0.02 -
2005-04 67,069 $706,320,224 5.92% 0.15 1.32 3.93 5.12 55.30 23.67 6.72 3.78 0.01 0.00
2005-07 65,786 $687,306,573 6.22% 0.13 0.15 2.37 5.21 16.22 63.83 7.79 4.29 0.01 0.00
2005-10 64,127 $662,984,248 6.63% 0.12 0.15 2.36 4.89 3.60 75.07 4.38 6.17 3.27 0.01
2006-01 62,265 $644,468,297 7.04% 0.11 0.15 2.42 4.44 2.44 27.21 52.16 7.23 3.83 0.01
2006-04 60,650 $623,551,180 7.38% 0.11 0.15 2.41 4.54 2.05 15.44 60.66 8.16 6.49 0.01
2006-07 58,847 $605,134,711 7.74% 0.10 0.15 2.41 4.23 1.10 14.20 15.41 54.19 7.62 0.59
Page 14
KSLT 2006-A Please see the end of this report for important notes regarding this information.
Page 14
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2003-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Federal Consol 2003-12 8,563 $250,057,196 4.79% - 6.19 14.66 55.83 10.70 4.24 1.03 1.76 5.59 -
2004-03 8,802 $258,720,697 4.74% - 6.17 17.27 54.27 10.13 4.10 1.05 1.78 5.23 -
2004-06 8,896 $261,601,728 4.71% - 6.26 18.62 53.53 9.81 4.00 0.99 1.77 5.02 -
2004-09 9,063 $264,437,923 4.67% - 6.56 19.65 52.72 9.74 3.95 0.97 1.72 4.70 -
2004-12 9,151 $265,476,190 4.64% - 6.75 20.15 52.32 9.64 3.97 1.01 1.67 4.49 -
2005-03 9,206 $265,304,162 4.63% - 6.74 20.68 51.94 9.55 3.94 1.00 1.79 4.36 -
2005-06 9,230 $264,387,094 4.61% - 6.92 21.34 51.47 9.49 3.82 1.00 1.79 4.16 -
2005-09 9,182 $261,320,531 4.59% - 7.06 21.60 51.41 9.41 3.74 0.96 1.77 4.05 -
2005-12 9,019 $255,193,894 4.59% - 7.31 21.50 51.33 9.47 3.77 0.98 1.81 3.83 -
2006-03 8,886 $251,110,063 4.58% - 7.48 21.52 51.29 9.49 3.76 0.89 1.83 3.74 -
2006-06 8,631 $242,823,839 4.57% - 7.58 21.68 51.32 9.42 3.64 0.91 1.76 3.68 -
2006-09 8,509 $239,441,527 4.56% - 7.59 21.97 51.19 9.29 3.58 1.00 1.78 3.60 -
Federal SLS 2003-12 1,359 $6,984,757 4.22% - - 0.16 99.84 - - - - - -
2004-03 1,266 $6,347,049 4.22% - - 0.17 99.83 - - - - - -
2004-06 1,163 $5,933,891 4.22% - - 0.33 99.67 - - - - - -
2004-09 1,040 $5,134,779 4.26% - - 0.37 92.04 7.60 - - - - -
2004-12 967 $4,651,550 4.25% - - 0.39 92.60 7.01 - - - - -
2005-03 902 $4,316,127 4.25% - - 0.41 92.90 6.68 - - - - -
2005-06 833 $3,891,879 4.25% - - 0.50 92.74 6.76 - - - - -
2005-09 675 $3,077,880 6.13% - - - - 0.54 99.46 - - - -
2005-12 590 $2,666,954 6.13% - - - - 0.60 99.40 - - - -
2006-03 551 $2,452,782 6.13% - - - - 0.33 99.67 - - - -
2006-06 481 $2,163,070 6.13% - - - - 0.36 99.64 - - - -
2006-09 399 $1,719,292 7.97% - - - - - - 92.89 7.11 - -
