$580,000,000 Class A-1 Student Loan-Backed Notes
$440,506,000 Class A-2 Student Loan-Backed Notes
$109,000,000 Class A-3 Student Loan-Backed Notes
$109,000,000 Class A-4 Student Loan-Backed Notes
$43,871,000 Class B Student Loan-Backed Notes
$60,744,000 Class C Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: June 27, 2003
Issue Amount: $1,343,121,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .10%
CUSIP: 78442CAL8
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .40%
CUSIP: 78443CAM6
Class A-3 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CAN4
Class A-4 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CAP9
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .70%
CUSIP: 78443CAQ7
Class C Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + 1.60%
CUSIP: 78443CAR5
Servicer:
Sallie Mae Servicing LP
Auction Agent:
The Bank of New York
Indenture Trustee:
JP Morgan Chase Bank
Administrator:
Sallie Mae, Inc.
Underwriters:
Citigroup
Deutsche Bank Securities
Merrill Lynch & Co.