UNITED STATES
                                                  SECURITIES AND EXCHANGE COMMISSION
                                                        Washington, D.C. 20549

FORM 10-K

(Mark One)

|X                                           | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|------------------------------------------- | ---------------------------------------------------------------
|                                            | EXCHANGE ACT OF 1934                                           
|                                           
|For the fiscal year ended December 31, 2002
|                                           
|                                            | OR                                                             
|                                           
|                                            | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE       
|                                            | SECURITIES EXCHANGE ACT OF 1934                                
|                                           
|For the transition period from to          
|                                           
|                                           
|Commission File No.: 333-75952             
|                                           
|                                           

|SLC Student Loan Receivables I, Inc. | Delaware                          | 04-3598719          
|------------------------------------ | --------------------------------- | --------------------
|(Depositor)                         
|SLC Student Loan Trust - I           | Delaware                          | 04-6959982          
|(Issuer of Notes)                   
|(Exact Name of Co-Registrants as     | (State or Other Jurisdiction      | (I.R.S. Employer    
|Specified in their Charters)         | of Incorporation or Organization) | Identification Nos.)
|                                    
|                                    

|750 Washington Boulevard                                    |               
|----------------------------------------------------------- | --------------
|Stamford, Connecticut                                       | 06901         
|Address of principal executive office                       | (Zip Code)    
|                                                           
|                                                           
|Registrant's Telephone Number, including area code          | (203) 975-6923
|                                                            | (203) 975-6112
|                                                           
|Securities Registered Pursuant to Section 12(b) of the Act:
|                                                           

|Title of Each Class | Name of Each Exchange on Which Registered
|------------------- | -----------------------------------------
|                   
|Not Applicable     
|                   
|                   

|Securities Registered Pursuant to Section 12(g) of the Act:
|-----------------------------------------------------------
|                                                           
|Series 2002-1:                                             
|                                                           
|                                                           
|                                                           
|                                                           
|                                                           
|Series 2002-2:                                             
|                                                           
|                                                           
|                                                           
|                                                           
|                                                           

Indicate by check mark
whether the registrant: (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90 days.

YesX   No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not
contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.

X

Indicate by check mark
whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the
Act).

Yes  NoX

State the aggregate market value of the voting and non-voting common stock held by non-affiliates of the Registrants.  The aggregate market value shall be computed by reference
to the price at which the stock was sold, or the average bid and asked price of such stock, as of a specified date within 60 days
prior to the date of filing.  (See definition of affiliate in Rule 405).

Not applicable.

Documents Incorporated by Reference:

None

PART I

Item 1.    Business

The sole business of SLC Student Loan Receivables I, Inc. (the "Depositor) and SLC Student Loan Trust-I (the "Trust")
is to issue asset-backed notes (the "Notes").  These Notes are issued by the Trust backed by student loans first transferred
by The Student Loan Corporation (the "Servicer") to the Depositor, and then by the Depositor to the Trust.  The Servicer services the loans
on behalf of the Trust and provides administrative services to the Trust.  Payments received by the Servicer and transferred to the Trust with respect to such loans are used to make payments on the Notes.

Item 2.    Properties

Not Applicable

Item 3.    Legal Proceedings

Neither the Depositor nor the Trust knows of any
 material pending legal proceedings with respect to the Trust, involving the Trust, the Depositor,
the Servicer, Deutsche Bank Trust Company Americas, formerly known as Bankers Trust Company (the "Indenture Trustee"), the Depositor's eligible lender trustee or the Trust assets, other
than ordinary routine litigation incidental to the duties of the Indenture Trustee, the Servicer, or the Depositor under
the Servicing Agreement between the Servicer and the Trust dated as of March 27, 2002.

Item 4.    Submission of Matters to a Vote of Security-Holders

No matter was submitted during the fiscal year covered by this report to a vote of Note Holders.

PART II

Item 5.    Market for Registrant's Common Equity and Related Stockholder Matters

Each class of Notes is represented by one or more Notes registered in the name of Cede & Co., the
nominee of the Depository Trust Company.

To the knowledge of the Depositor and the Trust, there is no established public trading market for the Notes.

Item 6.    Selected Financial Data

Not Applicable.

Item 7.    Management's Discussion and Analysis of Financial Condition and Results of Operations

Not Applicable.

