$211,000,000 Class A-1 Student Loan-Backed Notes
$296,000,000 Class A-2 Student Loan-Backed Notes
$288,000,000 Class A-3 Student Loan-Backed Notes
$318,000,000 Class A-4 Student Loan-Backed Notes
$519,000,000 Class A-5 Student Loan-Backed Notes
$250,000,000 Class A-6 Student Loan-Backed Notes
$68,345,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: December 11, 2003
Issue Amount: $1,950,345,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .02%
CUSIP: 78442GKH8
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .06%
CUSIP: 78442GKJ4
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .12%
CUSIP: 78442GKK1
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .17%
CUSIP: 78442GKL9
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .23%
CUSIP: 78442GKM7
Class A-6 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .30%
CUSIP: 78442GKN5
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .55%
CUSIP: 78442GKP0
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:
JPMorgan
Morgan Stanley
Goldman, Sachs & Co.
Lehman Brothers
RBS Greenwich Capital