$223,682,000 Class A-1 Student Loan-Backed Notes
$287,274,000 Class A-2 Student Loan-Backed Notes
$304,424,000 Class A-3 Student Loan-Backed Notes
$323,311,000 Class A-4 Student Loan-Backed Notes
€638,000,000 Class A-5 Student Loan-Backed Notes
$100,000,000 Class A-6 Student Loan-Backed Notes
$100,000,000 Class A-7 Student Loan-Backed Notes
$100,000,000 Class A-8 Student Loan-Backed Notes
$35,200,000 Class A-9 Student Loan-Backed Notes
$68,250,000 Class B Student Loan-Backed Notes
Quarterly Distribution Report
Quarterly Distribution Factors
Current Rates
Prospectus
Historical Reports
Date of Issue: May 20, 2003
Issue Amount: $2,273,799,400 (Assuming $1.1468 coverts to €1.00.)
Securities Offered:
Class A-1 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .01%
CUSIP: 78442GGP5
Class A-2 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .03%
CUSIP: 78442GGQ3
Class A-3 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .10%
CUSIP: 78442GGR1
Class A-4 Floating Rate Asset-Backed Notes
Rate: Three Month LIBOR + .21%
CUSIP: 78442GGS9
Class A-5 Floating Rate Asset-Backed Notes
Rate: Three Month Euribor + .27%
ISIN: XS0168279080
Class A-6 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78442GGT7
Class A-7 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78442GGU4
Class A-8 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78442GGV2
Class A-9 Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78442GGW0
Class B Auction Rate Asset-Backed Notes
Rate: Auction Rate
CUSIP: 78442GGX8
Servicer:
Sallie Mae Servicing LP
Eligible Lender Trustee:
The Bank of New York Trust Company, N.A.
Luxembourg Paying Agent:
The Bank of New York (Luxembourg) S.A.
Administrator:
Sallie Mae
Underwriters:
Credit Suisse First Boston
JPMorgan
Morgan Stanley
Fortis Bank