$182,500,000 Class A-1 Student Loan-Backed Notes
$269,700,000 Class A-2 Student Loan-Backed Notes
$177,000,000 Class A-3 Student Loan-Backed Notes
$355,597,000 Class A-4 Student Loan-Backed Notes
$30,458,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: June 5, 2003
Issue Amount: $1,015,255,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .00%
CUSIP: 78442GGY6
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .03%
CUSIP: 78442GGZ3
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GHA7
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .20%
CUSIP: 78442GHB5
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .53%
CUSIP: 78442GHC3
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 One Capital Markets, Inc.
Lehman Brothers
Merrill Lynch & Co.
RBS Greenwich Capital