8-K

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

_______________________________

FORM 8-K

_______________________________

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): January 12, 2022

_______________________________

SLM Student Loan Trust 2004-10
(Exact name of issuer as specified in its charter)

_______________________________

DELAWARE	333-104887/ 333-1049887-09	04-3480392
(State or other jurisdiction	(Commission File Numbers)	(I.R.S. Employer
of formation)		Identification Number)
	c/o Deutsche Bank Trust Company Americas 60 Wall Street, 16th Floor Mail Stop NYC60-1625 New York, New York 10005
	(Address of principal executive offices)

Registrant’s telephone number including area code:  (703) 984-5858

______________________________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company   [  ]  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financing account standards provided pursuant to Section 13(a) of the Exchange Act.   [  ]  

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading symbol(s)	Name of each exchange on which registered
Not Applicable	Not Applicable	Not Applicable

Exhibit Index appears on page 4

1

Item 8.01          Other Events

On January 12, 2022, Navient Solutions, LLC, in its capacity as administrator, furnished to the applicable remarketing agents a preliminary remarketing memorandum (the “Remarketing Memorandum”) for distribution to certain qualified institutional buyers for purposes of remarketing the SLM Student Loan Trust 2004-10 Class A-7A, Class A-7B and Class A-8 Reset Rate Notes.  The Remarketing Memorandum included tables which provide a description of the SLM Student Loan Trust 2004-10 student loan pool as of November 30, 2021.  These tables are attached as an exhibit to this current report.

Item 9.01          Financial Statements, Pro Forma Financial Statements and Exhibits

  (a)          Not applicable

  (b)          Not applicable

  (c)          Not applicable

  (d)          Exhibits

99.1      Tables showing SLM Student Loan Trust 2004-10 Pool Information as of November 30, 2021.

2

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Trust has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	SLM STUDENT LOAN TRUST 2004-10
	By:  NAVIENT SOLUTIONS, LLC, in its capacity as administrator of the Trust
Dated:  January 12, 2022	By:  /s/ C. Scott Booher
	Name:  C. Scott Booher
	Title:    Vice President

3

SLM STUDENT LOAN TRUST 2004-10

Form 8-K

CURRENT REPORT

INDEX TO EXHIBITS

Exhibit

Number          Description

    99.1            Tables Showing SLM Student Loan Trust 2004-10 Pool Information as of November 30, 2021.

4

EX-99.1

EXHIBIT 99.1

ANNEX A

THE TRUST STUDENT LOAN POOL

The trust student loans owned by the trust were originally selected from a portfolio of consolidation student loans owned by SLM ECFC and VG Funding by employing several criteria, including requirements that each trust student loan as of the original cutoff date (and with respect to each additional trust student loan as of its related subsequent cutoff date):

• was a consolidation loan guaranteed as to principal and interest by a guaranty agency under a guarantee agreement and the guaranty agency was, in turn, reinsured by the Department of Education in accordance with the FFELP;

• contained terms in accordance with those required by the FFELP, the guarantee agreements and other applicable requirements;

• was fully disbursed;

• was not more than 210 days past due;

• did not have a borrower who was noted in the related records of the servicer as being currently involved in a bankruptcy proceeding; and

• had special allowance payments, if any, based on the three-month commercial paper rate or the 91-day Treasury bill rate.

No trust student loan as of the applicable cutoff date was subject to any prior obligation to sell that loan to a third party.

Unless otherwise specified, all information with respect to the trust student loans is presented as of November 30, 2021, which is the statistical disclosure date.

The following tables provide a description of specified characteristics of the trust student loans as of the statistical disclosure date.  The aggregate outstanding principal balance of the loans in each of the following tables includes the principal balance due from borrowers, plus accrued interest of $2,457,025 to be capitalized as of the statistical disclosure date.  Percentages and dollar amounts in any table may not total 100% or whole dollars due to rounding.  The following tables also contain information concerning the total number of loans and total number of borrowers in the portfolio of trust student loans.  For ease of administration, the servicer separates a consolidation loan on its system into two separate loan segments representing subsidized and unsubsidized segments of the same loan.  The following tables reflect those loan segments within the number of loans.  In addition, 7 borrowers have more than one trust student loan.

