$189,000,000 Class A-1 Student Loan-Backed Notes
$263,000,000 Class A-2 Student Loan-Backed Notes
$255,000,000 Class A-3 Student Loan-Backed Notes
$412,000,000 Class A-4 Student Loan-Backed Notes
$60,763,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: October 30, 2003
Issue Amount: $1,179,763,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .00%
CUSIP: 78442GJU1
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .05%
CUSIP: 78442GJV9
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .12%
CUSIP: 78442GJW7
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .19%
CUSIP: 78442GJX5
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .65%
CUSIP: 78442GJY3
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:
Banc of America Securities LLC
Merrill Lynch & Co
Morgan Stanley