$451,000,000 Class A-1 Student Loan-Backed Notes
$464,000,000 Class A-2 Student Loan-Backed Notes
$370,000,000 Class A-3 Student Loan-Backed Notes
$237,215,000 Class A-4 Student Loan-Backed Notes
$53,920,000 Class B Student Loan-Backed Notes
$74,659,000 Class C Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: April 28, 2005
Issue Amount: $1,650,794,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .04%
CUSIP: 78443CBS2
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .14%
CUSIP: 78443CBT0
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .20%
CUSIP: 78443CBU7
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .31%
CUSIP: 78443CBV5
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .28%
CUSIP: 78443CBW3
Class C Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .59%
CUSIP: 78443CBX1
Servicer:
Sallie Mae, Inc.
Indenture Trustee:
JP Morgan Chase Bank
Administrator:
Sallie Mae, Inc.
Luxembourg Paying Agent:
Deutsche Bank Luxembourg S.A.
Underwriters:
Credit Suisse First Boston
Merrill Lynch & Co.
Morgan Stanley