Item 7A.    Quantitative and Qualitative Disclosures About Market Risk

Not Applicable.

Item 8.    Financial Statements and Supplementary Data

Exhibit 99.1 is filed as part of this report and listed in Item 15(a) below.  This exhibit is also filed
as part of this report under this Item 8.

Item 9.    Changes in and Disagreements With Accountants on Accounting and Financial Disclosure

None

PART III

Item 10.    Directors and Executive Officers of the Registrant

Not Applicable

Item 11.    Executive Compensation

Not Applicable

Item 12.    Security Ownership of Certain Beneficial Owners and Management and Related
                 Stockholder Matters

(a) Each class of Notes is  represented  by one or more Notes  registered  in the name of Cede & Co., the nominee of The
Depository  Trust  Company  ("DTC"),  and an investor  holding an interest in the Trust is not entitled to receive a note  representing
such interest except in certain limited  circumstances.  Accordingly,  Cede & Co. is the sole holder of record of Notes,  which it held
on behalf of brokers,  dealers,  banks and other direct  participants in the DTC system at December 31, 2002. Such direct  participants
may hold Notes for their own  accounts  or for the  accounts of their  customers.  At  December  31,  2002,  the  following  direct DTC
participants  held positions in the Notes representing interests in the Trust equal to or exceeding 5% of the total  principal  amount of
each class of Notes on that date:

SERIES 2002-1

|Class | Participant                                      | Quantity      | Percentage  
|----- | ------------------------------------------------ | ------------- | ------------
|----- | -----------                                      | ---------     | ------------
|A-1   | Salomon Smith Barney                             | $30,925,000   | 54.81%      
|      | Wachovia Bank, N.A.                              | $13,550,000   | 24.01%      
|      | Citibank, N.A.                                   | $11,950,000   | 21.18%      
|     
|A-2   | Salomon Smith Barney                             | $21,325,000   | 37.73%      
|      | J.P. Morgan Chase Bank                           | $20,575,000   | 36.40%      
|      | The Bank of New York                             | $   7,000,000 | 12.38%      
|      | Boston Safe Deposit & Trust Co.                  | $   5,550,000 | 9.82%       
|     
|A-3   | Citibank, N.A.                                   | $29,400,000   | 52.01%      
|      | Salomon Smith Barney                             | $14,500,000   | 25.65%      
|      | J.P. Morgan Chase Bank                           | $12,000,000   | 21.23%      
|     
|A-4   | J.P. Morgan Chase Bank                           | $19,100,000   | 31.16%      
|      | Deutsche Bank Trust Company Americas             | $14,925,000   | 24.35%      
|      | Merrill Lynch, Pierce Fenner & Smith Safekeeping | $13,350,000   | 21.78%      
|      | Morgan Stanley                                   | $   6,800,000 | 11.09%      
|     
|B-1   | Salomon Smith Barney                             | $15,250,000   | 100.00%     

SERIES 2002-2

|Class | Participant                                        | Quantity      | Percentage
|----- | -------------------------------------------------- | ------------- | ----------
|----- | -----------                                        | ---------     | ----------
|A-5   | Salomon Smith Barney                               | $65,350,000   | 100.00%   
|     
|A-6   | Salomon Smith Barney                               | $45,350,000   | 69.40%    
|      | The Bank of New York                               | $10,000,000   | 15.30%    
|      | J.P. Morgan Chase Bank                             | $10,000,000   | 15.30%    
|     
|A-7   | Merrill Lynch, Pierce Fenner & Smith   Safekeeping | $34,000,000   | 52.03%    
|      | Comerica Bank                                      | $25,350,000   | 38.79%    
|      | Boston Safe Deposit & Trust Co.                    | $   6,000,000 | 9.18%     
|     
|B-2   | Salomon Smith Barney                               | $10,150,000   | 100.00%   
|     
|      | The address of each above participant is:          |               |           
|     

|c/o | The Depository Trust Company
|--- | ----------------------------
|    | 55 Water Street             
|    | New York, New York 10041    
|   

| | (b)   Not Applicable  |  | 
| | --------------------- |  | 
|
| | (c)    Not Applicable |  | 
|
| | (d)    Not Applicable |  | 

Item 13.    Certain Relationships and Related Transactions.

