$315,000,000 Class A-1 Student Loan-Backed Notes
$421,000,000 Class A-2 Student Loan-Backed Notes
$376,000,000 Class A-3 Student Loan-Backed Notes
$439,000,000 Class A-4 Student Loan-Backed Notes
$701,121,000 Class A-5 Student Loan-Backed Notes
$92,058,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue : March 18, 2004
Issue Amount : $2,344,179,000
Securities Offered :
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .01%
CUSIP: 78442GLD6
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .01%
CUSIP: 78442GLE4
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GLF1
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .13%
CUSIP: 78442GLG9
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .17%
CUSIP: 78442GLH7
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .47%
CUSIP: 78442GLJ3
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.
Luxembourg Paying Agent :
The Bank of New York (Luxembourg) S.A.
Underwriters:
Banc of America Securities
Citigroup
Credit Suisse First Boston