Exhibit 99.1
| SLC Student Loan Trust - I | ||
| Statement to Note Holders | ||
| As of and for the month ended March 31, 2004 | ||
| Pursuant to Section 11.04 of the Trust Indenture, the following is provided to the trustee by the issuer. The information shown below has not been independently verified, however is believed to be accurate to the best of the issuer's knowledge. | ||
| (a) The amount of payments with respect to each Class paid with respect to principal during March 2004; | ||
| Class | Principal Paid | |
| A-1 | $475,000.00 | |
| A-2 | $475,000.00 | |
| A-3 | $450,000.00 | |
| A-4 | $500,000.00 | |
| A-5 | $600,000.00 | |
| A-6 | $600,000.00 | |
| A-7 | $650,000.00 | |
| B-1 | $0.00 | |
| B-2 | $0.00 | |
| (b) The amount of payments with respect to each Class paid with respect to interest during March 2004; | ||
| Class | Interest Paid | |
| A-1 | $44,011.63 | |
| A-2 | $43,617.00 | |
| A-3 | $44,393.05 | |
| A-4 | $48,491.13 | |
| A-5 | $49,197.00 | |
| A-6 | $49,197.00 | |
| A-7 | $48,737.00 | |
| B-1 | $13,639.60 | |
| B-2 | $ 9,078.16 | |
| (c) The amount of payments allocable to any Noteholders' Auction Rate Interest Carryover (for each Class of Auction Rate Notes only), together with any remaining outstanding amount of each thereof; | ||
| Interest Carryover | ||
| Auction Rate Notes | $0.00 | |
| (d) The principal balance of financed student loans as of March 31, 2004; | ||
| Principal Balance of Financed Student Loans $406,055,949.52 | ||
| (e) The aggregate outstanding amount of the Notes of each Class as of March 31, 2004, after giving effect to payments allocated to principal reported under clause (a) above; | ||
| Class | Principal Outstanding | |
| A-1 | $51,450,000.00 | |
| A-2 | $51,450,000.00 | |
| A-3 | $51,925,000.00 | |
| A-4 | $56,175,000.00 | |
| A-5 | $56,900,000.00 | |
| A-6 | $56,900,000.00 | |
| A-7 | $56,850,000.00 | |
| B-1 | $15,250,000.00 | |
| B-2 | $10,150,000.00 | |
| (f) The interest rate for the applicable Class of Notes with respect to each payment referred to in clause (b) above, indicating whether such interest rate is calculated based on the Net Loan Rate or based on the applicable Auction rate (for each Class of the Auction Rate Notes only) as of March 31, 2004; |
| Calculation Method | ||
| (Actual Method in Bold) | ||
| Class | Net Loan Rate | Auction Rate |
| A-1 | N/A | 1.0800% |
| A-2 | N/A | 1.0900% |
| A-3 | N/A | 1.0800% |
| A-4 | N/A | 1.0900% |
| A-5 | N/A | 1.0900% |
| A-6 | N/A | 1.0900% |
| A-7 | N/A | 1.0900% |
| B-1 | N/A | 1.1800% |
| B-2 | N/A | 1.1500% |
| (g) The amount of the Servicing Fees paid by the Trust during March 2004; | ||
| Servicing Fees * | $29,118.47 | |
| * Servicing Fees adjusted in March 2004 for $11,727.53 for fees paid during April 2003 to February 2004. | ||
| (h) The amount of the Administration Fee, Broker/Dealer Fee, Auction Agent Fee and Trustee Fee, paid by the Trust during March 2004; | ||
| Administration Fee | $1,256.80 | |
| Broker/Dealer Fee | $79,877.80 | |
| Auction Agent Fee | $20,493.00 | |
| Trustee Fee | $0.00 | |
| (i) The amount of Net Losses, if any, during March 2004 and any recoveries of principal and interest received during March 2004 relating to the financed student loans for which Net Losses were previously allocated; | ||
| Net Losses | $6,573.52 | |
| Recoveries | $0.00 | |
| (j) The amount of the payments attributable to amounts in the Reserve Fund, the amount of any other withdrawals from the Reserve Fund during March 2004 and the balance of the Reserve Fund as of March 31, 2004; | |||
