$670,000,000 Class A-1 Student Loan-Backed Notes
$897,000,000 Class A-2 Student Loan-Backed Notes
$487,000,000 Class A-3 Student Loan-Backed Notes
$602,000,000 Class A-4 Student Loan-Backed Notes
$277,812,000 Class A-5 Student Loan-Backed Notes
$90,737,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: September 23, 2004
Issue Amount: $3,024,549,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .01%
CUSIP: 78442GMU7
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .02%
CUSIP: 78442GMV5
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GMW3
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .13%
CUSIP: 78442GMX1
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .15%
CUSIP: 78442GMY9
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .33%
CUSIP: 78442GMZ6
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
Citigroup
Lehman Brothers
Credit Suisse First Boston
Deutsche Bank Securities
Wachovia Securities