Exhibit 99.1

EXHIBIT 99.1 – ADMINISTRATOR’S DISTRIBUTION DATE CERTIFICATE

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007


Distributions

“Collection Account” Distributions

To the U.S. Department of Education						817,997
To Servicers, Trustee, Delaware Trustee, Administration Fees						280,884
To the Future Distribution Fund for Trustee Payments						5,250
To Future Distribution Fund for Class A Interest Payments						3,785,129
To Future Distribution Fund for Class B Interest Payments						234,500
To Pay Interest on Class C Notes						616,621
To the Reserve Account						—
To Pay Principal on Class A Notes						22,111,347
Subtotal						27,851,728

“Future Distribution Fund” Distributions

From the Capitalized Interest Account						—
To the Trustee						—
To the Class A Noteholders for Interest						—
A-1						3,900,224
A-2						2,569,724
A-3						4,651,078
A-4						5,548,287
A-5						1,992,361
To the Class B Noteholders for Interest						—
Subtotal						18,661,675
Total Distributions						46,513,403

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007


1. Restricted Cash Account Activity		06/30/07			07/31/07			08/31/07

A. Collection Account Activity

Beginning Collection Account Balance	$	—		$	5,392,372		$	9,627,497
Collection period payment activity
Principal Payments		5,068,426			4,363,492			3,847,265
Principal Claim Payments		51,716			553,886			809,325
Interest Payments		2,068,105			2,242,300			2,216,728
Interest Claim Payments		995			11,157			31,968
Fees		6,245			6,973			6,281
Repurchased principal and interest		—			—			—
Subtotal		7,195,486			7,177,809			6,911,568
Prior Period Collections Deposited by the Servicer in the Current Period		—			475,116			683,244
Current Period Collections Deposited by the Servicer in the Subsequent Period		(475,116	)		(683,244	)		(207,025	)
Total Cash Remitted by the Servicers During the Current collection Period		6,720,371			6,969,680			7,387,787
Other Deposits
Special Allowance Payments		—			1,474,866			—
Subsidy Payments		—			413,622			—
Interest Earnings on Trust Accounts		—			769,328			1,010,338
Total Deposits		6,720,371			9,627,497			8,398,126
Amounts transferred from other Trust Funds		—			—			—
Subtotal		6,720,371			15,019,869			18,025,622
Total Distributions (Prior Period)		(1,327,999	)		(5,392,372	)		(6,295,092	)
Collection Account Balance at the end of the Collection Period	$	5,392,372		$	9,627,497		$	11,730,530

B. Distributions from the Collection Account

Allocation Date		07/25/07			08/27/07			09/25/07

To the U.S. Department of Education	$	817,399		$	817,843		$	817,997
To Servicers, Trustee, Delaware Trustee, Administration Fees		—			—			280,884
To Pay Future Trustee, Administration, and Interest Distributions		4,574,973			5,477,249			4,024,879
To Pay Interest on Class A Notes		—			—			—
To Pay Principal on Class A Notes		—			—			5,990,149
To Pay Interest on Class B Notes		—			—			—
To Pay Principal on Class B Notes		—			—			—
To Pay Interest on Class C Notes		—			—			616,621
To Pay Principal on Class C Notes		—			—			—
For Redemption of Notes		—			—			—
To Pay Carry-Over Interest Amounts on Notes		—			—			—
To Swap Counterparties		—			—			—
To the Reserve Account		—			—			—
To the Acquisition Account		—			—			—
To the Remarketing Fee Fund		—			—			—
To the Supplemental Interest Fund		—			—			—
To the Surplus Fund/Issuer		—			—			—
Total Collection Account Distributions	$	5,392,372		$	6,295,092		$	11,730,530

