$325,000,000 Class A-1 Student Loan-Backed Notes
$438,000,000 Class A-2 Student Loan-Backed Notes
$260,000,000 Class A-3 Student Loan-Backed Notes
$285,000,000 Class A-4 Student Loan-Backed Notes
$156,273,000 Class A-5 Student Loan-Backed Notes
$45,287,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: July 28, 2004
Issue Amount: $1,509,560,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .01%
CUSIP: 78442GMF0
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .03%
CUSIP: 78442GMG8
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GMH6
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .15%
CUSIP: 78442GMJ2
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .17%
CUSIP: 78442GMK9
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .36%
CUSIP: 78442GML7
Servicer:
Sallie Mae, Inc.
Eligible Lender Trustee:
The Bank of New York Trust Company, N.A.
Indenture Trustee:
Deutsche Bank Trust Company Americas
Administrator:
Sallie Mae, Inc.
Luxembourg Paying Agent:
Deutsche Bank Luxembourg SA
Underwriters:
Citigroup
Goldman, Sachs & Co.
Lehman Brothers