SLM Student Loan Trust 2003-7 8-K Other Events

Exhibit 99.1

ANNEX A

THE TRUST STUDENT LOAN POOL

The trust student loans owned by the trust were originally selected from a portfolio of consolidation student loans (and in the case of additional trust student loans, FFELP loans including consolidation and non-consolidation loans) owned by the Student Loan Marketing Association, SLM ECFC or one of their affiliates by employing several criteria, including requirements that each trust student loan as of the statistical cutoff date (and with respect to each additional trust student loan as of its related subsequent cutoff date):

• was guaranteed as to principal and interest by a guaranty agency under a guarantee agreement and the guaranty agency was, in turn, reinsured by the Department of Education in accordance with the FFELP;

• was originated in the United States, its territories or its possessions in accordance with the FFELP;

• contained terms in accordance with those required by the FFELP, the guarantee agreements and other applicable requirements;

• provided for periodic payments that will fully amortize the amount financed over its term to maturity, exclusive of any deferral or forbearance periods;

• was more than 120 days past the final disbursement;

• was not more than 210 days past due;

• did not have a borrower who was noted in the related records of the servicer as being currently involved in a bankruptcy proceeding; and

• had special allowance payments, if any, based on the three-month commercial paper rate or the 91-day Treasury bill rate.

No trust student loan as of the original cutoff date was subject to the depositor’s or the Student Loan Marketing Association’s prior obligation to sell that loan to a third party.  The Student Loan Marketing Association was dissolved on December 31, 2004 and all of its obligations were assumed by its affiliate, Navient Credit Finance Corporation.

Unless otherwise specified, all information with respect to the trust student loans is presented as of January 31, 2024, which is the statistical disclosure date.

The following tables provide a description of specified characteristics of the trust student loans as of the statistical disclosure date.  The aggregate outstanding principal balance of the loans in each of the following tables includes the principal balance due from borrowers, plus accrued interest of $2,093,782 to be capitalized as of the statistical disclosure date.  Percentages and dollar amounts in any table may not total 100% or whole dollars due to rounding.  The following tables also contain information concerning the total number of loans and total number of borrowers in the portfolio of trust student loans.  For ease of administration, the servicer separates a consolidation loan on its system into two separate loan segments representing subsidized and unsubsidized segments of the same loan.  The following tables reflect those loan segments within the number of loans.  In addition, 6 borrowers have more than one trust student loan.

The distribution by weighted average interest rate applicable to the trust student loans on any date following the statistical disclosure date may vary significantly from that in the following tables as a result of variations in the effective rates of interest applicable to the trust student loans and in rates of principal reduction.  Moreover, the information below about the weighted average remaining term to maturity of the trust student loans as of the statistical disclosure date may vary significantly from the actual term to maturity of any of the trust student loans as a result of prepayments or the granting of deferment and forbearance periods.

 A-1  2003-7

The following tables also contain information concerning the total number of loans and the total number of borrowers in the portfolio of trust student loans.

Percentages and dollar amounts in any table may not total 100% of the trust student loan balance, as applicable, due to rounding.

COMPOSITION OF THE TRUST STUDENT LOANS
AS OF THE STATISTICAL DISCLOSURE DATE

Aggregate Outstanding Principal Balance	$	292,041,821
Aggregate Outstanding Principal Balance – Treasury Bill	$	46,110,281
Percentage of Aggregate Outstanding Principal Balance – Treasury Bill		15.79	%
Aggregate Outstanding Principal Balance – 30-day Average SOFR	$	245,931,540
Percentage of Aggregate Outstanding Principal Balance – 30-day Average SOFR		84.21	%
Number of Borrowers		7,335
Average Outstanding Principal Balance Per Borrower	$	39,815
Number of Loans		13,047
Average Outstanding Principal Balance Per Loan – Treasury Bill	$	44,551
Average Outstanding Principal Balance Per Loan – 30-day Average SOFR	$	20,474
Weighted Average Remaining Term to Scheduled Maturity	187 months
Weighted Average Annual Interest Rate		6.22	%

We determined the weighted average remaining term to maturity shown in the table from the statistical disclosure date to the stated maturity date of the applicable trust student loan without giving effect to any deferment or forbearance periods that may be granted in the future.  See Appendix A to the preliminary remarketing memorandum.

The weighted average annual borrower interest rate shown in the table is exclusive of special allowance payments.  The weighted average spread for special allowance payments to the 91-day Treasury bill rate was 3.11% as of the statistical disclosure date.

The weighted average spread for special allowance payments to the 30-day Average SOFR rate was 2.64% as of the statistical disclosure date.  See “Special Allowance Payments” in Appendix A to the preliminary remarketing memorandum.

For these purposes, the 91-day Treasury bill rate is the weighted average per annum discount rate, expressed on a bond equivalent basis and applied on a daily basis, for direct obligations of the United States with a maturity of thirteen weeks, as reported by the United States Department of the Treasury.