(Continued)
Page 15
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2003-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Federal Stafford 2003-12 21,132 $85,809,183 3.21% 0.02 39.23 57.93 2.57 - 0.00 0.01 0.20 0.03 -
2004-03 20,112 $77,317,493 3.14% 0.03 50.38 47.18 2.22 - 0.00 0.01 0.15 0.03 -
2004-06 19,144 $72,959,098 3.14% 0.05 49.99 47.82 1.97 - 0.00 0.01 0.14 0.02 -
2004-09 17,791 $65,384,579 3.07% 0.07 52.65 45.21 1.91 - 0.00 0.00 0.13 0.02 -
2004-12 16,849 $61,048,327 3.14% 0.08 41.60 55.96 2.22 - 0.00 0.00 0.11 0.02 -
2005-03 15,977 $56,375,109 3.12% 0.09 44.38 53.42 1.95 - 0.00 0.00 0.11 0.04 -
2005-06 15,127 $52,473,935 3.13% 0.16 41.79 55.84 2.06 - 0.00 0.00 0.11 0.03 -
2005-09 13,497 $43,224,013 5.05% - - 0.32 42.35 55.13 2.05 0.00 0.12 0.02 -
2005-12 12,457 $39,210,357 5.06% - 0.01 1.76 36.34 59.84 1.94 0.00 0.09 0.02 -
2006-03 11,589 $35,941,598 5.04% - 0.02 2.28 37.00 58.80 1.79 0.00 0.09 0.02 -
2006-06 10,509 $32,248,965 5.04% - 0.02 3.20 34.10 60.50 2.09 0.00 0.07 0.02 -
2006-09 9,244 $27,573,280 6.85% - - - 1.37 2.54 40.57 55.19 0.31 0.02 -
Priv Guar Consol 2003-12 456 $18,957,679 4.30% - - 3.08 96.92 - - - - - -
2004-03 462 $19,232,941 4.24% - - 2.97 97.03 - - - - - -
2004-06 471 $19,504,842 4.30% - - 2.84 97.16 - - - - - -
2004-09 467 $19,318,023 4.72% - - - 100.00 - - - - - -
2004-12 465 $19,329,816 5.07% - - - 24.05 75.95 - - - - -
2005-03 461 $19,123,055 5.60% - - - 0.35 99.65 - - - - -
2005-06 457 $18,813,222 6.17% - - - - 25.44 74.56 - - - -
2005-09 455 $18,637,216 6.47% - - - - 0.67 99.33 - - - -
2005-12 448 $18,358,667 6.84% - - - - - 100.00 - - - -
2006-03 434 $17,705,341 7.31% - - - - - 5.26 94.74 - - -
2006-06 426 $17,328,536 7.91% - - - - - 0.76 27.93 71.30 - -
2006-09 415 $16,929,680 8.31% - - - - - - 11.53 88.47 - -
(Continued)
Page 16
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2003-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Guar Grad 2003-12 5,587 $39,268,412 4.22% - - 24.18 68.28 3.01 4.53 - - - -
2004-03 5,437 $37,973,611 4.19% - - 25.59 66.88 3.00 4.52 - - - -
2004-06 5,284 $36,408,295 4.23% - - 26.18 66.44 2.93 4.45 - - - -
2004-09 5,128 $34,680,578 4.62% - - 10.34 82.10 1.47 6.08 - - - -
2004-12 4,969 $33,103,749 5.04% - - 0.03 54.29 38.50 3.22 3.95 - - -
2005-03 4,804 $31,557,885 5.51% - - - 13.91 78.67 1.24 6.18 - - -
2005-06 4,586 $30,126,831 6.02% - - - 1.97 30.01 61.05 3.23 3.74 - -