The distribution by weighted average interest rate applicable to the trust student loans on any date following the statistical disclosure date may vary significantly from that in the following tables as a result of variations in the effective rates of interest applicable to the trust student loans and in rates of principal reduction.  Moreover, the information below about the weighted average remaining term to maturity of the trust student loans as of the statistical disclosure date may vary significantly from the actual term to maturity of any of the trust student loans as a result of prepayments or the granting of deferment and forbearance periods. See “Risk Factors—Forbearances Granted As a Result of the COVID-19 Pandemic May Delay Payments of Interest and Principal” in this remarketing memorandum.

The following tables also contain information concerning the total number of loans and the total number of borrowers in the portfolio of trust student loans.

Percentages and dollar amounts in any table may not total 100% of the trust student loan balance, as applicable, due to rounding.

1

COMPOSITION OF THE TRUST STUDENT LOANS AS OF
THE STATISTICAL DISCLOSURE DATE

Aggregate Outstanding Principal Balance	$	907,251,176
Aggregate Outstanding Principal Balance – Treasury Bill	$	45,833,984
Percentage of Aggregate Outstanding Principal Balance –Treasury Bill		5.05	%
Aggregate Outstanding Principal Balance – One-Month LIBOR	$	798,072,914
Percentage of Aggregate Outstanding Principal Balance – One-Month LIBOR		87.97	%
Aggregate Outstanding Principal Balance – Treasury Bill Other	$	63,344,278
Percentage of Aggregate Outstanding Principal Balance – Treasury Bill Other		6.98	%
Number of Borrowers		28,328
Average Outstanding Principal Balance Per Borrower	$	32,027
Number of Loans		51,866
Average Outstanding Principal Balance Per Loan – Treasury Bill	$	38,581
Average Outstanding Principal Balance Per Loan – One-Month LIBOR	$	16,200
Average Outstanding Principal Balance Per Loan – Treasury Bill Other	$	44,766
Weighted Average Remaining Term to Scheduled Maturity	175 months
Weighted Average Annual Interest Rate		4.41	%

We determined the weighted average remaining term to maturity shown in the table from the statistical disclosure date to the stated maturity date of the applicable trust student loan without giving effect to any deferment or forbearance periods that may be granted in the future.  See Appendix A to the preliminary remarketing memorandum.

The weighted average annual borrower interest rate shown in the table is exclusive of special allowance payments.  The weighted average spread for special allowance payments to the 91-day Treasury bill rate was 3.12% as of the statistical disclosure date.

The weighted average spread for special allowance payments to the one-month LIBOR rate was 2.64% as of the statistical disclosure date.  See “Special Allowance Payments” in Appendix A to the preliminary remarketing memorandum.

The category “Other” in the table above represents the Health Education Assistance Loan Program (which we refer to as “HEAL” and the loans originated under such program as “HEAL Loans”) portion of any consolidation loans made under the FFELP which consolidated one or more Stafford Loans, SLS Loans and/or PLUS Loans with one or more student loans originated under the HEAL Program. These consolidation loans are guaranteed as to principal and interest by a guaranty agency and reinsured by the Department of Education. The HEAL portion of any consolidation loan is not eligible to receive special allowance payments or interest subsidy payments. The interest rate on the HEAL Loan segment of any such consolidation loan is variable and is reset each July 1, based upon the average bond-equivalent rate for 91-day Treasury bills auctioned during the three months ending June 30, plus 3.0%. In addition, the applicable interest rate on the HEAL Loan segment of any such consolidation loan is not subject to any cap on the interest rate that may apply to the principal of the HEAL Loan segment.

For these purposes, the 91-day Treasury bill rate is the weighted average per annum discount rate, expressed on a bond equivalent basis and applied on a daily basis, for direct obligations of the United States with a maturity of thirteen weeks, as reported by the U.S. Department of the Treasury.