| Payments | Withdrawals | Balance | |
| Reserve Fund | $4,507.79 | $0.00 | $5,812,602.91 |
| (k) The portion, if any, of the payments attributable to amounts on deposit in the Acquisition Fund; | |||
| The portion of payments attributable to the Acquisition Fund | $0.00 | ||
| (l) The aggregate amount, if any, paid by the Trustee to acquire eligible loans from amounts on deposit in the Acquisition Fund during March 2004; | |||
| Principal | Interest | Premium | |
| Loan Acquisitions | $0.00 | $0.00 | $0.00 |
| (m) The amount remaining in the Acquisition Fund that has not been used to acquire eligible loans and is being transferred for the redemption of the Notes; | ||
| Transfers from Acquisition Fund for the Redemption of the Notes $0.00 | ||
| (n) The aggregate amount, if any, paid for the financed student loans purchased from the Trust during March 2004; | ||
| Loans sold from the Trust (principal, interest, and premium) $0.00 | ||
| (o) The number and principal amount of the financed student loans, as of March 31, 2004, that are (i) 1 to 30 days delinquent, (ii) 31 to 60 days delinquent, (iii) 61 to 90 days delinquent, (iv) 91 to 120 days delinquent, (v) more than 120 days delinquent and (vi) for which claims have been filed with the appropriate Guaranty Agency and which are awaiting payment; | ||
| Principal | % of Total Principal | ||
| Delinquencies | Number of Loans | Outstanding | Outstanding |
| 0 - 30 days | 17,896 | $310,083,336.84 | 76.4% |
| 31 - 60 days | 356 | $7,177,909.05 | 1.8% |
| 61 - 90 days | 151 | $2,605,136.39 | 0.6% |
| 91 - 120 days | 111 | $1,666,813.83 | 0.4% |
| 121 - 150 days | 108 | $2,041,042.17 | 0.5% |
| 151 - 180 days | 97 | $1,714,040.14 | 0.4% |
| 181 - 210 days | 46 | $793,362.63 | 0.2% |
| 211 - 240 days | 42 | $683,421.34 | 0.2% |
| 241 - 270 days | 0 | $0.00 | 0.0% |
| Claims to be filed | 65 | $1,220,021.79 | 0.3% |
| Claims filed | 41 | $522,137.50 | 0.1% |
| (p) The total Value of the Trust Estate and the outstanding principal amount of the Notes as of March 31, 2004; | |||
| Assets | |||
| Cash & Cash Equivalents | $5,011,632.57 | ||
| Student Loan Receivables | $406,055,949.52 | ||
| Reserves | $5,812,602.91 | ||
| Other Loan Receivables | $4,017,857.78 | ||
| Total Assets | $420,898,042.78 | ||
| Liabilities | |||
| Class A-1 | $51,450,000.00 | ||
| Class A-2 | $51,450,000.00 | ||
| Class A-3 | $51,925,000.00 | ||
| Class A-4 | $56,175,000.00 | ||
| Class A-5 | $56,900,000.00 | ||
| Class A-6 | $56,900,000.00 | ||
| Class A-7 | $56,850,000.00 | ||
| Class B-1 | $15,250,000.00 | ||
| Class B-2 | $10,150,000.00 | ||
| Accrued Liabilities | $656,443.72 | ||
| Total Liabilities | $407,706,443.72 | ||
| Parity Ratio (Notes Only) | 103.40% | ||
| Parity Ratio (All Liabilities) | 103.24% | ||
| Parity Ratio (Senior Liabilities) | 110.28% | ||
| (q) The number and percentage by dollar amount of (i) rejected federal reimbursement claims for the financed student loans, (ii) the financed student loans in forbearance and (iii) the financed student loans in deferment as of March 31, 2004. | |||
| Principal | % of Total Principal | ||
| Delinquencies | Number of Loans | Outstanding | Outstanding |
| Rejected Claims | 0 | $0.00 | 0.0% |
| Loans in Forbearance | 1,281 | $28,553,262.62 | 7.0% |
| Loans in Deferment | 2,617 | $49,001,366.48 | 12.1% |
A copy of the statements referred to above may be obtained by any Note Holder by a written request to the Trustee, addressed to its Corporate Trust Office.