| | (a) Neither the Depositor nor the Trust knows of any transaction or series of transactions
to which any of the Depositor, the Trust or the Servicer, in each of their respective capacities, is a party
with any holder of Notes who owns of record or beneficially more than five percent of the Notes.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| | (b)  Not Applicable                                                                                                                                                                                                                                                                                     
|
| | (c)  Not Applicable                                                                                                                                                                                                                                                                                     

Item 14.    Controls and Procedures

| | Not Applicable
| | --------------
|
|
|
|
|
|
|

PART IV

|Item 15. | Exhibits, Financial Statement Schedules, and Reports on Form 8-K                                                              
|-------- | ------------------------------------------------------------------------------------------------------------------------------
|        
|         | (a) The following are filed as part of this report:                                                                           
|        
|         | Exhibit 99.1                                                                                                                  
|        
|         | Exhibit 99.2                                                                                                                  
|        
|         | Exhibit 99.3                                                                                                                  
|        
|         | Exhibit 99.4                                                                                                                  
|        
|        
|         | (b) The following Current Reports on Form 8-K were filed by the Registrants during 2002 and
          through the date hereof:
|        
|         | April 3, 2002                                                                                                                 
|         | July 29, 2002                                                                                                                 
|         | July 29, 2002                                                                                                                 
|         | July 30, 2002                                                                                                                 
|         | September 4, 2002                                                                                                             
|         | September 20, 2002                                                                                                            
|         | October 25, 2002                                                                                                              
|         | November 22, 2002                                                                                                             
|         | December 17, 2002                                                                                                             
|         | January 22, 2003                                                                                                              
|         | February 21, 2003                                                                                                             
|         | March 25, 2003                                                                                                                

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized on this
27th day of March, 2003.

| |                                         
| | ----------------------------------------
|
| | SLC Student Loan Receivables I, Inc.    
|
|
|
| | By:                 /s/ Steven J. Gorey 
| | Name:     Steven J. Gorey               
| | Title:           Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

|             | INDEX TO EXHIBITS                                                                                                                                     
|------------ | ------------------------------------------------------------------------------------------------------------------------------------------------------
|            
|             |                                                                                                                                                       
|Exhibit No.  | Description                                                                                                                                           
|            
|Exhibit 99.1 | Annual statement for SLC Student Loan Trust-I, Student Loan Asset Backed Notes, Series 2002-1 and Series 2002-2 for the Period ended December 31, 2002
|            
|Exhibit 99.2 | Certification Pursuant to
Section 302(a) of the Sarbanes-Oxley Act of 2002                                                                            
|            
|Exhibit 99.3 | Annual Servicer's Certificate, dated March 7, 2003.                                                                                                   
|            
|Exhibit 99.4 | Independent Accountants' Report, dated March 7, 2003, issued by KPMG LLP                                                                              
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            
|            

