iv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00

Transcription

1 I. SLC TRUST Deal Parameters Student Portfolio Characteristics 06/26/2008 Activity 08/31/2008 A is Portfolio Balance 2,035,540, ,308, ,991,231, ii Interest to be Capitalized 23,947, ,759, iii Total Pool 2,059,487, ,012,991, iv Specified Reserve Account Balance 5,121, ,032, v Capitalized Interest Account Balance 2,000, ,000, vi Total Adjusted Pool 2,066,608, ,020,024, B is Pool Balance as a Percent of Original Pool Balance % 99.00% ii Weighted Average Coupon (WAC) 7.108% 4.100% iii Weighted Average Remaining Term iv Number of Loans 711, ,542 v Number of Borrowers 264, ,990 vi Average Outstanding Principal Balance ,013,386, Notes CUSIP Spread Balance Pool Factor Balance Pool Factor 06/26/ /26/ /15/ /15/2008 C is A1 Notes 78444NAA % 677,000, ,406, ii A2 Notes 78444NAB % 713,000, ,000, iii A3 Notes 78444NAC % 289,000, ,000, iv A4 Notes 78444NAD % 314,635, ,635, v B Notes 78444NAE % 61,365, ,365, Total Balances 2,055,000, ,010,406, Specified Overcollateralization Amount 15,499, ,150, Reserve Account 06/26/2008 Activity 09/15/2008 D is Required Reserve Acc Deposit (%) 0.25% 0.25% ii Reserve Acct Initial Deposit () 5,121, ,121, iii Specified Reserve Acct Balance () 5,121, (88,983.06) 5,032, iv Reserve Account Floor Balance () 3,072, ,072, v Current Reserve Acct Balance () 5,121, (88,983.06) 5,032, Capitalized Interest Account 06/26/2008 Activity 09/15/2008 E is Capitalized Interest Account Balance 2,000, ,000, Page 1

2 II. SLC TRUST Distributions Interest Quarterly Quarterly Interest Interest Class CUSIP Interest Interest Interest Carryover Carryover Interest Interest Rate Next Due Paid Shortfall Due Paid Carryover Factor Rate A NAA7 4,816, ,816, % % A NAB5 5,153, ,153, % % A NAC3 2,218, ,218, % % A NAD1 2,592, ,592, % % B 78444NAE9 622, , % % TOTAL 15,404, ,404, CUR LIBOR % Quarterly Quarterly NEXT LIBOR % Class CUSIP Principal Principal Principal Due Paid Factor A NAA7 50,126, ,593, A NAB A NAC A NAD B 78444NAE TOTAL 50,126, ,593, Page 2

3 III. SLC TRUST Transactions from: 06/26/ /31/2008 A B Student Loan Principal Activity is Regular Principal Collections 51,836, ii Principal Collections from Guarantor 233, iii Disbursements, Cancellations and Repurchases 21, iv Other System Adjustments v Total Principal Collections 52,092, Student Loan NonCash Principal Activity is Other Adjustments (812,755.62) ii Capitalized Interest (6,971,849.87) iii Total NonCash Principal Activity (7,784,605.49) C Total Student Loan Principal Activity 44,308, D E Student Loan Interest Activity is Regular Interest Collections 8,963, ii Interest Claims Received from Guarantors 3, iii Collection Fees / Returned Items iv Late Fee Reimbursements 403, v Interest Reimbursements vi Other System Adjustments vii Special Allowance Payments (31,829.58) viii Subsidy Payments 206, ix Lender Fee from DOE x Total Interest Collections 9,545, Student Loan NonCash Interest Activity is Interest Accrual Adjustments (13,202,432.11) ii Government Interest Accrual Adjustments (4,373,836.48) iii Capitalized Interest 6,971, iv Total NonCash Interest Adjustments (10,604,418.72) F Total Student Loan Interest Activity (1,058,555.88) Page 3

4 IV. SLC TRUST Collection Account Activity 06/26/08 08/31/2008 A B Principal Collections is Principal Payments Received 39,449, ii Principal Collections from Guarantor 233, iii Consolidation Principal Payments 12,387, iv Reimbursements by Seller v Borrower Benefits Reimbursements vi Reimbursements by Servicer vii Disbursements, Cancellations and Repurchases 21, viii Total Principal Collections 52,092, Interest Collections is Interest Payments Received 8,925, ii Interest Claims Received from Guarantors 3, iii Consolidation Interest Payments 213, iv Reimbursements by Seller v Borrower Benefits Reimbursements vi Reimbursements by Servicer vii Repurchased Interest viii Collection Fees / Returned Items ix Late Fees 403, x Total Interest Collections 9,545, C Other Reimbursements D Reserves in Excess of Reserve Requirement 88, E Interest Rate Cap Proceeds F Trust Account Investment Income 154, G Administrator Account Investment Income H Capitalized Interest Account Balance to be released TOTAL FUNDS RECEIVED 61,882, LESS FUNDS PREVIOUSLY REMITTED/SET ASIDE: is Consolidation Loan Rebate Fees I TOTAL AVAILABLE FUNDS 61,882, J Servicing Fees Due for Current Period 1,855, K Carryover Servicing Fees Due L Total Fees Due for Period 1,855, Page 4

