Exhibit 99.3

(in millions)	Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended			Period Ended
	January 27, 2007			March 3, 2007			March 31, 2007			April 28, 2007			June 2, 2007			June 30, 2007			July 28, 2007			September 1, 2007			September 29, 2007			October 27, 2007			December 1, 2007			December 29, 2007			January 26, 2008			March 1, 2008			March 29, 2008			April 26, 2008			May 31, 2008			June 28, 2008			July 26, 2008			August 31, 2008			September 27, 2008			October 25, 2008			November 29, 2008			December 27, 2008
Gross Receivables Balance	$	766.1		$	713.2		$	771.2		$	770.4		$	819.4		$	861.5		$	789.4		$	756.0		$	782.0		$	796.9		$	851.8		$	902.5		$	864.0		$	874.3		$	913.5		$	962.1		$	1,107.0		$	1,085.8		$	1,119.5		$	992.5		$	1,017.6		$	1,046.1		$	1,120.2		$	1,107.9
Less:
Ineligible receivables (a)		(32.7	)		(26.0	)		(29.4	)		(25.9	)		(28.1	)		(28.3	)		(26.2	)		(22.3	)		(26.7	)		(28.4	)		(24.3	)		(27.1	)		(31.0	)		(28.8	)		(30.3	)		(33.5	)		(34.1	)		(40.1	)		(47.2	)		(46.2	)		(49.5	)		(48.4	)		(43.3	)		(43.2	)
Eligible Receivables Balance	$	733.4		$	687.2		$	741.8		$	744.5		$	791.3		$	833.2		$	763.2		$	733.7		$	755.2		$	768.6		$	827.5		$	875.4		$	833.0		$	845.5		$	883.2		$	928.5		$	1,072.9		$	1,045.6		$	1,072.3		$	946.3		$	968.1		$	997.7		$	1,076.9		$	1,064.7
Less:
Excess Concentrations		(4.7	)		(4.7	)		0.0			0.0			(2.1	)		(10.4	)		(25.2	)		(7.0	)		(5.4	)		(1.9	)		(9.8	)		(12.4	)		(34.7	)		(7.3	)		(13.8	)		(11.6	)		(22.5	)		(24.4	)		(33.1	)		(9.2	)		(6.8	)		(35.0	)		(25.8	)		(42.0	)
Other borrowing base exclusions (b)		(175.8	)		(137.1	)		(190.2	)		(194.7	)		(215.3	)		(228.7	)		(343.6	)		(261.7	)		(212.6	)		(180.9	)		(196.2	)		(223.0	)		(210.9	)		(176.7	)		(178.8	)		(170.0	)		(194.4	)		(171.3	)		(220.4	)		(113.9	)		(129.8	)		(156.6	)		(176.8	)		(173.4	)
Receivable eligible for advancement	$	552.9		$	545.3		$	551.7		$	549.8		$	574.0		$	594.1		$	394.4		$	465.0		$	537.2		$	585.8		$	621.5		$	640.0		$	587.5		$	661.5		$	690.6		$	746.9		$	856.0		$	849.9		$	818.7		$	823.2		$	831.5		$	806.2		$	874.3		$	849.2
Advance Rate		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%		85	%
Borrowing Base	$	470.0		$	463.5		$	468.9		$	467.3		$	487.9		$	505.0		$	335.2		$	395.2		$	456.6		$	497.9		$	528.3		$	544.0		$	499.4		$	562.3		$	587.0		$	634.9		$	727.6		$	722.4		$	695.9		$	699.7		$	706.8		$	685.2		$	743.2		$	721.8
Effective Advance Rate %		61	%		65	%		61	%		61	%		60	%		59	%		42	%		52	%		58	%		62	%		62	%		60	%		58	%		64	%		64	%		66	%		66	%		67	%		62	%		71	%		69	%		66	%		66	%		65	%
3 Month Default Ratio		2.79	%		2.58	%		2.40	%		2.22	%		2.18	%		2.10	%		2.03	%		1.86	%		1.77	%		1.70	%		1.65	%		1.63	%		1.64	%		1.67	%		1.66	%		1.66	%		1.62	%		1.65	%		1.71	%		1.96	%		2.23	%		2.34	%		2.26	%		1.97	%
3 Month Dilution Ratio		1.68	%		1.89	%		1.95	%		1.91	%		1.67	%		1.68	%		1.74	%		1.96	%		1.97	%		1.95	%		1.97	%		1.94	%		1.93	%		1.91	%		2.01	%		2.06	%		2.07	%		2.05	%		2.02	%		1.91	%		1.85	%		1.89	%		1.96	%		2.10	%
Receivable Turnover Days		24			18			25			24			21			26			14			13			21			22			20			25			20			18			22			23			20			21			21			16			22			21			19			20
The table above shows what our eligible receivables would have been under the Second Lien Facility had such facility been in place over the past 24 months. Available receivables have increased over that time period due to the impact of the Brooks Eckerd acquisition and the integration of these receivables into the Rite Aid receivables adjudication system.
(a) - Ineligible receivables are receivables that do not qualify for inclusion in the borrowing base caclulations. These include receivables from certain governmental agencies and receivables more than 120 days past due.
(b) - Represents reductions to the borrowing base for cash received but not applied to a payor and other items