2005-09 4,378 $28,535,539 6.41% - - - - 24.30 68.53 1.80 5.37 - -
2005-12 4,211 $27,195,051 6.81% - - - - 0.69 89.87 2.38 3.71 3.35 -
2006-03 4,024 $25,751,015 7.30% - - - - 0.08 29.12 63.07 1.11 6.62 -
2006-06 3,841 $24,594,415 7.87% - - - - 0.09 0.51 60.53 31.44 3.82 3.61
2006-09 3,634 $23,301,262 8.27% - - - - 0.09 0.05 31.19 60.89 2.20 5.58
Priv Unguar Career 2003-12 9,979 $86,906,022 6.22% 0.33 - - - 15.02 84.65 - - - -
2004-03 9,562 $82,606,316 6.22% 0.82 - - - 14.84 84.34 - - - -
2004-06 9,115 $77,918,062 6.17% 0.65 - - - 14.93 84.43 - - - -
2004-09 8,579 $71,809,544 6.63% 0.21 - - - 14.60 85.19 - - - -
2004-12 8,166 $67,009,650 6.99% 0.23 - - - -0.00 15.50 84.27 - - -
2005-03 7,963 $64,190,538 7.60% 0.22 - - - -0.00 14.92 84.86 - - -
2005-06 7,631 $60,983,745 8.14% 0.08 - - - -0.00 0.09 15.45 84.39 - -
2005-09 7,403 $58,663,931 8.52% 0.02 - - - -0.00 0.11 14.79 85.08 - -
2005-12 6,857 $56,259,041 9.01% 0.03 - - - - 0.17 - 15.24 84.56 -
2006-03 6,672 $53,601,708 9.59% 0.03 - - - - 0.18 - 15.22 84.57 -
2006-06 6,321 $50,060,527 9.59% 0.03 - - - - 0.20 - 15.10 84.67 -
2006-09 5,935 $46,759,799 9.59% 0.03 - - - - 0.21 - 15.22 84.55 -
(Continued)
Page 17
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2003-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar Consol 2003-12 727 $35,231,536 4.79% - - - 100.00 - - - - - -
2004-03 752 $36,130,469 4.86% - - - 100.00 - - - - - -
2004-06 763 $36,282,085 4.80% - - - 100.00 - - - - - -
2004-09 758 $35,723,164 5.24% - - - 6.92 93.08 - - - - -
2004-12 751 $34,773,265 5.60% - - - 0.04 99.96 - - - - -
2005-03 742 $34,105,308 6.21% - - - - 13.07 86.93 - - - -
2005-06 733 $33,507,470 6.75% - - - - 0.02 99.98 - - - -
2005-09 720 $32,904,830 7.12% - - - - - 12.58 87.42 - - -
2005-12 710 $32,282,838 7.60% - - - - - 0.57 99.43 - - -
2006-03 696 $31,000,269 8.18% - - - - - 0.57 12.13 87.29 - -
2006-06 677 $30,247,634 8.62% - - - - - 0.41 - 99.59 - -
2006-09 653 $28,709,287 9.12% - - - - - 0.18 - 10.63 89.18 -
Priv Unguar Grad 2003-12 9,059 $104,587,737 3.56% - 0.08 93.60 6.32 - - - - - -
2004-03 8,903 $106,611,022 3.79% - 0.11 63.50 36.39 - - - - - -
2004-06 9,159 $109,192,495 3.75% - 0.41 68.44 31.11 0.04 - - - - -
2004-09 8,969 $106,867,537 4.18% - - 44.21 55.77 0.02 - - - - -
2004-12 8,844 $104,790,347 4.53% - - 2.23 76.49 21.27 - - - - -
2005-03 8,741 $103,520,799 5.11% - - - 46.65 53.31 0.04 - - - -
