UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, DC 20549

---

FORM 10-K/A

(Mark One)

|ý                                              | Annual report pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934    
|---------------------------------------------- | ----------------------------------------------------------------------------------------
|For the fiscal year ended December 31, 2003 or
|o                                              | Transition report pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the transition period from
 to

SLM FUNDING LLCformerly known as SALLIE MAE FUNDING CORPORATION and SLM FUNDING CORPORATION
(Exact name of registrant as specified in its charter)

Depositor
of

|the Sallie Mae Student Loan Trust 1995-1,
the Sallie Mae Student Loan Trust 1996-1,
the SLM Student Loan Trust 1996-2,
the SLM Student Loan Trust 1996-3,
the SLM Student Loan Trust 1996-4,
the SLM Student Loan Trust 1997-1,
the SLM Student Loan Trust 1997-2,
the SLM Student Loan Trust 1997-3,
the SLM Student Loan Trust 1997-4,
the SLM Student Loan Trust 1998-1,
the SLM Student Loan Trust 1998-2,
the SLM Student Loan Trust 1999-1,
the SLM Student Loan Trust 1999-2,
the SLM Student Loan Trust 1999-3,
the SLM Student Loan Trust 2000-1,
the SLM Student Loan Trust 2000-2,
the SLM Student Loan Trust 2000-3,
the SLM Student Loan Trust 2000-4,
the SLM Student Loan Trust 2001-1,
the SLM Student Loan Trust 2001-2,
the SLM Student Loan Trust 2001-3,
the SLM Student Loan Trust 2001-4,
the SLM Student Loan Trust 2002-1, |  | the SLM Student Loan Trust 2002-2,
the SLM Student Loan Trust 2002-3,
the SLM Student Loan Trust 2002-4,
the SLM Student Loan Trust 2002-5,
the SLM Student Loan Trust 2002-6,
the SLM Student Loan Trust 2002-7,
the SLM Student Loan Trust 2002-8,
the SLM Student Loan Trust 2003-1,
the SLM Student Loan Trust 2003-2
the SLM Student Loan Trust 2003-3,
the SLM Student Loan Trust 2003-4,
the SLM Student Loan Trust 2003-5,
the SLM Student Loan Trust 2003-6,
the SLM Student Loan Trust 2003-7,
the SLM Student Loan Trust 2003-8,
the SLM Student Loan Trust 2003-9,
the SLM Student Loan Trust 2003-11,
the SLM Student Loan Trust 2003-12,
the SLM Student Loan Trust 2003-14,
the SLM Student Loan Trust 2004-1,
the SLM Student Loan Trust 2004-2
the SLM Student Loan Trust 2004-3, and
the SLM Student Loan Trust 2004-4.
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|DELAWARE                                       |  | 33-95474/333-2502/333-24949/333-44465/333-30932/333-68660/333-97247/333-104887 |  | 23-2815650                          
|---------------------------------------------- |  | ------------------------------------------------------------------------------ |  | ------------------------------------
|(State or other Jurisdiction of Incorporation) |  | (Commission File Numbers)                                                      |  | (I.R.S. employer
Identification No.)

11600 SALLIE MAE DRIVE
RESTON, VA 20193(Address of principal executive offices)

(703) 810-7600Registrant's telephone number, including area code

Securities
registered pursuant to Section 12(b) of the Act: None

Securities
registered pursuant to Section 12(g) of the Act: None

Indicate
by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý No o

Documents are incorporated by reference into this Form 10-K/A: None.

State
the aggregate market value of the voting stock held by non-affiliates of the Registrant: None.

This
amended Annual Report on Form 10-K/A is filed in reliance upon (i) certain no-action letters issued by the Office of Chief Counsel, Division of
Corporate Finance of the Securities and Exchange Commission stating that the Division will not object if periodic reports filed by the registrant pursuant to Sections 13 and 15(d) of the Securities
and Exchange Act of 1934 are filed in the manner set forth in such letters and the requests for such letters and (ii) the Registrant's filing letter accompanying the Registrant's Current Report
on Form 8-K filed with the Commission on or about November 6, 1995 in which the Registrant described the manner in which it intended to file such periodic reports.