Exhibit 99.1

|Annual Statement                                                                                                                                                                                      
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|for                                                                                                                                                                                                   
|SLC Student Loan Trust - I                                                                                                                                                                            
|Student Loan Asset Backed Notes, Series 2002-1 and Series 2002-2                                                                                                                                      
|For the period ended December 31, 2002                                                                                                                                                                
|                                                                                                                                                                                                      
|The information show below has not been independently verified, however is believed to be accurate to the best
of the issuer's knowledge.                                                             
|                                                                                                                                                                                                      
|(a) The amount of payments with respect to each Class paid with respect to principal during the fiscal year ended December 31, 2002;                                                                  
|                                                                                                                                                                                                      
|Class                                                                                                                                                                                                 
|A-1                                                                                                                                                                                                   
|A-2                                                                                                                                                                                                   
|A-3                                                                                                                                                                                                   
|A-4                                                                                                                                                                                                   
|A-5                                                                                                                                                                                                   
|A-6                                                                                                                                                                                                   
|A-7                                                                                                                                                                                                   
|B-1                                                                                                                                                                                                   
|B-2                                                                                                                                                                                                   
|R-1                                                                                                                                                                                                   
|                                                                                                                                                                                                      
|(b) The amount of payments with respect to each Class paid with respect to interest during the fiscal year ended December 31, 2002 ;                                                                  
|                                                                                                                                                                                                      
|Class                                                                                                                                                                                                 
|A-1                                                                                                                                                                                                   
|A-2                                                                                                                                                                                                   
|A-3                                                                                                                                                                                                   
|A-4                                                                                                                                                                                                   
|A-5                                                                                                                                                                                                   
|A-6                                                                                                                                                                                                   
|A-7                                                                                                                                                                                                   
|B-1                                                                                                                                                                                                   
|B-2                                                                                                                                                                                                   
|R-1                                                                                                                                                                                                   
|                                                                                                                                                                                                      
|(c) The amount of payments allocable to any Note Holders' Auction Rate Interest Carryover (for each Class of Auction
Rate Notes only), together with any remaining outstanding amount of each thereof;
|                                                                                                                                                                                                      
|                                                                                                                                                                                                      
|Auction Rate Notes                                                                                                                                                                                    
|                                                                                                                                                                                                      
|(d) The principal balance of Financed Eligible Loans as of December 31, 2002;                                                                                                                         
|                                                                                                                                                                                                      
|Principal Balance of Financed Eligible Loans                       $442,020,039.55                                                                                                                    
|                                                                                                                                                                                                      
|(e) The aggregate outstanding amount of the Notes of each Class as of December 31, 2002, after giving effect to
payments allocated to principal reported under clause (a) above;                      
|                                                                                                                                                                                                      
|Class                                                                                                                                                                                                 
|A-1                                                                                                                                                                                                   
|A-2                                                                                                                                                                                                   
|A-3                                                                                                                                                                                                   
|A-4                                                                                                                                                                                                   
|A-5                                                                                                                                                                                                   
|A-6                                                                                                                                                                                                   
|A-7                                                                                                                                                                                                   
|B-1                                                                                                                                                                                                   
|B-2                                                                                                                                                                                                   
|R-1                                                                                                                                                                                                   

|(f) The interest rate for the applicable Class of Notes with respect to each payment referred to in clause (b) above,
indicating whether such interest rate is calculated based on the Net Loan Rate or based on the applicable Auction rate
(for each Class of the Auction Rate Notes only) as of December 31, 2002;
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|Class                                                                                                                                                                                                                                                                        | Calculation Method     
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -----------------------
|                                                                                                                                                                                                                                                                             | (Actual Method in Bold)
|                                                                                                                                                                                                                                                                             | Net Loan Rate          
|A-1                                                                                                                                                                                                                                                                          | N/A                    
|A-2                                                                                                                                                                                                                                                                          | N/A                    
|A-3                                                                                                                                                                                                                                                                          | N/A                    
|A-4                                                                                                                                                                                                                                                                          | N/A                    
|A-5                                                                                                                                                                                                                                                                          | N/A                    
|A-6                                                                                                                                                                                                                                                                          | N/A                    
|A-7                                                                                                                                                                                                                                                                          | N/A                    
|B-1                                                                                                                                                                                                                                                                          | N/A                    
|B-2                                                                                                                                                                                                                                                                          | N/A                    
|                                                                                                                                                                                                                                                                            
|The interest rate on the Class R-1 Note as of December 31, 2002 was 2.618%.  The rate is based on an average of the 90-day Commercial Paper rate plus 0.85%.                                                                                                                
|                                                                                                                                                                                                                                                                            
|(g) The amount of the Servicing Fees paid by the Trust during the fiscal year ended December 31, 2002;                                                                                                                                                                      
|                                                                                                                                                                                                                                                                            
|Servicing Fees                                                                                                                                                                                                                                                               | $163,419.40            
|                                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                            
|(h) The amount of the Administration Fee, Broker/Dealer Fee, Auction Agent Fee and Trustee Fee paid by the Trust
during the fiscal year ended December 31, 2002;                                                                                                            
|                                                                                                                                                                                                                                                                            
|Administration Fee                                                                                                                                                                                                                                                           | $5,028.29              
|Broker/Dealer Fee                                                                                                                                                                                                                                                            | $506,454.73            
|Auction Agent Fee                                                                                                                                                                                                                                                            | $2,410.00              
|Trustee Fee                                                                                                                                                                                                                                                                  | $10,000.00             
|                                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                            
|                                                                                                                                                                                                                                                                            
|(i) The amount of Net Losses, if any, during the fiscal year ended December 31, 2002 and any recoveries of principal and interest received during
the fiscal year ended December 31, 2002 relating to Financed Student Loans for which Net Losses were previously allocated;
|                                                                                                                                                                                                                                                                            
|Net Losses                                                                                                                                                                                                                                                                   | $14,419.82             
|Recoveries                                                                                                                                                                                                                                                                   | $0.00                  
|                                                                                                                                                                                                                                                                            
|(j) The amount of the initial payments attributable to amounts in the Reserve Fund, the amount of any other withdrawals from the
Reserve Fund during the fiscal year ended 12/31/2002 and the balance of the Reserve Fund as of December 31, 2002;                          