2005-06 8,624 $103,406,904 5.71% - - - 1.13 70.00 28.87 - - - -
2005-09 8,513 $101,837,221 6.00% - - - 0.48 48.41 51.09 0.02 - - -
2005-12 8,390 $99,808,044 6.51% - - - - 9.33 69.75 20.92 - - -
2006-03 8,208 $97,148,278 7.03% - - - - 0.74 50.65 48.57 0.04 - -
2006-06 8,037 $95,177,372 7.55% - - - - - 8.95 70.36 20.68 - -
2006-09 7,811 $91,977,471 7.99% - - - - 0.05 0.80 47.46 51.66 0.02 -
(Continued)
Page 18
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2003-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar KAL 2003-12 35,674 $292,882,878 3.96% - - 32.88 67.12 - - - - - -
2004-03 36,689 $299,648,603 4.00% - - 27.84 72.16 - - - - - -
2004-06 36,099 $292,897,885 3.94% - - 52.27 47.73 - - - - - -
2004-09 35,702 $286,720,053 4.37% - - - 100.00 - - - - - -
2004-12 35,237 $281,156,002 4.74% - - - 99.99 0.01 - - - - -
2005-03 34,974 $277,058,035 5.35% - - - 3.63 96.37 - - - - -
2005-06 34,659 $273,650,002 5.88% - - - - 99.99 0.01 - - - -
2005-09 34,353 $269,728,852 6.26% - - - - 7.68 92.32 - - - -
2005-12 34,085 $267,392,407 6.75% - - - - - 99.99 0.01 - - -
2006-03 33,603 $261,980,054 7.33% - - - - - 3.85 96.15 - - -
2006-06 33,108 $256,508,302 7.76% - - - - - 0.31 99.68 0.01 - -
2006-09 32,581 $251,295,546 8.25% - - - - - 0.30 7.63 92.06 - -
Trust Total COLLECTIONPERIOD END DATE
2003-12 92,536 $920,685,401 4.34% 0.03 5.35 31.57 46.97 4.45 9.34 0.28 0.50 1.52 -
2004-03 91,985 $924,588,203 4.36% 0.08 5.95 26.24 52.31 4.28 8.87 0.29 0.51 1.47 -
2004-06 90,094 $912,698,383 4.32% 0.06 5.84 35.23 43.89 4.21 8.53 0.28 0.52 1.44 -
2004-09 87,497 $890,076,180 4.57% 0.02 5.82 14.87 60.89 7.91 8.28 0.29 0.52 1.40 -
2004-12 85,399 $871,338,896 4.80% 0.02 4.97 10.33 60.65 12.67 2.52 6.94 0.52 1.37 -
2005-03 83,770 $855,551,019 5.16% 0.02 5.01 9.94 24.05 46.30 5.86 6.90 0.56 1.36 -
2005-06 81,880 $841,241,082 5.49% 0.02 4.78 10.19 16.94 45.79 12.60 1.55 6.82 1.31 -
2005-09 79,176 $817,930,013 5.84% 0.00 2.25 6.92 18.72 15.35 43.65 4.95 6.86 1.29 -
2005-12 76,767 $798,367,254 6.14% 0.00 2.34 6.96 18.19 7.16 49.24 7.03 1.78 7.30 -
2006-03 74,663 $776,691,109 6.48% 0.00 2.42 7.06 18.30 5.88 10.37 43.53 5.17 7.27 -
2006-06 72,031 $751,152,660 6.74% 0.00 2.45 7.15 18.06 5.65 2.86 45.87 10.89 6.96 0.12
2006-09 69,181 $727,707,144 7.07% 0.00 2.50 7.23 16.90 3.16 2.94 12.54 44.34 10.21 0.18
Page 19
KSLT 2006-A Please see the end of this report for important notes regarding this information.
