$164,000,000 Class A-1 Student Loan-Backed Notes
$335,000,000 Class A-2 Student Loan-Backed Notes
$205,000,000 Class A-3 Student Loan-Backed Notes
$467,505,000 Class A-4 Student Loan-Backed Notes
$67,530,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: August 25, 2004
Issue Amount: $1,239,035,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .01%
CUSIP: 78442GMM5
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .02%
CUSIP: 78442GMN3
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GMP8
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .14%
CUSIP: 78442GMQ6
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .46%
CUSIP: 78442GMR4
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:
Merrill Lynch & Co.
Morgan Stanley
Banc of America Securities LLC
Wachovia Securities