$212,000,000 Class A-1 Student Loan-Backed Notes
$231,000,000 Class A-2 Student Loan-Backed Notes
$211,000,000 Class A-3 Student Loan-Backed Notes
$197,000,000 Class A-4 Student Loan-Backed Notes
$62,280,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: January 31, 2003
Issue Amount: $913,280,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .02%
CUSIP: 78442GFE1
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .04%
CUSIP: 78442GFF8
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .11%
CUSIP: 78442GFG6
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .19%
CUSIP: 78442GFH4
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .60%
CUSIP: 78442GFJ0
Servicer:
Sallie Mae Servicing LP
Eligible Lender Trustee:
The Bank of New York Trust Company, N.A.
Indenture Trustee:
The Bank of New York
Administrator:
Sallie Mae
Underwriters:
Deutsche Bank Securities
Merrill Lynch & Co.
Morgan Stanley