Page 19
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2004-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Federal Consol 2004-12 7,764 $181,112,735 4.23% 0.10 11.73 41.23 33.55 2.66 1.56 1.05 1.34 6.78 -
2005-03 9,712 $241,311,405 4.91% 0.07 9.56 35.18 27.44 2.11 1.23 0.94 11.94 11.54 -
2005-06 9,642 $240,536,979 4.87% 0.07 9.86 36.00 27.14 2.06 1.24 0.94 11.55 11.14 -
2005-09 10,057 $245,848,386 4.79% 0.07 10.64 36.57 27.05 2.05 1.28 0.88 11.01 10.45 -
2005-12 10,050 $242,981,956 4.75% 0.06 10.97 36.97 27.25 2.08 1.28 0.83 10.49 10.06 -
2006-03 9,976 $240,011,488 4.72% 0.06 11.06 37.20 27.29 2.40 1.34 0.84 10.01 9.79 -
2006-06 9,820 $233,853,514 4.69% 0.06 11.13 37.46 27.47 2.62 1.43 0.80 9.55 9.48 -
2006-09 9,664 $230,291,405 4.67% 0.06 11.20 37.55 27.66 2.65 1.40 0.83 9.36 9.29 -
Federal SLS 2004-12 1,376 $8,364,161 4.22% - - 0.27 95.73 4.00 - - - - -
2005-03 1,905 $8,850,389 4.36% - - 0.24 83.63 16.13 - - - - -
2005-06 1,650 $7,817,530 4.35% - - 0.26 84.06 15.68 - - - - -
2005-09 1,321 $5,988,682 6.17% - - - - 0.33 99.67 - - - -
2005-12 1,175 $5,311,150 6.16% - - - - 0.35 99.65 - - - -
2006-03 1,064 $4,880,495 6.16% - - - - 0.25 99.75 - - - -
2006-06 927 $4,178,963 6.16% - - - - 0.27 99.73 - - - -
2006-09 769 $3,328,720 8.01% - - - - - - 85.99 14.01 - -
Federal Stafford 2004-12 19,079 $72,635,945 3.16% 0.02 36.91 61.37 1.51 - - 0.02 0.15 0.03 -
2005-03 18,093 $62,631,456 3.15% 0.04 43.69 52.00 3.82 - 0.03 0.07 0.32 0.03 -
2005-06 16,757 $57,577,227 3.16% 0.16 41.05 54.88 3.48 - 0.03 0.07 0.28 0.03 -
2005-09 14,655 $47,260,376 5.07% - - 0.27 41.68 54.15 3.48 0.08 0.30 0.04 -
2005-12 13,376 $42,001,526 5.08% - - 1.42 35.43 59.40 3.37 0.06 0.29 0.04 -
2006-03 12,346 $38,053,866 5.07% - 0.02 1.78 35.48 59.37 2.98 0.06 0.27 0.04 -
2006-06 11,215 $34,327,112 5.07% - 0.07 2.00 33.79 60.87 2.89 0.06 0.28 0.05 -
2006-09 9,835 $29,462,223 6.90% - - - 0.89 1.37 40.08 56.93 0.68 0.05 -
(Continued)
Page 20
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2004-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Guar Consol 2004-12 203 $8,206,553 5.09% - - - 17.91 82.09 - - - - -
2005-03 565 $15,405,819 5.64% - - - - 100.00 - - - - -
2005-06 554 $15,222,967 6.21% - - - - 11.74 88.26 - - - -
2005-09 550 $14,717,851 6.51% - - - - 0.44 99.56 - - - -
2005-12 533 $14,415,862 6.88% - - - - - 100.00 - - - -
2006-03 518 $14,058,020 7.36% - - - - - 1.68 98.32 - - -
2006-06 504 $13,669,769 7.97% - - - - - - 13.93 86.07 - -
2006-09 498 $13,403,641 8.39% - - - - - - 1.20 98.80 - -
Priv Guar Grad 2004-12 4,116 $24,476,659 5.02% - - - 52.69 43.17 1.60 2.54 - - -
2005-03 9,006 $44,019,808 5.57% - - - 2.54 95.07 0.47 1.91 - - -
