$600,000,000 Class A-1 Student Loan-Backed Notes
$421,173,000 Class A-2 Student Loan-Backed Notes
$75,000,000 Class A-3 Student Loan-Backed Notes
$75,000,000 Class A-4 Student Loan-Backed Notes
$70,000,000 Class A-5 Student Loan-Backed Notes
$43,965,000 Class B Student Loan-Backed Notes
$60,875,000 Class C Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: October 9, 2003
Issue Amount: $1,346,013,000
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .10%
CUSIP: 78443CAY0
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .39%
CUSIP: 78443CAZ7
Class A-3 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CBA1
Class A-4 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CBB9
Class A-5 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78443CBC7
Class B Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .80%
CUSIP: 78443CBD5
Class C Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + 1.60%
CUSIP: 78443CBE3
Servicer:
Sallie Mae Servicing LP
Auction Agent:
The Bank of New York
Indenture Trustee:
JP Morgan Chase Bank
Administrator:
Sallie Mae, Inc.
Underwriters:
JPMorgan
Lehman Brothers
Merrill Lynch & Co.