$575,000,000 Class A-1 Student Loan-Backed Notes
$329,000,000 Class A-2 Student Loan-Backed Notes
$478,000,000 Class A-3 Student Loan-Backed Notes
$246,000,000 Class A-4 Student Loan-Backed Notes
$168,000,000 Class A-5 Student Loan-Backed Notes
$60,759,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: January 29, 2004
Issue Amount: $1,856,759,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .04%
CUSIP: 78442GKQ8
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .14%
CUSIP: 78442GKR6
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .21%
CUSIP: 78442GKS4
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .26%
CUSIP: 78442GKT2
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .32%
CUSIP: 78442GKU9
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .50%
CUSIP: 78442GKV7
Servicer:
Sallie Mae Servicing LP
Eligible Lender Trustee:
The Bank of New York Trust Company, N.A.
Indenture Trustee:
The Bank of New York
Administrator:
Sallie Mae, Inc.
Underwriters:
Lehman Brothers
Morgan Stanley
Goldman, Sachs & Co.
Merrill Lynch & Co.
RBS Greenwich Capital