C. Payments from the Trust Estate

Total Restricted Cash at the beginning of the collection period	$	218,008,721		$	221,243,491		$	226,195,733
Total Deposits		6,720,371			9,627,497			8,398,126
Note Retirements		—			—			—
Payments
Class A ARN Notes		—			—			—
Class B ARN Notes		(140,438	)		(189,000	)		(188,300	)
Class C ARN Notes		—			—			—
Class A FRN Notes		—			—			—
Class B FRN Notes		—			—			—
Class C FRN Notes		—			—			—
Consolidation Rebate		—			(817,399	)		(817,843	)
Broker Dealer		(3,938	)		(5,250	)		(5,250	)
Auction Agent		—			—			—
Servicing		—			—			—
Administrative		—			—			—
Trustee		—			—			—
Amounts released to Issuer		—			—			—
Miscellaneous		(3,341,225	)		(3,663,606	)		(2,651,916	)
Total Payments		(3,485,600	)		(4,675,255	)		(3,663,309	)
Total Restricted Cash Account Balance at the end of the Collection Period	$	221,243,491		$	226,195,733		$	230,930,550

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007


2. Notes Balances		Original Balance			Beginning Balance			Interest Paid			Principal Paid			Ending Balance			Current Factor
Senior FRN:
A-1	$	237,000,000		$	237,000,000		$	—		$	—		$	237,000,000			1.0000
A-2		155,000,000			155,000,000			—			—			155,000,000			1.0000
A-3		279,000,000			279,000,000			—			—			279,000,000			1.0000
A-4		331,000,000			331,000,000			—			—			331,000,000			1.0000
A-5		118,000,000			118,000,000			—			—			118,000,000			1.0000
Subtotal		1,120,000,000			1,120,000,000			—			—			1,120,000,000			1.0000
Subordinate ARN:
B-1		45,000,000			45,000,000			517,738			—			45,000,000			1.0000
Subtotal		45,000,000			45,000,000			517,738			—			45,000,000			1.0000
Subordinate FRN:
C-1		35,000,000			35,000,000			—			—			35,000,000			1.0000
Subtotal		35,000,000			35,000,000			—			—			35,000,000			1.0000

Total	$	1,200,000,000		$	1,200,000,000		$	517,738		$	—		$	1,200,000,000			1.0000

3. Portfolio Overview		6/7/07 Closing			06/30/07			Change			07/31/07			Change			08/31/07

Beginning Balance	$	—		$	924,346,105		$	(786,659	)	$	923,559,446		$	(199,762	)	$	923,359,684
Loans Purchased		924,346,105			3,454,485			209,121			3,663,606			(1,011,690	)		2,651,916
Loans Repurchased		—			—			—			—			—			—
Loans Sold		—			—			—			—			—			—
Loans Repaid		—			(5,068,426	)		704,934			(4,363,492	)		516,227			(3,847,265	)
Claims Paid		—			(51,716	)		(502,170	)		(553,886	)		(255,439	)		(809,325	)
Capitalized Interest		—			875,627			172,839			1,048,466			156,079			1,204,545
Servicer Adjustments		—			3,371			2,174			5,545			(7,459	)		(1,914	)
Ending Balance	$	924,346,105		$	923,559,446		$	(199,762	)	$	923,359,684		$	(802,044	)	$	922,557,641
Accrued Interest	$	9,980,187		$	10,610,374		$	707,632		$	11,318,007		$	978,320		$	12,296,327
SAP Receivable		—			1,468,457			317,850			1,786,307			1,869,735			3,656,042
Servicer Payments Due		—			475,116			208,129			683,244			(476,219	)		207,025
Trust Cash Accounts		218,008,721			221,243,491			4,952,242			226,195,733			4,734,816			230,930,550
Total Assets	$	1,152,335,013		$	1,157,356,885		$	5,986,091		$	1,163,342,976		$	6,304,609		$	1,169,647,585
Senior Notes	$	1,120,000,000		$	1,120,000,000		$	—		$	1,120,000,000		$	—		$	1,120,000,000
Subordinate Notes		80,000,000			80,000,000			—			80,000,000			—			80,000,000
Accrued Liabilities		—			—			10,727,399			10,727,399			5,581,641			16,309,039
Total Liabilities	$	1,200,000,000		$	1,200,000,000		$	10,727,399		$	1,210,727,399		$	5,581,641		$	1,216,309,039
Selected Statistics:
Asset Coverage (a)		96.03	%		96.45	%		-0.40	%		96.05	%		0.06	%		96.11	%
Asset Coverage (aaa)		102.89	%		103.34	%		-0.42	%		102.91	%		0.06	%		102.98	%
Subordinate %		6.67	%		6.67	%		0.00	%		6.67	%		0.00	%		6.67	%
WA Coupon		5.66	%		5.66	%		0.00	%		5.66	%		0.00	%		5.66	%
Daily Avg 1 Mon Libor		5.32	%		5.32	%		0.00	%		5.32	%		0.15	%		5.47	%
Avg 3 Mon Libor		5.36	%		5.36	%		0.00	%		5.36	%		0.10	%		5.46	%
Average Balance	$	38,866		$	38,866			152		$	39,018			64		$	39,081
WA Rem. Mo.		289			292			(0	)		292			(0	)		291.7
Number of Loans		23,783			23,717			(52	)		23,665			(59	)		23,606
Estimated % CPR		0.00	%		3.60	%		-1.02	%		2.58	%		-0.22	%		2.36	%