2005-06 8,605 $41,183,137 6.09% - - - 1.90 10.91 84.93 0.87 1.39 - -
2005-09 8,165 $38,280,369 6.45% - - - - 9.22 88.29 0.71 1.77 - -
2005-12 7,804 $35,799,313 6.82% - - - - 0.03 96.91 0.60 0.91 1.54 -
2006-03 7,376 $33,018,857 7.30% - - - - 0.15 13.75 83.42 0.47 2.21 -
2006-06 6,927 $30,289,519 7.90% - - - - 0.16 0.10 49.86 47.23 1.02 1.63
2006-09 6,572 $28,011,849 8.30% - - - - 0.18 0.10 13.58 83.26 0.67 2.21
Priv Unguar Campus Door 2004-12 3,230 $23,321,781 5.74% - - - - 100.00 - - - - -
2005-03 3,183 $22,973,259 6.24% - - - - 0.02 99.98 - - - -
2005-06 3,120 $23,092,928 6.74% - - - - 0.02 99.98 - - - -
2005-09 3,073 $22,747,619 6.99% - - - - 0.02 5.29 94.69 - - -
2005-12 3,004 $22,222,898 7.73% - - - - 0.02 0.06 99.92 - - -
2006-03 2,960 $21,849,270 8.23% - - - - 0.02 0.06 - 99.92 - -
2006-06 2,903 $21,422,150 8.48% - - - - 0.02 0.04 - 99.94 - -
2006-09 2,844 $20,955,688 8.98% - - - - 0.02 0.04 - 6.84 93.10 -
(Continued)
Page 21
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2004-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar Career 2004-12 10,608 $92,347,407 7.03% 0.16 - - - 0.00 11.88 87.96 - - -
2005-03 10,280 $89,181,106 7.64% 0.19 - - - -0.00 11.67 87.51 0.63 - -
2005-06 9,727 $83,536,454 8.17% 0.07 - - - -0.00 0.14 11.94 87.85 - -
2005-09 9,262 $78,460,725 8.55% 0.13 - - - -0.00 0.16 11.97 87.73 - -
2005-12 8,619 $74,204,046 9.03% 0.14 - - - - 0.20 - 12.23 87.43 -
2006-03 8,405 $70,859,001 9.61% 0.15 - - - - 0.21 - 12.05 86.92 0.68
2006-06 7,935 $65,569,711 9.61% 0.16 - - - - 0.23 - 12.14 86.79 0.68
2006-09 7,452 $61,392,851 9.60% 0.17 - - - - 0.25 - 12.13 86.76 0.69
Priv Unguar Consol 2004-12 881 $41,123,806 5.56% - - - 1.09 98.91 - - - - -
2005-03 895 $41,542,001 6.19% - - - - 15.81 84.19 - - - -
2005-06 892 $41,484,215 6.73% - - - - - 100.00 - - - -
2005-09 887 $40,801,039 7.12% - - - - 0.03 13.67 85.98 0.32 - -
2005-12 875 $39,913,776 7.60% - - - - - 0.03 99.56 0.41 - -
2006-03 864 $38,943,928 8.19% - - - - - - 13.35 85.89 0.76 -
2006-06 844 $37,975,480 8.63% - - - - - 0.09 0.03 98.91 0.97 -
2006-09 823 $36,371,943 9.13% - - - - - - 0.03 10.38 88.69 0.90
Priv Unguar Grad 2004-12 8,841 $118,742,475 4.29% - - 0.55 96.96 2.49 - - - - -
2005-03 9,439 $128,149,349 5.16% - - - 42.96 56.27 0.77 - - - -
2005-06 9,297 $126,849,989 5.68% - - - 0.57 74.81 24.61 - - - -
2005-09 9,159 $125,121,385 6.04% - - - 0.01 45.90 53.62 0.47 - - -
2005-12 9,025 $122,673,098 6.54% - - - - 4.72 72.47 22.80 - - -
2006-03 8,894 $121,918,152 7.11% - - - - 0.09 42.98 56.37 0.56 - -
2006-06 8,730 $120,309,797 7.58% - - - - 0.07 5.07 71.88 22.98 - -
