$248,000,000 Class A-1 Student Loan-Backed Notes
$315,000,000 Class A-2 Student Loan-Backed Notes
$338,000,000 Class A-3 Student Loan-Backed Notes
$385,000,000 Class A-4 Student Loan-Backed Notes
$75,943,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue : November 25, 2003
Issue Amount : $1,361,943,000
Securities Offered :
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .01%
CUSIP: 78442GJZ0
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .05%
CUSIP: 78442GKA3
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .12%
CUSIP: 78442GKB1
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .19%
CUSIP: 78442GKC9
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .59%
CUSIP: 78442GKD7
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
Luxembourg Paying Agent :
The Bank of New York (Luxembourg) S.A.
Underwriters:
Citigroup
Credit Suisse First Boston
Merrill Lynch & Co