4. Trust Cash Accounts		6/7/07 Closing			06/30/07			Change			07/31/07			Change			08/31/07
Collection acct.	$	—		$	5,392,372		$	4,235,125		$	9,627,497		$	2,103,033		$	11,730,530
Reserve acct.		2,761,717			2,761,717			—			2,761,717			—			2,761,717
Prefunding acct.		140,360,612			140,360,612			—			140,360,612			—			140,360,612
Add-on Consol acct.		29,886,391			26,545,166			(3,663,606	)		22,881,560			(2,651,916	)		20,229,644
Capitalized Int. acct.		45,000,000			45,000,000			(8,039,378	)		36,960,622			—			36,960,622
Future Distribution Fund		—			1,183,624			12,420,102			13,603,726			5,283,699			18,887,425
Total	$	218,008,721		$	221,243,491		$	4,952,242		$	226,195,733		$	4,734,816		$	230,930,550

5. Accrued Liabilities		6/7/07 Closing			06/30/07			Change			07/31/07			Change			08/31/07
Accrued Liabilities
Interest Payable	$	—		$	4,226,424		$	5,453,074		$	9,679,498		$	5,463,499		$	15,142,997
Admin Fee Payable		—			38,924			1,008,977			1,047,901			118,141			1,166,042
Total	$	—		$	4,265,347		$	6,462,051		$	10,727,399		$	5,581,641		$	16,309,039

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007


6. Claims in process		6/7/07 Closing			06/30/07			Change			07/31/07			Change			08/31/07

Beginning Balance	$	—		$	—		$	1,417,448		$	1,417,448		$	721,946		$	2,139,394
Net Claims Filed		—			1,469,164			(193,332	)		1,275,832			(576,119	)		699,714
Net Settlements		—			(51,716	)		(502,170	)		(553,886	)		(258,852	)		(812,739	)
Administrative		—			—			—			—			—			—
Net Rejects		—			—			—			—			—			—

Total	$	—		$	1,417,448		$	721,946		$	2,139,394		$	(113,025	)	$	2,026,369

7. Loans by School Type		WA Coupon			$ of Loans			Distribution			# of loans			Distribution			Avg. Loan Balance
(current month)
4-Year		0.00	%	$	—			0.00	%		—			0.00	%	$	—
2-Year		0.00	%		—			0.00	%		—			0.00	%		—
Proprietary		0.00	%		—			0.00	%		—			0.00	%		—
Graduate		0.00	%		—			0.00	%		—			0.00	%		—
Other/Unknown		5.66	%		922,557,641			100.00	%		23,606			100.00	%		39,081