2006-09 8,563 $118,486,843 8.04% - - - - 0.07 0.17 40.03 59.29 0.44 -
(Continued)
Page 22
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2004-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar KAL 2004-12 47,932 $425,421,707 4.73% - - - 99.78 0.22 - - - - -
2005-03 47,421 $420,554,687 5.35% - - - 1.79 98.11 0.10 - - - -
2005-06 46,901 $414,550,372 5.89% - - - - 99.78 0.22 - - - -
2005-09 46,368 $407,287,664 6.26% - - - - 5.54 94.37 0.10 - - -
2005-12 46,328 $405,556,545 6.76% - - - - - 99.73 0.27 - - -
2006-03 45,775 $398,805,541 7.34% - - - - - 2.03 97.83 0.13 - -
2006-06 45,188 $392,024,173 7.77% - - - - - 0.32 99.43 0.25 - -
2006-09 44,505 $384,291,998 8.26% - - - - - 0.33 5.25 94.31 0.12 -
Trust Total COLLECTIONPERIOD END DATE
2004-12 104,030 $995,753,230 4.75% 0.03 4.83 12.04 62.70 9.08 1.43 8.41 0.25 1.24 -
2005-03 110,499 $1,074,619,278 5.35% 0.03 4.69 10.93 13.00 51.65 6.79 7.56 2.75 2.59 -
2005-06 107,145 $1,051,851,797 5.71% 0.03 4.50 11.24 7.16 49.53 14.09 1.20 9.69 2.55 -
2005-09 103,497 $1,026,514,097 6.06% 0.03 2.55 8.77 8.40 11.13 50.42 6.77 9.44 2.51 -
2005-12 100,789 $1,005,080,170 6.40% 0.03 2.65 9.00 8.07 3.57 54.97 9.28 3.50 8.94 -
2006-03 98,178 $982,398,618 6.79% 0.03 2.70 9.16 8.04 2.90 7.60 51.66 9.09 8.77 0.05
2006-06 94,993 $953,620,188 7.07% 0.03 2.73 9.26 7.95 2.85 1.69 51.93 15.11 8.36 0.10
2006-09 91,525 $925,997,159 7.44% 0.03 2.79 9.34 6.91 0.72 1.80 10.05 54.44 13.78 0.15
Page 23
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2005-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Federal Consol 2006-02 9,346 $144,965,656 3.68% 0.06 25.12 41.37 26.97 3.21 1.54 0.78 0.88 0.07 -
2006-05 10,314 $179,501,243 4.60% 0.05 20.30 33.97 21.30 3.44 1.51 1.51 6.45 11.47 -
2006-08 10,634 $182,218,616 4.60% 0.05 19.58 33.55 21.39 4.79 2.18 1.46 6.01 10.98 -
Federal SLS 2006-02 1,128 $7,879,284 6.10% - - - - 0.32 99.68 - - - -
2006-05 1,393 $7,860,220 6.15% - - - 0.03 0.19 99.79 - - - -
2006-08 1,077 $5,780,044 7.99% - - - - - 0.03 87.69 12.28 - -
Federal Stafford 2006-02 16,113 $48,351,852 5.06% - - - 38.76 61.10 0.14 - - - -
2006-05 15,848 $45,531,117 5.10% - - 0.05 38.28 57.28 4.33 0.02 0.04 0.01 -
2006-08 13,756 $38,752,884 6.93% - - - - 0.20 42.01 57.32 0.46 0.01 -
Priv Guar Consol 2006-02 132 $5,584,265 7.35% - - - - - 4.50 95.50 - - -
2006-05 606 $14,680,192 7.91% - - - - - 0.44 22.45 77.11 - -
2006-08 590 $14,316,770 8.33% - - - - - 0.20 11.64 88.16 - -
Priv Guar Grad 2006-02 877 $8,958,386 7.24% - - - - - 21.68 77.87 - 0.44 -
2006-05 5,667 $26,645,626 7.90% - - - - 0.03 - 30.01 69.82 0.15 -
2006-08 5,340 $24,580,435 8.32% - - - - 0.06 - 13.79 86.00 - 0.15
