$116,000,000 Class A-1 Student Loan-Backed Notes
$192,000,000 Class A-2 Student Loan-Backed Notes
$155,000,000 Class A-3 Student Loan-Backed Notes
$228,000,000 Class A-4 Student Loan-Backed Notes
$329,000,000 Class A-5 Student Loan-Backed Notes
$466,424,000 Class A-6 Student Loan-Backed Notes
$45,972,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: April 13, 2005
Issue Amount: $1,532,396,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .03%
CUSIP: 78442GNX0
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .00%
CUSIP: 78442GNY8
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .03%
CUSIP: 78442GNZ5
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .07%
CUSIP: 78442GPA8
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GPB6
Class A-6 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .15%
CUSIP: 78442GPC4
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .15%
CUSIP: 78442GPD2
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:
Banc of America Securities LLC
Goldman, Sachs & Co.
ABN AMRO Incorporated
RBS Greenwich Capital
Wachovia Securities