Total		5.66	%	$	922,557,641			100.00	%		23,606			100.00	%	$	39,081

8. Loans by Status ($)		06/30/07			Distribution			07/31/07			Distribution			08/31/07			Distribution
In Repayment, days DQ
0-30	$	529,133,298			57.29	%	$	521,529,041			56.48	%	$	521,605,706			56.54	%
31-60		31,917,002			3.46	%		32,401,354			3.51	%		31,600,853			3.43	%
61-90		14,956,521			1.62	%		14,429,641			1.56	%		14,031,566			1.52	%
91-120		9,105,655			0.99	%		7,853,780			0.85	%		8,436,713			0.91	%
121-150		5,939,143			0.64	%		6,791,255			0.74	%		5,662,651			0.61	%
151-180		4,514,181			0.49	%		4,882,220			0.53	%		4,694,946			0.51	%
181-210		4,108,206			0.44	%		3,506,937			0.38	%		3,587,476			0.39	%
211-240		3,466,461			0.38	%		2,081,849			0.23	%		2,652,990			0.29	%
241-270		2,248,552			0.24	%		3,163,012			0.34	%		1,642,905			0.18	%
270+		2,031,364			0.22	%		2,769,108			0.30	%		3,934,103			0.43	%
Total repayment	$	607,420,383			65.77	%	$	599,408,199			64.92	%	$	597,849,909			64.80	%
In School		—			0.00	%		—			0.00	%		—			0.00	%
Grace		—			0.00	%		—			0.00	%		—			0.00	%
Deferment		202,752,339			21.95	%		210,179,194			22.76	%		213,396,005			23.13	%
Forbearance		111,969,276			12.12	%		111,632,898			12.09	%		109,285,357			11.85	%
Claims in Process		1,417,448			0.15	%		2,139,394			0.23	%		2,026,369			0.22	%
Administrative		—			0.00	%		—			0.00	%		—			0.00	%
Net Rejects		—			0.00	%		—			0.00	%		—			0.00	%
Total	$	923,559,446			100.00	%	$	923,359,684			100.00	%	$	922,557,641			100.00	%

9. Loans by Status (#)		06/30/07			Distribution			06/30/07			Distribution			08/31/07			Distribution
In Repayment, days DQ
0-30		14,670			61.85	%		14,406			60.87	%		14,343			60.76	%
31-60		872			3.68	%		857			3.62	%		856			3.63	%
61-90		421			1.78	%		405			1.71	%		371			1.57	%
91-120		267			1.13	%		244			1.03	%		237			1.00	%
121-150		181			0.76	%		197			0.83	%		177			0.75	%
151-180		140			0.59	%		147			0.62	%		142			0.60	%
181-210		96			0.40	%		110			0.46	%		106			0.45	%
211-240		91			0.38	%		55			0.23	%		83			0.35	%
241-270		54			0.23	%		80			0.34	%		45			0.19	%
270+		47			0.20	%		66			0.28	%		92			0.39	%
Total repayment		16,839			71.00	%		16,567			70.01	%		16,452			69.69	%
In School		—			0.00	%		—			0.00	%		—			0.00	%
Grace		—			0.00	%		—			0.00	%		—			0.00	%
Deferment		4,413			18.61	%		4,579			19.35	%		4,689			19.86	%
Forbearance		2,430			10.25	%		2,466			10.42	%		2,412			10.22	%
Claims in Process		35			0.15	%		53			0.22	%		53			0.22	%
Administrative		—			0.00	%		—			0.00	%		—			0.00	%
Net Rejects		—			0.00	%		—			0.00	%		—			0.00	%
Total		23,717			100.00	%		23,665			100.00	%		23,606			100.00	%

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007


10. Loans by Guarantor		WA Coupon			$ of Loans		Distribution		# of Loans			Distribution			Avg. Loan Balance
(current month)
ASA		5.67	%	$	32,524,672		3.53	%	614			2.60	%	$	52,972
Great Lakes		5.66	%		889,411,149		96.41	%	22,974			97.32	%		38,714
ECMC		5.41	%		621,820		0.07	%	18			0.08	%		34,546