|             | Initial Payments | Withdrawals   | Balance      
|------------ | ---------------- | ------------- | -------------
|Reserve Fund | $11,192,680.28   | $3,527,812.22 | $7,689,229.90
|            

|(k) The portion, if any, of the payments attributable to amounts on deposit in the Loan Fund;
|---------------------------------------------------------------------------------------------
|                                                                                             
|The portion of payments attributable to the Loan Fund                                 $0.00  

|(l) The aggregate amount, if any, paid by the Trustee to acquire Eligible Loans from amounts on deposit in the Loan
Account with respect to all Series of the Student Loan Fund during the fiscal year ended December 31, 2002;
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                               
|                                                                                                                                                                                                                               
|Loan Acquisitions                                                                                                                                                                                                              

|(m) The amount remaining in the Loan Account with respect to each Series of the Student Loan fund that has not been
used to acquire Eligible Loans and is being transferred to the Note Redemption Fund;                                                                                                                                        
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                                                                                                                                                
|Transfers from Loan Fund to Redemption Fund                                              $0.00                                                                                                                                                                                                                                                  
|                                                                                                                                                                                                                                                                                                                                                
|(n) The aggregate amount, if any, paid for Financed Student Loans purchased from the Trust during the fiscal year ended December 31, 2002;                                                                                                                                                                                                      
|                                                                                                                                                                                                                                                                                                                                                
|Loans sold from the Trust (principal, interest, and premium)                        $0.00                                                                                                                                                                                                                                                       
|                                                                                                                                                                                                                                                                                                                                                
|(o) The number and principal amount of financed Student Loans, as of December 31, 2002 , that are (i) 31 to 60 days
delinquent, (ii) 61 to 90 days delinquent, (iii) 91 to 120 days delinquent, (iv) more than 120 days delinquent and (v) for
which claims have been filed with the appropriate Guaranty Agency and which are awaiting payment;

|Delinquencies                                                                                                      | Number of Loans | Principal        | % of Total Principal
|------------------------------------------------------------------------------------------------------------------ | --------------- | ---------------- | --------------------
|                                                                                                                   |                 | Outstanding      | Outstanding         
|31 - 60 days                                                                                                       | 440             | $7,922,047.27    | 1.8%                
|61 - 90 days                                                                                                       | 199             | $3,195,696.96    | 0.7%                
|91 - 120 days                                                                                                      | 107             | $2,067,094.34    | 0.5%                
|121 - 150 days                                                                                                     | 91              | $1,676,550.61    | 0.4%                
|151 - 180 days                                                                                                     | 49              | $     561,580.95 | 0.1%                
|181 - 210 days                                                                                                     | 43              | $     709,689.26 | 0.2%                
|211 - 240 days                                                                                                     | 28              | $     498,267.75 | 0.1%                
|241 - 270 days                                                                                                     | 1               | $     13,750.00  | 0.0%                
|Claims Pending                                                                                                     | 61              | $   996,274.08   | 0.2%                
|Claims Filed                                                                                                       | 44              | $   736,962.17   | 0.2%                
|(p) The total Value of the Trust Estate and the outstanding principal amount of the Notes as of December 31, 2002.
|                                                                                                                  
|Assets                                                                                                             |                 |                  |                     
|Cash & Cash Equivalents                                                                                            | $2,838,039.70   |                  |                     
|Student Loan Receivables                                                                                           | $442,020,039.55 |                  |                     
|Reserves                                                                                                           | $7,689,229.90   |                  |                     
|Other Loan Receivables                                                                                             | $3,741,410.67   |                  |                     
|                                                                                                                  
|Total Assets                                                                                                       | $456,288,719.82 |                  |                     
|                                                                                                                  
|Liabilities                                                                                                        |                 |                 
|Class A-1                                                                                                          | $56,425,000.00  |                  |                     
|Class A-2                                                                                                          | $56,525,000.00  |                  |                     
|Class A-3                                                                                                          | $56,525,000.00  |                  |                     
|Class A-4                                                                                                          | $61,300,000.00  |                  |                     
|Class A-5                                                                                                          | $65,350,000.00  |                  |                     
|Class A-6                                                                                                          | $65,350,000.00  |                  |                     
|Class A-7                                                                                                          | $65,350,000.00  |                  |                     
|Class B-1                                                                                                          | $15,250,000.00  |                  |                     
|Class B-2                                                                                                          | $10,150,000.00  |                  |                     
|Class R-1                                                                                                          | $8,655,486.00   |                  |                     
|Accrued Liabilities                                                                                                | $977,255.83     |                  |                     
|                                                                                                                  
|Total Liabilities                                                                                                  | $461,857,741.83 |                  |                     
|                                                                                                                  
|                                                                                                                  

