$808,000,000 Class A-1 Student Loan-Backed Notes
$968,000,000 Class A-2 Student Loan-Backed Notes
$423,000,000 Class A-3 Student Loan-Backed Notes
$548,000,000 Class A-4 Student Loan-Backed Notes
$189,490,000 Class A-5 Student Loan-Backed Notes
$90,820,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: December 14, 2005
Issue Amount: $3,027,310,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR - .03%
CUSIP: 78442GRD0
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .01%
CUSIP: 78442GRE8
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .05%
CUSIP: 78442GRF5
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .11%
CUSIP: 78442GRG3
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .13%
CUSIP: 78442GRH1
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .27%
CUSIP: 78442GRJ7
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
Merrill Lynch & Co.
Wachovia Securities
Goldman, Sachs & Co.
Morgan Stanley
RBS Greenwich Capital