$1,106,000,000 Class A-1 Student Loan-Backed Notes
$388,382,000 Class A-2 Student Loan-Backed Notes
$46,218,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: January 27, 2005
Issue Amount: $1,540,600,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .01%
CUSIP: 78442GNN2
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .08%
CUSIP: 78442GNP7
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .20%
CUSIP: 78442GNQ5
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:
Morgan Stanley
Credit Suisse First Boston
Deutsche Bank Securities
Lehman Brothers