2

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY BORROWER INTEREST RATES AS OF THE STATISTICAL
DISCLOSURE DATE

Interest Rates	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Less than or equal to 3.00%		10,901	$	144,006,798		15.9%
3.01% to 3.50%		15,011		224,548,504		24.8
3.51% to 4.00%		9,554		149,767,907		16.5
4.01% to 4.50%		9,246		149,569,347		16.5
4.51% to 5.00%		2,030		45,205,296		5.0
5.01% to 5.50%		869		21,230,986		2.3
5.51% to 6.00%		600		15,147,070		1.7
6.01% to 6.50%		550		18,003,243		2.0
6.51% to 7.00%		842		24,856,386		2.7
7.01% to 7.50%		381		13,643,633		1.5
7.51% to 8.00%		712		28,475,745		3.1
8.01% to 8.50%		739		47,828,550		5.3
Equal to or greater than 8.51%		431		24,967,713		2.8
Total		51,866	$	907,251,176		100.0%

We determined the interest rates shown in the table above using the interest rates applicable to the trust student loans as of the statistical disclosure date.  Because trust student loans with different interest rates are likely to be repaid at different rates, this information is not likely to remain applicable to the trust student loans after the statistical disclosure date.  See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools – SLM Corporation’s Student Loan Financing Business” in the prospectus.

3

DISTRIBUTION OF THE TRUST STUDENT LOANS BY
OUTSTANDING PRINCIPAL BALANCE PER BORROWER
AS OF THE STATISTICAL DISCLOSURE DATE

Range of Outstanding Principal Balance	Number of Borrowers		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Less than $5,000.00		5,901	$	15,744,621		1.7%
$5,000.00-$ 9,999.99		4,566		33,088,797		3.6
$10,000.00-$14,999.99		3,185		39,533,090		4.4
$15,000.00-$19,999.99		2,498		43,295,952		4.8
$20,000.00-$24,999.99		1,942		43,483,828		4.8
$25,000.00-$29,999.99		1,550		42,490,887		4.7
$30,000.00-$34,999.99		1,156		37,409,865		4.1
$35,000.00-$39,999.99		1,003		37,540,796		4.1
$40,000.00-$44,999.99		860		36,516,292		4.0
$45,000.00-$49,999.99		719		34,164,786		3.8
$50,000.00-$54,999.99		570		29,856,162		3.3
$55,000.00-$59,999.99		497		28,608,461		3.2
$60,000.00-$64,999.99		444		27,758,317		3.1
$65,000.00-$69,999.99		314		21,167,548		2.3
$70,000.00-$74,999.99		301		21,799,739		2.4
$75,000.00-$79,999.99		282		21,855,259		2.4
$80,000.00-$84,999.99		216		17,774,313		2.0
$85,000.00-$89,999.99		209		18,281,039		2.0
$90,000.00-$94,999.99		177		16,373,865		1.8
$95,000.00-$99,999.99		193		18,807,597		2.1
$100,000.00 and above		1,745		321,699,961		35.5
Total		28,328	$	907,251,176		100.0%

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY DELINQUENCY STATUS AS OF THE
STATISTICAL DISCLOSURE DATE

Number of Days Delinquent	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
0-30 days		50,157	$	860,711,191		94.9%
31-60 days		650		16,721,503		1.8
61-90 days		297		6,898,596		0.8
91-120 days		212		7,989,725		0.9
121-150 days		186		5,319,029		0.6
151-180 days		98		2,670,482		0.3
181-210 days		44		1,676,840		0.2
Greater than 210 days		222		5,263,811		0.6
Total		51,866	$	907,251,176		100.0%

4

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY REMAINING TERM TO SCHEDULED MATURITY
AS OF THE STATISTICAL DISCLOSURE DATE