Total		5.66	%	$	922,557,641		100.00	%	23,606			100.00	%	$	39,081

11. Loans by Servicer		WA Coupon			$ of Loans		Distribution		# of loans			Distribution			Default Guarantee
(current month)
ACS		5.66	%	$	33,146,492		3.59	%	632			2.68	%		99.00	%
Great Lakes		5.66	%		889,411,149		96.41	%	22,974			97.32	%		99.00	%


Total		5.66	%	$	922,557,641		100.00	%	23,606			100.00	%		99.00	%

12. Loans by Program		WA Coupon			$ of Loans		Distribution		# of loans			Distribution			Avg. Loan Balance
(current month)
Subsidized Stafford		0.00	%	$	—		0.00	%	—			0.00	%	$	—
Unsubsidized Stafford		0.00	%		—		0.00	%	—			0.00	%		—
PLUS		0.00	%		—		0.00	%	—			0.00	%		—
Consolidation		5.66	%		922,557,641		100.00	%	23,606			100.00	%		39,081
Non-FFELP		0.00	%		—		0.00	%	—			0.00	%		—


Total		5.66	%	$	922,557,641		100.00	%	23,606			100.00	%	$	39,081

13. Loans by APR		WA Coupon			$ of Loans		Distribution		# of loans			Distribution			Avg. Loan Balance
(current month)
<4%		3.47	%	$	107,885,816		11.69	%	2,473			10.48	%	$	43,625
4-5%		4.52	%		229,452,555		24.87	%	5,366			22.73	%		42,760
5-6%		5.40	%		193,827,198		21.01	%	4,643			19.67	%		41,746
6-7%		6.47	%		177,055,410		19.19	%	4,771			20.21	%		37,111
7-8%		7.32	%		151,541,442		16.43	%	4,603			19.50	%		32,922
8+%		8.13	%		62,795,220		6.81	%	1,750			7.41	%		35,883

Total		5.66	%	$	922,557,641		100.00	%	23,606			100.00	%	$	39,081

14. Remaining Term		$ of loans			Distribution		# of loans		Distribution			Avg. Loan Balance			Avg. Loan Balance
															(prior month	)
0-60	$	55,731			0.01	%	5		0.02	%	$	11,146		$	11,531
61-120		1,185,330			0.13	%	167		0.71	%		7,098			7,057
121-180		37,949,238			4.11	%	2,598		11.01	%		14,607			14,613
181-240		257,191,068			27.88	%	9,620		40.75	%		26,735			26,758
241-300		222,559,395			24.12	%	5,845		24.76	%		38,077			38,043
301-360		267,923,729			29.04	%	3,848		16.30	%		69,627			69,328
361+		135,693,151			14.71	%	1,523		6.45	%		89,096			88,974

Total	$	922,557,641			100.00	%	23,606		100.00	%	$	39,081		$	39,018

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007

Supplemental Reporting Requirements for 10-D Filing


SAP Interest Index	WA Coupon			$ of Loans	Distribution		# of loans	Distribution			Avg. Loan Balance
3-Month CP Index	5.66	%	$	922,557,641	100.00	%	23,606	100.00	%	$	39,081

Disbursement Date	WA Coupon			$ of Loans	Distribution		# of loans	Distribution			Avg. Loan Balance
Date	5.66	%	$	922,557,641	100.00	%	23,606	100.00	%	$	39,081

Loan by Balance	WA Coupon			$ of Loans	Distribution		# of loans	Distribution			Avg. Loan Balance

