$207,000,000 Class A-1 Student Loan-Backed Notes
$365,000,000 Class A-2 Student Loan-Backed Notes
$197,000,000 Class A-3 Student Loan-Backed Notes
$461,548,000 Class A-4 Student Loan-Backed Notes
$38,051,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: March 26, 2003
Issue Amount: $1,268,599,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .00%
CUSIP: 78442GFY7
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .02%
CUSIP: 78442GFZ4
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .09%
CUSIP: 78442GGA8
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .22%
CUSIP: 78442GGB6
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .59%
CUSIP: 78442GGC4
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:
Banc of America Securities LLC
Morgan Stanley
Banc One Capital Markets, Inc.
JPMorgan