Number of Months Remaining to Scheduled Maturity	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
0 to 3		126	$	30,874		*
4 to 12		678		572,458		0.1%
13 to 24		1,166		2,053,442		0.2
25 to 36		4,715		9,916,427		1.1
37 to 48		4,901		15,564,352		1.7
49 to 60		2,824		12,955,850		1.4
61 to 72		2,333		13,971,347		1.5
73 to 84		1,841		13,021,231		1.4
85 to 96		3,367		27,665,606		3.0
97 to 108		3,394		34,307,095		3.8
109 to 120		2,412		30,791,615		3.4
121 to 132		3,629		66,965,708		7.4
133 to 144		3,436		75,538,378		8.3
145 to 156		4,480		99,584,176		11.0
157 to 168		3,400		86,182,756		9.5
169 to 180		2,086		63,648,978		7.0
181 to 192		1,530		53,476,271		5.9
193 to 204		1,222		48,409,306		5.3
205 to 216		896		37,377,691		4.1
217 to 228		874		38,993,840		4.3
229 to 240		672		30,590,869		3.4
241 to 252		430		21,686,078		2.4
253 to 264		239		12,987,066		1.4
265 to 276		211		11,639,397		1.3
277 to 288		180		12,328,379		1.4
289 to 300		222		20,910,174		2.3
301 to 312		306		33,537,355		3.7
313 to 324		72		6,073,180		0.7
325 to 336		38		2,316,968		0.3
337 to 348		34		4,408,379		0.5
349 to 360		130		17,071,427		1.9
361 and above		22		2,674,502		0.3
Total		51,866	$	907,251,176		100.0%
* Represents a percentage greater than 0% but less than 0.05%.

We have determined the number of months remaining to scheduled maturity shown in the table from the statistical disclosure date to the stated maturity date of the applicable trust student loan without giving effect to any deferment or forbearance periods that may be granted in the future.  See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools – SLM Corporation’s Student Loan Financing Business” in the prospectus.

5

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY CURRENT BORROWER PAYMENT STATUS
AS OF THE STATISTICAL DISCLOSURE DATE

Current Borrower Payment Status	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Deferment		1,320	$	23,697,921		2.6%
Forbearance*		3,098		83,381,712		9.2
Repayment
First year in repayment		519		26,983,106		3.0
Second year in repayment		444		17,605,682		1.9
Third year in repayment		493		17,051,100		1.9
More than 3 years in repayment		45,992		738,531,655		81.4
Total		51,866	$	907,251,176		100.0%

* Of the trust student loans in forbearance status, approximately 514 loans with an aggregate outstanding principal balance of $12,992,960, representing 1% of the pool by principal, are in the Coronavirus Disaster Forbearance Program.

Current borrower payment status refers to the status of the borrower of each trust student loan as of the statistical disclosure date.  The borrower:

• may have temporarily ceased repaying the loan through a deferment or a forbearance period (this category includes the Coronavirus Disaster Forbearance Program); or

• may be currently required to repay the loan – repayment.

See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools – SLM Corporation’s Student Loan Financing Business” in the prospectus.

The weighted average number of months in repayment for all trust student loans currently in repayment is approximately 136.2 calculated as the term to maturity at the commencement of repayment less the number of months remaining to scheduled maturity as of the statistical disclosure date.

SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN
STATUS OF THE TRUST STUDENT LOANS BY
CURRENT BORROWER PAYMENT STATUS AS OF THE
STATISTICAL DISCLOSURE DATE

	Scheduled Months in Status Remaining
Current Borrower Payment Status	Deferment		Forbearance		Repayment
Deferment		18.7		-		198.1
Forbearance		-		4.3		202.6
Repayment		-		-		170.7

6

We have determined the scheduled weighted average remaining months in status shown in the previous table without giving effect to any deferment or forbearance periods that may be granted in the future.  Of the $23,697,921 aggregate outstanding principal balance of the trust student loans in deferment as of the statistical disclosure date, $18,632,727 or approximately 78.6% of such loans are to borrowers who had not graduated as of that date.  We expect that a significant portion of these loans could qualify for additional deferments or forbearances at the end of their current deferment periods as the related borrowers continue their education beyond their current degree programs.  As a result, the overall duration of any applicable deferment and forbearance periods as well as the likelihood of future deferment and forbearance periods within this pool of trust student loans is likely to be higher than in other pools of student loans without similar numbers of in-school consolidation loans.  See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools – SLM Corporation’s Student Loan Financing Business” in the prospectus.