$9,999.99 or less	6.67	%		4,511,574	0.00	%	664	0.00	%	$	6,795
$10,000- $14,999	6.60	%		13,005,278	0.00	%	1,029	0.00	%		12,639
$15,000- $19,999	5.94	%		38,986,014	0.00	%	2,195	0.00	%		17,761
$20,000 - $24,999	5.92	%		95,623,269	0.00	%	4,252	0.00	%		22,489
$25,000 - $29,999	5.84	%		85,286,529	0.00	%	3,120	0.00	%		27,335
$30,000 - $39,999	5.69	%		149,951,637	0.00	%	4,328	0.00	%		34,647
$40,000 - $49,999	5.58	%		119,088,006	0.00	%	2,666	0.00	%		44,669
$50,000 - $59,999	5.50	%		91,847,169	0.00	%	1,685	0.00	%		54,509
$60,000 - $69,999	5.46	%		82,262,381	0.00	%	1,273	0.00	%		64,621
$70,000 - $79,999	5.47	%		54,817,868	0.00	%	734	0.00	%		74,684
$80,000 - $89,999	5.51	%		40,494,559	0.00	%	478	0.00	%		84,717
$90,000 - $99,999	5.56	%		29,391,268	0.00	%	311	0.00	%		94,506
$100,000 - $124,999	5.55	%		49,806,614	0.00	%	450	0.00	%		110,681
$125,000 - $149,999	5.54	%		27,314,682	0.00	%	202	0.00	%		135,221
$150,000 or greater	5.61	%		40,170,793	0.00	%	219	0.00	%		183,428

Total	5.66	%	$	922,557,641	0.00	%	23,606	0.00	%	$	39,081

Loan by State	WA Coupon			$ of Loans	Distribution		# of loans	Distribution			Avg. Loan Balance
AK	5.66	%	$	1,856,787	0.20	%	60.00	0.25	%	$	30,946
AL	5.57	%		14,704,571	1.59	%	348.00	1.47	%		42,255
AR	5.82	%		6,277,589	0.68	%	167.00	0.71	%		37,590
AZ	5.73	%		17,150,746	1.86	%	447.00	1.89	%		38,369
CA	5.66	%		91,794,604	9.95	%	2,306.00	9.77	%		39,807
CO	5.76	%		18,911,387	2.05	%	488.00	2.07	%		38,753
CT	5.78	%		9,644,775	1.05	%	265.00	1.12	%		36,395
DC	5.16	%		4,279,180	0.46	%	88.00	0.37	%		48,627
DE	5.58	%		2,606,210	0.28	%	72.00	0.31	%		36,197
FL	5.77	%		47,490,716	5.15	%	1,174.00	4.97	%		40,452
GA	5.58	%		35,561,908	3.85	%	836.00	3.54	%		42,538
HI	5.78	%		4,153,564	0.45	%	110.00	0.47	%		37,760
IA	5.50	%		11,285,524	1.22	%	321.00	1.36	%		35,157
ID	5.53	%		5,922,445	0.64	%	154.00	0.65	%		38,457
IL	5.63	%		42,325,844	4.59	%	1,047.00	4.44	%		40,426
IN	5.91	%		15,266,871	1.65	%	406.00	1.72	%		37,603
KS	5.57	%		10,279,479	1.11	%	253.00	1.07	%		40,630
KY	5.68	%		9,428,153	1.02	%	253.00	1.07	%		37,265
LA	6.03	%		11,812,263	1.28	%	316.00	1.34	%		37,381
MA	5.68	%		20,485,820	2.22	%	517.00	2.19	%		39,624
MD	5.68	%		22,850,744	2.48	%	526.00	2.23	%		43,442
ME	5.67	%		3,528,935	0.38	%	96.00	0.41	%		36,760
MI	5.58	%		35,926,824	3.89	%	867.00	3.67	%		41,438
MN	5.58	%		19,111,836	2.07	%	569.00	2.41	%		33,588
MO	5.60	%		17,910,452	1.94	%	441.00	1.87	%		40,613
MS	5.71	%		9,227,034	1.00	%	239.00	1.01	%		38,607
MT	5.59	%		2,474,205	0.27	%	68.00	0.29	%		36,385
NC	5.79	%		25,332,223	2.75	%	664.00	2.81	%		38,151
ND	5.78	%		2,864,106	0.31	%	98.00	0.42	%		29,226
NE	5.69	%		4,486,104	0.49	%	120.00	0.51	%		37,384
NH	5.68	%		3,611,815	0.39	%	102.00	0.43	%		35,410
NJ	5.67	%		29,230,507	3.17	%	736.00	3.12	%		39,715
NM	5.82	%		4,781,091	0.52	%	133.00	0.56	%		35,948
NV	5.63	%		5,807,958	0.63	%	153.00	0.65	%		37,961
NY	5.56	%		79,013,340	8.56	%	1,999.00	8.47	%		39,526
OH	5.68	%		44,410,948	4.81	%	1,145.00	4.85	%		38,787
OK	5.78	%		8,940,921	0.97	%	230.00	0.97	%		38,874
OR	5.30	%		14,194,452	1.54	%	362.00	1.53	%		39,211
PA	5.65	%		38,773,232	4.20	%	1,022.00	4.33	%		37,939
RI	5.72	%		3,178,146	0.34	%	78.00	0.33	%		40,745
SC	5.81	%		15,437,429	1.67	%	413.00	1.75	%		37,379
SD	5.44	%		3,830,507	0.42	%	111.00	0.47	%		34,509
TN	5.78	%		14,480,509	1.57	%	367.00	1.55	%		39,456
TX	5.77	%		50,886,253	5.52	%	1,355.00	5.74	%		37,554
UT	5.57	%		4,469,668	0.48	%	125.00	0.53	%		35,757
VA	5.65	%		23,628,974	2.56	%	593.00	2.51	%		39,846
VT	5.73	%		2,401,729	0.26	%	47.00	0.20	%		51,101
WA	5.58	%		21,595,388	2.34	%	555.00	2.35	%		38,911
WI	5.66	%		14,894,797	1.61	%	433.00	1.83	%		34,399
WV	5.51	%		5,259,418	0.57	%	143.00	0.61	%		36,779
WY	5.62	%		1,521,821	0.16	%	42.00	0.18	%		36,234
Other	5.49	%		7,257,841	0.79	%	146.00	0.62	%		49,711
Total	0.00	%	$	922,557,641	100.00	%	23,606	100.00	%	$	39,081