---



The following signature page and certifications from SLM Funding LLC Form 10-K filed on March 30, 2004 are hereby amended to reflect the correct date on which they were
signed. No other changes are being made to the Form 10-K by this Form 10-K/A.

2

---





SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be
signed on its behalf by the undersigned hereunto duly authorized.

|Dated: March 30, 2004 |  | SLM FUNDING LLC
|--------------------- |  | ---------------
|                      |  | By:            

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in
the capacities indicated on the dates indicated.

|Signature                                 |  | Title                                                             |  | Date          
|----------------------------------------- |  | ----------------------------------------------------------------- |  | --------------
|                                          |  |                                                                   |  |               
|/s/JOHN F. REMONDIJohn F. Remondi         |  | President (Principal Executive Officer) and Manager               |  | March 30, 2004
|/s/C.E. ANDREWSC. E. Andrews              |  | Chief Financial Officer (Principal Financial Officer) and Manager |  | March 30, 2004
|/s/TIMOTHY FITZPATRICKTimothy Fitzpatrick |  | Manager                                                           |  | March 30, 2004
|Victor A. Duva                            |  | Independent Manager                                               |  | March 30, 2004
|Kennith J. Uva                            |  | Independent Manager                                               |  | March 30, 2004

3

---





CERTIFICATION

I,
John F. Remondi, certify that:

1.     I
have reviewed this annual report on Form 10-K, and all reports on Form 8-K containing distribution or servicing reports filed in respect of periods
included in the year covered by this annual report, of SLM Funding LLC;

2.     Based
on my knowledge, the information in these reports, taken as a while, does not contain any untrue statement of a material fact or omit to state a material fact
necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading as of the last day of the period covered by this annual report;

3.     Based
on my knowledge, the distribution or servicing information required to be provided to the trustee by the servicer under the pooling and servicing, or similar,
agreement, for inclusion in these reports is included in these reports;

4.     Based
on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the trustee in accordance with the terms of the
pooling and servicing, or similar, agreement, and except as disclosed in the reports, the servicer has fulfilled its obligations under the servicing agreement; and

5.     The
reports disclose all significant deficiencies relating to the servicer's compliance with the minimum servicing standards based upon the report provided by an
independent public accountant, after conducting a review in compliance with the Uniform Single Attestation Program for Mortgage Bankers or similar procedures, as set forth in the pooling and
servicing, or similar, agreement, that is included in these reports.

Date:
March 30, 2004

/s/
JOHN F. REMONDI
John F. Remondi
President
SLM Funding LLC

4

---



CERTIFICATION

I,
C. E. Andrews, certify that:

1.     I
have reviewed this annual report on Form 10-K, and all reports on Form 8-K containing distribution or servicing reports filed in respect of periods
included in the year covered by this annual report, of SLM Funding LLC;

2.     Based
on my knowledge, the information in these reports, taken as a while, does not contain any untrue statement of a material fact or omit to state a material fact
necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading as of the last day of the period covered by this annual report;

3.     Based
on my knowledge, the distribution or servicing information required to be provided to the trustee by the servicer under the pooling and servicing, or similar,
agreement, for inclusion in these reports is included in these reports;

4.     Based
on my knowledge and upon the annual compliance statement included in the report and required to be delivered to the trustee in accordance with the terms of the
pooling and servicing, or similar, agreement, and except as disclosed in the reports, the servicer has fulfilled its obligations under the servicing agreement; and

5.     The
reports disclose all significant deficiencies relating to the servicer's compliance with the minimum servicing standards based upon the report provided by an
independent public accountant, after conducting a review in compliance with the Uniform Single Attestation Program for Mortgage Bankers or similar procedures, as set forth in the pooling and
servicing, or similar, agreement, that is included in these reports.

Date:
March 30, 2004

/s/
C.E. ANDREWS
C.E. Andrews
Chief Financial Officer
SLM Funding LLC

5

---





SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

| |  | SLM FUNDING LLC
| |  | ---------------
| |  | By:            

Dated:
May 27, 2004

6

---



QuickLinks