GEOGRAPHIC DISTRIBUTION OF THE TRUST STUDENT LOANS
AS OF THE STATISTICAL DISCLOSURE DATE

State	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Alabama		446	$	8,213,028		0.9%
Alaska		59		722,549		0.1
Arizona		1,083		21,322,781		2.4
Arkansas		305		5,674,110		0.6
California		5,578		110,588,365		12.2
Colorado		841		12,990,415		1.4
Connecticut		743		9,708,325		1.1
Delaware		151		3,341,797		0.4
District of Columbia		196		4,083,163		0.5
Florida		3,860		73,095,341		8.1
Georgia		1,517		34,620,624		3.8
Hawaii		233		3,643,540		0.4
Idaho		192		3,994,318		0.4
Illinois		2,065		34,572,546		3.8
Indiana		1,427		19,987,133		2.2
Iowa		213		3,597,314		0.4
Kansas		916		11,223,820		1.2
Kentucky		424		6,435,785		0.7
Louisiana		1,605		27,158,270		3.0
Maine		154		2,073,764		0.2
Maryland		1,277		25,376,591		2.8
Massachusetts		1,566		22,524,885		2.5
Michigan		1,012		19,169,781		2.1
Minnesota		575		10,516,716		1.2
Mississippi		409		7,765,726		0.9
Missouri		1,072		16,621,972		1.8
Montana		116		1,985,557		0.2
Nebraska		90		1,417,017		0.2
Nevada		355		5,325,759		0.6
New Hampshire		241		3,275,243		0.4
New Jersey		1,413		24,196,610		2.7
New Mexico		158		2,619,269		0.3
New York		3,559		59,936,453		6.6
North Carolina		1,106		20,274,353		2.2
North Dakota		39		807,474		0.1
Ohio		2,687		49,031,947		5.4
Oklahoma		968		15,006,881		1.7
Oregon		814		12,955,759		1.4
Pennsylvania		1,876		31,247,714		3.4
Rhode Island		129		1,855,931		0.2

7

State	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
South Carolina		555		12,378,160		1.4
South Dakota		57		774,512		0.1
Tennessee		1,047		20,822,033		2.3
Texas		4,318		71,948,681		7.9
Utah		182		3,795,002		0.4
Vermont		84		1,289,130		0.1
Virginia		1,452		23,439,737		2.6
Washington		1,451		21,462,386		2.4
West Virginia		232		3,048,213		0.3
Wisconsin		480		7,742,944		0.9
Wyoming		57		912,008		0.1
Other		481		10,679,748		1.2
Total		51,866	$	907,251,176		100.0%

We have based the geographic distribution shown in the table on the billing addresses of the borrowers of the trust student loans shown on the servicer’s records as of the statistical disclosure date.

Each of the trust student loans provides or will provide for the amortization of its outstanding principal balance over a series of regular payments.  Except as described below, each regular payment consists of an installment of interest which is calculated on the basis of the outstanding principal balance of the trust student loan.  The amount received is applied first to interest accrued to the date of payment and the balance of the payment, if any, is applied to reduce the unpaid principal balance.  Accordingly, if a borrower pays a regular installment before its scheduled due date, the portion of the payment allocable to interest for the period since the preceding payment was made will be less than it would have been had the payment been made as scheduled, and the portion of the payment applied to reduce the unpaid principal balance will be correspondingly greater.  Conversely, if a borrower pays a monthly installment after its scheduled due date, the portion of the payment allocable to interest for the period since the preceding payment was made will be greater than it would have been had the payment been made as scheduled, and the portion of the payment applied to reduce the unpaid principal balance will be correspondingly less.

In either case, subject to any applicable deferment periods or forbearance periods, and except as provided below, the borrower pays a regular installment until the final scheduled payment date, at which time the amount of the final installment is increased or decreased as necessary to repay the then outstanding principal balance of that trust student loan.