5 V. SLC TRUST Waterfall for Distributions A Total Available Funds (IVH) 61,882, B Trustee Fees 9, C Administration Fee 20, D Primary Servicing Fees 1,855, E F G H I Class A Noteholders' Interest Distribution Amount Paid is Class A1 4,816, ii Class A2 5,153, iii Class A3 2,218, iv Class A4 2,592, v Total Noteholder's Interest Distribution 14,781, Class B Noteholders' Interest Distribution Amount Paid is Class B (if Interest Subordination Condition NOT in effect) 622, Total Class B Noteholder's Interest Distribution 622, Class A Noteholder's Principal Distribution Amount Paid is Class A1 44,593, ii Class A2 iii Class A3 iv Class A4 v Total Class A Noteholder's Principal Distribution 44,593, If Class B Interest Subordination Condition is in effect, remit the Class B Noteholders' Interest Distribution Amount Class B Noteholder's Principal Distribution Amount Paid is Class B Total Class B Noteholder's Principal Distribution J Increase to the Reserve Account Balance K Carryover Servicing Fees L Additional fees due: (to the Trustees (not covered above), to the paying agent in Ireland and to the Irish Stock Exchange.) M To the Trust Certificate, any remaining amounts Page 5

6 VI. SLC TRUST Historical Pool Information 06/26/0808/31/08 09/01/0811/30/08 12/01/0802/28/09 03/01/0905/31/09 Student Loan Interest Activity is Regular Interest Collections 8,963, ii Interest Claims Received from Guarantors 3, iii Collection Fees / Returned Items iv Late Fee Reimbursements 403, v Interest Reimbursements vi Other System Adjustments vii Special Allowance Payments (31,829.58) viii Subsidy Payments 206, ix Lender Fee from DOE x Total Interest Collections 9,545, Student Loan NonCash Interest Activity is Interest Accrual Adjustments (13,202,432.11) ii Government Interest Accrual Adjustments (4,373,836.48) iii Capitalized Interest 6,971, iv Total NonCash Interest Adjustments (10,604,418.72) Total Student Loan Interest Activity (1,058,555.88) Beginning Student Loan Portfolio Balance 2,035,540, Student Loan Principal Activity is Regular Principal Collections 51,836, ii Principal Collections from Guarantor 233, iii Disbursements, Cancellations and Repurchases 21, iv Other System Adjustments v Total Principal Collections 52,092, Student Loan NonCash Principal Activity is Other Adjustments (812,755.62) ii Capitalized Interest (6,971,849.87) iii Total NonCash Principal Activity (7,784,605.49) () Total Student Loan Principal Activity 44,308, (=) Ending Student Loan Portfolio Balance 1,991,231, (+) Interest to be Capitalized 21,759, (=) TOTAL POOL 2,012,991, (+) Reserve Account Balance 5,032, (+) Capitalized Interest Account Balance 2,000, (=) Total Adjusted Pool 2,020,024,053.39

7 VII. SLC TRUST Portfolio Characteristics Weighted Avg Coupon # of Loans % Pool Balance % STATUS 06/26/ /31/ /26/ /31/ /26/ /31/ /26/ /31/ /26/ /31/2008 REPAYMENT Current 7.162% 4.156% 363, , % % 873,666, ,046, % % 130 Days Delinquent 7.270% 4.265% 57,850 53, % 7.649% 158,261, ,263, % 7.117% 3160 Days Delinquent 7.277% 4.261% 25,156 28, % 4.101% 73,827, ,352, % 4.240% 6190 Days Delinquent 7.285% 4.268% 18,970 20, % 2.862% 58,675, ,763, % 2.969% Days Delinquent 7.251% 4.274% 19,355 13, % 1.948% 60,512, ,645, % 2.019% Days Delinquent 7.248% 4.280% 11,666 12, % 1.741% 35,232, ,407, % 1.858% Days Delinquent 7.226% 4.236% , % 1.844% 860, ,587, % 1.967% Days Delinquent 7.217% 4.265% 16 8, % 1.273% 35, ,860, % 1.334% Days Delinquent 7.070% 4.248% % 0.097% 25, ,182, % 0.108% Days Delinquent 7.457% 4.264% % 0.003% 25, , % 0.003% > 270 Days Delinquent 0.000% 4.410% % 0.001% , % 0.002% TOTAL REPAYMENT 7.195% 4.198% 496, , % % 1,261,123, ,230,200, % % Deferment 6.647% 3.642% 120, , % % 411,747, ,903, % % Forbearance 7.315% 4.317% 93,301 85, % % 386,615, ,888, % % Claims in Process 0.000% 4.338% % 0.041% , % 0.050% Aged Claims Rejected 0.000% 0.000% % 0.000% 0.000% 0.000% GRAND TOTAL 7.108% 4.100% 711, , % % 2,059,487, ,012,991, % % VIII. SLC TRUST Payment History and CPRs Distribution Date 08Sep 08Dec 09Mar 09Jun Total Pool Balances 2,012,991, Current Life CPR CPR 1.06% 1.06% 0.00% 0.00% 0.00% 0.00% 0.00% Page 7