Priv Unguar Campus Door 2006-02 7,833 $60,809,054 8.24% - - - - - 0.05 - 99.95 - -
2006-05 7,619 $61,278,117 8.49% - - - - - 0.06 - 99.94 - -
2006-08 7,443 $61,187,087 8.99% - - - - - 0.06 - 4.50 95.44 -
Priv Unguar Consol 2006-02 674 $27,181,826 8.19% - - - - - 0.44 10.88 88.46 0.22 -
2006-05 667 $26,688,268 8.62% - - - - - 0.29 0.92 98.25 0.53 -
2006-08 660 $26,195,838 9.12% - - - - - 0.30 0.40 10.38 88.04 0.88
Priv Unguar Grad 2006-02 7,819 $93,514,851 7.23% - - - - 0.09 31.79 60.78 7.33 - -
2006-05 7,673 $92,802,746 7.77% - - - - 0.11 2.38 54.78 42.60 0.14 -
2006-08 7,504 $91,450,006 8.27% - - - - 0.11 0.09 28.97 63.25 7.59 -
(Continued)
Page 24
KSLT 2006-A Please see the end of this report for important notes regarding this information.
13:13 Wednesday, November 1, 2006
KeyCorp Student Loan TrustsWEIGHTED AVERAGE COUPON RATE
Collection Periods through September 2006
KSLT 2005-A NUMBEROF LOANS
TOTALBALANCE
INTEREST RATE TIER (% of Total Balance)
WAC 0.00-1.99 2.00-2.99 3.00-3.99 4.00-4.99 5.00-5.99 6.00-6.99 7.00-7.99 8.00-8.99 9.00-9.99Above10.00
LOAN TYPECOLLECTION
PERIOD END DATE
Priv Unguar KAL 2006-02 50,271 $400,738,064 7.38% - - - - - 0.62 96.68 2.70 - -
2006-05 49,703 $395,791,673 7.81% - - - - - 0.22 92.08 7.70 - -
2006-08 48,963 $390,556,305 8.31% - - - - - 0.26 3.98 93.10 2.67 -
Trust Total COLLECTIONPERIOD END DATE
2006-02 94,193 $797,983,239 6.63% 0.01 4.56 7.52 7.25 4.30 5.60 57.73 13.01 0.03 -
2006-05 99,490 $850,779,203 7.05% 0.01 4.28 7.17 6.54 3.81 1.86 50.49 23.39 2.46 -
2006-08 95,967 $835,037,985 7.51% 0.01 4.27 7.32 4.67 1.07 2.57 9.24 56.59 14.23 0.03
13:08 Wednesday, November 1, 2006
KeyCorp Student Loan Trusts WEIGHTED AVERAGE COUPON RATE Collection Periods through September 2006
KSLT Static Pool Performance Notes Weighted Average Coupon Rate Report - Account level data for KSLT 2001-A for the month ending November 2001 is unavailable. - Account level data for Great Lakes-serviced loans for periods from February 2002 to November 2002 inclusive is unavailable, impacting Key Alternative Loans and certain FFELP loan type
reporting, and therefore, only PHEAA-serviced loan performance data is shown for those periods. - Effective July 2006, reporting for the number of paid off or closed accounts with zero principal balance or accounts with only government interest receivable have been corrected retrospectively to
remove these accounts as open and active accounts. - As a result of improved account-level loan status data, the reported WAC for Career Loans has been corrected retrospectively. Accordingly, the restated WAC may not be directly comparable to
prior published trust servicer reports.
KSLT 2006-A Page 25