8

The servicer makes available to borrowers of student loans it holds (including the trust student loans) payment terms that may result in the lengthening of the remaining term of the student loans.  For example, not all of the loans sold to the trust provide for level payments throughout the repayment term of the loans.  Some student loans provide for interest only payments to be made for a designated portion of the term of the loans, with amortization of the principal of the loans occurring only when payments increase in the latter stage of the term of the loans.  Other loans provide for a graduated phase in of the amortization of principal with a greater portion of principal amortization being required in the latter stages than would be the case if amortization were on a level payment basis.  The servicer also offers an income-sensitive repayment plan, under which repayments are based on the borrower’s income.  Under that plan, ultimate repayment may be delayed up to five years.  Borrowers under trust student loans will continue to be eligible for the graduated payment and income-sensitive repayment plans.  These programs are applicable to the trust student loans and may be offered by the servicer to related borrowers at its discretion.

The following table provides certain information about trust student loans subject to the repayment terms described in the preceding paragraphs.

DISTRIBUTION OF THE TRUST STUDENT LOANS BY REPAYMENT
TERMS AS OF THE STATISTICAL DISCLOSURE DATE

Loan Repayment Terms	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Level Repayment		27,780	$	392,072,361		43.2%
Other Repayment Options(1)		18,814		333,455,756		36.8
Income-driven Repayment(2)		5,272		181,723,059		20.0
Total		51,866	$	907,251,176		100.0%

(1) Includes, among others, graduated repayment and interest-only period loans.

(2) Includes income sensitive and income based repayment.

With respect to interest-only loans, as of the statistical disclosure date, there are 245 loans with an aggregate outstanding principal balance of $10,532,133 currently in an interest-only period.  These interest-only loans represent approximately 1.2% of the aggregate outstanding principal balance of the trust student loans.  Interest-only periods range up to 48 months in overall length.

The servicer may in the future offer repayment terms similar to those described above to borrowers of trust student loans who are not entitled to these repayment terms as of the statistical disclosure date.  If repayment terms are offered to and accepted by those borrowers, the weighted average life of the securities could be lengthened.

DISTRIBUTION OF THE TRUST STUDENT LOANS BY LOAN
TYPE AS OF THE STATISTICAL DISCLOSURE DATE

Loan Type	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Subsidized		24,954	$	345,143,388		38.0%
Unsubsidized		26,912		562,107,788		62.0
Total		51,866	$	907,251,176		100.0%

9

The following table provides information about the trust student loans regarding date of disbursement.

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY DATE OF DISBURSEMENT AS OF
THE STATISTICAL DISCLOSURE DATE

Disbursement Date	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
September 30, 1993 and earlier		139	$	6,673,040		0.7%
October 1, 1993 through June 30, 2006		51,727		900,578,137		99.3
July 1, 2006 and later		0		0		0.0
Total		51,866	$	907,251,176		100.0%

Guaranty Agencies for the Trust Student Loans.  The eligible lender trustee has entered into a separate guarantee agreement with each of the guaranty agencies listed below, under which each of the guarantors has agreed to serve as guarantor for specified trust student loans.

The following table provides information with respect to the portion of the trust student loans guaranteed by each guarantor.

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY GUARANTY AGENCY AS OF
THE STATISTICAL DISCLOSURE DATE

Name of Guaranty Agency	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
American Student Assistance		2,117	$	27,355,093		3.0%
College Assist		14		453,944		0.1
Educational Credit Management Corporation		1,988		30,322,983		3.3
Florida Off Of Student Fin’l Assistance		1,398		16,247,232		1.8
Great Lakes Higher Education Corporation		25,187		528,458,334		58.2
Illinois Student Assistance Comm		1,692		22,526,487		2.5
Kentucky Higher Educ. Asst. Auth.		1,230		16,212,470		1.8
Louisiana Office Of Student Financial Asst		810		10,587,059		1.2
Michigan Guaranty Agency		537		6,892,057		0.8
New York State Higher Ed Services Corp		6,338		99,257,663		10.9
Oklahoma Guaranteed Stud Loan Prog		884		12,879,013		1.4
Pennsylvania Higher Education Assistance Agency		4,596		58,486,880		6.4
Texas Guaranteed Student Loan Corp		5,072		77,572,114		8.6
United Student Aid Funds, Inc		3		-151		*
Total		51,866	$	907,251,176		100.0%

*Represents a percentage greater than 0% but less than 0.05%.

10