$500,071,000 Class A-1 Student Loan-Backed Notes
$320,000,000 Class A-2 Student Loan-Backed Notes
$76,600,000 Class A-3 Student Loan-Backed Notes
$76,600,000 Class A-4 Student Loan-Backed Notes
$34,570,000 Class B Student Loan-Backed Notes
$47,866,000 Class C Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: March 13, 2003
Issue Amount: $1,055,707,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .11%
CUSIP: 78443CAE4
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .44%
CUSIP: 78443CAF1
Class A-3 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CAJ3
Class A-4 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CAK0
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .75%
CUSIP: 78443CAG9
Class C Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + 1.60%
CUSIP: 78443CAH
Servicer:
Sallie Mae Servicing LP
Auction Agent:
The Bank of New York
Indenture Trustee:
JP Morgan Chase Bank
Administrator:
Sallie Mae
Underwriters:
Deutsche Bank Securities
Merrill Lynch & Co.
Salomon Smith Barney