|Parity Ratio (Notes Only, excluding Class R-1)                                                                                                                                                                                             | 100.90%         |                |                     
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ | --------------- | -------------- | --------------------
|Parity Ratio (All Liabilities, excluding Class R-1)                                                                                                                                                                                        | 100.68%         |                |                     
|Parity Ratio (Senior Liabilities)                                                                                                                                                                                                          | 106.90%         |                |                     
|                                                                                                                                                                                                                                          
|                                                                                                                                                                                                                                          
|(q) The number and percentage by dollar amount of (i) rejected federal reimbursement claims for Financed Student Loans,
 (ii) Financed Student Loans in forbearance and (iii) Financed Student Loans in deferment as of December 31, 2002.
|                                                                                                                                                                                                                                          
|Delinquencies                                                                                                                                                                                                                              | Number of Loans | Principal      | % of Total Principal
|                                                                                                                                                                                                                                           |                 | Outstanding    | Outstanding         
|Rejected Claims                                                                                                                                                                                                                            | 0               | $0.00          | 0.0%                
|Loans in Forbearance                                                                                                                                                                                                                       | 1,357           | $27,730,992.19 | 6.3%                
|Loans in Deferment                                                                                                                                                                                                                         | 1,998           | $39,697,939.07 | 9.0%                
|                                                                                                                                                                                                                                          

A copy of the statements referred to above may be obtained by any Note Holder by a written request to the Indenture Trustee,
addressed to its Corporate Trust Office.

Exhibit 99.2

CERTIFICATION

Pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002

I, Steven J. Gorey, certify that:

|1.                                                                                                                                                                | I have reviewed this annual report on Form 10-K, and all reports on Form 8-K containing distribution or
servicing reports       filed in respect of periods included in the year covered by this annual report of SLC
Student Loan Trust-I and SLC Student Loan Receivables I, Inc.;                                                                                                                                    
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.                                                                                                                                                                | Based on my knowledge, the information in these reports, taken as a whole, does not contain any untrue
statement of a         material fact or omit to state a material fact necessary to make the statements made,
in light of the circumstances under        which such statements were made, not misleading as of the
last day of the period covered by this annual report;                                          
|3.                                                                                                                                                                | Based on my knowledge, the servicing information required to be provided to the trustee by the servicer
under the servicing         agreement is included in these reports;                                                                                                                                                                                                                                             
|4.                                                                                                                                                                | I am responsible for reviewing the activities performed by the servicer under the servicing agreement and
based upon my knowledge and the annual compliance review required under the servicing agreement, and except as disclosed in the report, the
servicer has fulfilled its obligations under the servicing agreement; and                                                                                         
|5.                                                                                                                                                                | The reports disclose all significant deficiencies relating to the
servicer's compliance with the minimum servicing standards based upon the report provided by an independent public accountant,
after conducting a review in compliance with the attestation standards established by the American Institute of Certified Public Accountants as set
forth in the servicing agreement that is included in these reports.
|                                                                                                                                                                 
|                                                                                                                                                                 
|In giving the certifications above, I have reasonably relied on information provided to me by Suntech, Inc., as an unaffiliated party,
acting as the Subservicer.
|                                                                                                                                                                 
|                                                                                                                                                                 
|                                                                                                                                                                 
|                                                                                                                                                                 
|                                                                                                                                                                 
|                                                                                                                                                                 
|                                                                                                                                                                 

/s/ Steven J. Gorey
Steven J. Gorey
Chief Financial Officer
SLC Student Loan Receivables I, Inc.
March 27, 2003