The following tables show historical receivable quality statistics for receivables in the

securitization program.

($ in millions)			Receivables Aging
Month	Annualized Turnover	Dilution %	0 - 30 Days	31 -60 Days	61 - 90 Days	> 90 Days	Total
Dec-08	20	2.0%	$946.9	$113.0	$17.8	$30.2	$1,107.9
Nov-08	19	2.0%	$957.8	$109.9	$22.5	$30.1	$1,120.2
Oct-08	21	1.9%	$901.1	$93.0	$21.3	$30.6	$1,046.1
Sep-08	22	1.9%	$888.4	$77.1	$19.9	$32.1	$1,017.6
Aug-08	16	1.9%	$865.3	$74.3	$21.5	$31.5	$992.5
Jul-08	21	2.0%	$950.0	$110.5	$22.3	$36.7	$1,119.5
Jun-08	21	2.1%	$948.8	$90.1	$21.3	$25.6	$1,085.8
May-08	20	2.1%	$956.6	$111.8	$17.0	$21.6	$1,107.0
Apr-08	23	2.1%	831.8	91.3	15.6	23.3	962.1
Mar-08	22	2.0%	796.9	84.1	11.2	21.4	913.5
Feb-08	18	1.9%	767.9	76.9	11.9	17.5	874.3
Jan-08	20	1.9%	746.0	81.9	16.4	19.7	864.0
Dec-07	25	1.9%	759.9	107.7	16.2	18.8	902.5
Nov-07	20	2.0%	720.7	94.0	17.5	19.6	851.8
Oct-07	22	2.0%	647.5	114.5	16.4	18.6	796.9
Sep-07	21	2.0%	661.3	94.1	10.3	16.3	782.0
Aug-07	13	2.0%	604.3	112.5	23.4	15.8	756.0
Jul-07	14	1.7%	610.2	145.5	11.5	22.2	789.4
Jun-07	26	1.7%	$652.2	$175.3	$14.2	$19.8	$861.5

Note: Turnover and dilution based on securitization seller reports

The following table shows a proforma obligor concentration calculation for the Period ended

December 27, 2008

($ in millions)	Ratings		Net Outstanding		Concentration		Approved		Excess
Obligor Name	S&P	Moody's	Adjusted Balance		Limit %		Limit		Concentrations
Obligor A	BBB	Baa3	$	200.6		20.0%	$	178.2	$	(22.4	)
Obligor B	BBB	Baa3		187.2		20.0%		178.2		(8.9	)
Obligor C	BBB	Ba1		98.9		20.0%		178.2		0.0
Obligor D	A-	A3		34.4		20.0%		178.2		0.0
Obligor E	BBB	Ba1		32.9		20.0%		178.2		0.0
Obligor F	AA	A2		16.3		20.0%		178.2		0.0
Obligor G	BB	Baa3		51.1		10.0%		89.1		0.0
Obligor H	BBB+	Baa1		34.2		10.0%		89.1		0.0
Obligor I				55.3		5.0%		44.6		(10.7	)
Obligor J				24.2		5.0%		44.6		0.0
Obligor K				19.5		5.0%		44.6		0.0
Obligor L				15.8		5.0%		44.6		0.0
Obligor M				13.7		5.0%		44.6		0.0
Obligor N				12.8		5.0%		44.6		0.0
Obligor O				9.6		5.0%		44.6		0.0
Total			$	806.5					$	(42.0	)