Goal Capital Funding Trust 2007-1 (Discrete Trust)

Issue: 2007-1 (under “GOAL” on Bloomberg)

Quarterly Distribution Date - 09/25/07

Collection Period - June 6, 2007 - August 31, 2007


WA Remaining Term by Status			Deferment		Forbearance			Repayment					Remaining Term
Deferment			12		—			305					318
Forbearance			—		4			303					307
Repayment			—		—			280					280
Total			3		0			288					292

Note Interest Rates	06/28/07		07/26/07		8/22/07			9/20/07		9/25/07			Ending Balance
Senior FRN:
A-1	5.39	%	5.39	%	5.39	%		5.39	%	5.22	%	$	214,888,653
A-2	5.43	%	5.43	%	5.43	%		5.43	%	5.26	%		155,000,000
A-3	5.46	%	5.46	%	5.46	%		5.46	%	5.29	%		279,000,000
A-4	5.49	%	5.49	%	5.49	%		5.49	%	5.32	%		331,000,000
A-5	5.53	%	5.53	%	5.53	%		5.53	%	5.36	%		118,000,000
A-6
Subtotal												$	1,097,888,653
Subordinate ARN:
B	5.40	%	5.38	%	6.30	%		6.70	%	6.70	%		45,000,000
Subtotal													45,000,000
Subordinate FRN:
C	5.77	%	5.77	%	5.77	%		5.77	%	5.60	%		35,000,000
Subtotal								—					35,000,000
Total							$	—				$	1,177,888,653

Goal Capital Funding Trust 2007-1 10-D