Exhibit 99.3

Annual Servicer's Certificate

Standard & Poor's Ratings Services
55 Water Street
New York, New York 10041
Attention: Asset-Backed Surveillance Group

Fitch Ratings
One State Street Plaza
New York, New York 10004
Attention:  Structured Finance

Moody's Investors Service Inc.
99 Church Street
New York, New York 10007
Attention:  Structured Finance

Deutsche Bank Trust Company Americas
Attn: Peter Becker
280 Park Avenue
New York, New York 10017

SLC Student Loan Trust-I
c/o Wilmington Trust Company
Rodney Square North, 1100 North Market Street
Wilmington, Delaware 19890-0001
Attention:  Corporate Trust Administration

As an officer of The Student Loan Corporation, the master Servicer of SLC Student Loan
Trust-I, I hereby certify that:

|(a) | a review of the activities of the Servicer during the preceding calendar year and of its performance
|--- | ----------------------------------------------------------------------------------------------------
|    | under the Servicing Agreement has been made under my supervision, and                               
|   
|(b) | to the best of my knowledge, based on such a review, the Servicer has fulfilled all of its          
|    | obligations under the Servicing Agreement throughout the period ended December 31, 2002, and        
|    | there have been no known defaults in the fulfillment of such obligations.                           
|   
|   
|   

/s/ Steven J. Gorey                                               March 7, 2003
Steven J. Gorey                                                                                         Date
Chief Financial Officer
The Student Loan Corporation, as Servicer

Exhibit 99.4

[Letterhead of KPMG LLP]

Independent Accountants' Report

To The SLC Student Loan Trust - I
c/o Wilmington Trust Company
and SLC Student Loan Receivables I, Inc.

We have examined the accompanying assertion made by management on The Student Loan Corporation's compliance with Article XI, Section 11.01 of the Indenture of Trust,
dated as of March 27, 2002,
between the SLC Student Loan Trust-I, as Issuer, and Deutsche Bank Trust Company Americas, formerly known as Bankers Trust Company, as Indenture
Trustee, and with the Servicing Agreement, Sections 4 and 5, dated as of March 27, 2002, between The Student Loan Corporation, as Servicer, and
SLC Student Loan Trust-I, as Issuer, for the period ended December 31, 2002.  Management is responsible for The Student Loan Corporation's
compliance with those requirements. Our responsibility is to express an opinion on managements
assertion about The Student Loan Corporation's compliance based on our examination.

Our examination was conducted in accordance with attestation standards established by the American Institute of
Certified Public Accountants and, accordingly, included examining, on a test basis, evidence about The Student
Loan Corporation's compliance with those requirements and performing such other procedures as
we considered necessary in the circumstances. We believe that our examination provides a reasonable basis for our
opinion. Our examination does not provide a legal determination on The Student Loan Corporation's compliance with specified requirements.

In our opinion, managements assertion that The Student Loan Corporation complied with the
aforementioned requirements for the period ended December 31, 2002 is fairly stated, in all material
respects.

/s/ KPMG LLP

New York, New York
March 7, 2003

Management Report on The Student Loan Corporation's Compliance, as Servicer, with the
Requirements of the Indenture of Trust and the Servicing Agreement

Management of the Student Loan Corporation, as Servicer, is responsible for compliance with Article XI, Section 11.01
of the Indenture of Trust, dated as of March 27, 2002, between the SLC Student Loan Trust-I, as Issuer, and
Deutsche Bank Trust Company Americas, formerly known as Bankers Trust Company, as Indenture Trustee, and with the Servicing Agreement,
Sections 4 and 5, dated as of March 27, 2002, between The Student Loan Corporation, as Servicer, and SLC Student Loan Trust-I,
as Issuer, for the period ended December 31, 2002.

Management has performed an evaluation of The Student Loan Corporation's compliance with Article XI, Section 11.01
of the Indenture Trust and with the Servicing Agreement, Sections 4 and 5, for the period ended December 31, 2002.  Based upon this evaluation,
management believes that, for the period ended December 31, 2002, The Student Loan Corporation, as Servicer, was materially in compliance with
Article XI, Section 11.01 of the Indenture of Trust and with the Servicing Agreement, Sections 4 and 5.

/s/ Steven J. Gorey
Steven J. Gorey
Chief Financial Officer
The Student Loan Corporation, as Servicer
March 7, 2003