$278,000,000 Class A-1 Student Loan-Backed Notes
$566,000,000 Class A-2 Student Loan-Backed Notes
$391,509,870 Class A-3 Student Loan-Backed Notes
$118,341,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: October 20, 2004
Issue Amount: $1,353,850,870
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .02%
CUSIP: 78442GNA0
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .02%
CUSIP: 78442GNB8
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GNC6
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .37%
CUSIP: 78442GND4
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:
Credit Suisse First Boston
Goldman, Sachs & Co.
Merrill Lynch & Co.
ABN Amro
RBS Greenwich Capital