 A-2  2003-7

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY BORROWER INTEREST RATES
AS OF THE STATISTICAL DISCLOSURE DATE

Interest Rates	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Less than or equal to 3.00%		1	$	29,121		*
3.01% to 3.50%		898		10,902,536		3.7	%
3.51% to 4.00%		1,128		20,002,493		6.8
4.01% to 4.50%		2,404		34,109,385		11.7
4.51% to 5.00%		2,753		45,774,686		15.7
5.01% to 5.50%		611		12,073,711		4.1
5.51% to 6.00%		680		13,130,023		4.5
6.01% to 6.50%		1,031		23,489,318		8.0
6.51% to 7.00%		992		27,361,288		9.4
7.01% to 7.50%		392		13,023,698		4.5
7.51% to 8.00%		857		31,676,005		10.8
8.01% to 8.50%		1,009		40,557,622		13.9
Equal to or greater than 8.51%		291		19,911,938		6.8
Total		13,047	$	292,041,821		100.0	%

*     Represents a percentage greater than 0% but less than 0.05%.

We determined the interest rates shown in the table above using the interest rates applicable to the trust student loans as of the statistical disclosure date.  Because trust student loans with different interest rates are likely to be repaid at different rates, this information is not likely to remain applicable to the trust student loans after the statistical disclosure date.  See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools – Sallie Mae’s Student Loan Financing Business” in the original prospectus.

 A-3  2003-7

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY OUTSTANDING PRINCIPAL BALANCE PER BORROWER
AS OF THE STATISTICAL DISCLOSURE DATE

Range of Outstanding Principal Balance	Number of Borrowers		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Less than $5,000.00		1,029	$	2,656,667		0.9	%
$5,000.00-$ 9,999.99		971		7,209,858		2.5
$10,000.00-$14,999.99		821		10,136,254		3.5
$15,000.00-$19,999.99		646		11,230,550		3.8
$20,000.00-$24,999.99		491		10,999,980		3.8
$25,000.00-$29,999.99		472		12,902,745		4.4
$30,000.00-$34,999.99		410		13,325,861		4.6
$35,000.00-$39,999.99		320		11,973,088		4.1
$40,000.00-$44,999.99		266		11,286,703		3.9
$45,000.00-$49,999.99		223		10,593,379		3.6
$50,000.00-$54,999.99		175		9,184,877		3.1
$55,000.00-$59,999.99		148		8,495,681		2.9
$60,000.00-$64,999.99		139		8,674,292		3.0
$65,000.00-$69,999.99		121		8,153,634		2.8
$70,000.00-$74,999.99		105		7,592,698		2.6
$75,000.00-$79,999.99		82		6,325,687		2.2
$80,000.00-$84,999.99		84		6,929,728		2.4
$85,000.00-$89,999.99		76		6,652,629		2.3
$90,000.00-$94,999.99		58		5,362,543		1.8
$95,000.00-$99,999.99		55		5,356,541		1.8
$100,000.00 and above		643		116,998,428		40.1
Total		7,335	$	292,041,821		100.0	%

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY DELINQUENCY STATUS
AS OF THE STATISTICAL DISCLOSURE DATE

Number of Days Delinquent	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
0-30 days		12,240	$	263,977,535		90.4
31-60 days		275		9,163,818		3.1
61-90 days		137		4,477,476		1.5
91-120 days		84		2,423,392		0.8
121-150 days		66		2,410,505		0.8
151-180 days		48		2,343,475		0.8
181-210 days		41		1,179,515		0.4
Greater than 210 days		156		6,066,105		2.1
Total		13,047	$	292,041,821		100.0	%

 A-4  2003-7

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY REMAINING TERM TO SCHEDULED MATURITY
AS OF THE STATISTICAL DISCLOSURE DATE

Number of Months Remaining to Scheduled Maturity	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
0 to 3		106	$	47,345		*
4 to 12		351		397,822		0.1	%
13 to 24		531		1,477,390		0.5
25 to 36		590		2,635,558		0.9
37 to 48		1,284		6,278,715		2.1
49 to 60		875		5,978,597		2.0
61 to 72		632		5,715,876		2.0
73 to 84		543		6,887,335		2.4
85 to 96		514		7,153,637		2.4
97 to 108		1,437		20,347,076		7.0
109 to 120		822		14,588,991		5.0
121 to 132		797		17,644,627		6.0
133 to 144		762		19,190,810		6.6
145 to 156		528		15,720,616		5.4
157 to 168		558		17,352,805		5.9
169 to 180		432		14,830,989		5.1
181 to 192		304		10,974,729		3.8
193 to 204		265		11,226,491		3.8
205 to 216		243		10,690,680		3.7
217 to 228		191		9,727,260		3.3
229 to 240		156		8,068,277		2.8
241 to 252		93		4,512,211		1.5
253 to 264		97		5,892,202		2.0
265 to 276		77		3,985,734		1.4
277 to 288		72		4,349,588		1.5
289 to 300		214		17,576,279		6.0
301 to 312		476		41,895,885		14.3
313 to 324		29		2,184,939		0.7
325 to 336		8		342,015		0.1
337 to 348		9		538,074		0.2
349 to 360		17		2,112,001		0.7
361 and above		34		1,717,378		0.6
Total		13,047	$	292,041,821		100.0	%

* Represents a percentage greater than 0% but less than 0.05%.

We have determined the number of months remaining to scheduled maturity shown in the table from the statistical disclosure date to the stated maturity date of the applicable trust student loan without giving effect to any deferment or forbearance periods that may be granted in the future.  See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools –Sallie Mae’s Student Loan Financing Business” in the original prospectus.

 A-5  2003-7

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY CURRENT BORROWER PAYMENT STATUS
AS OF THE STATISTICAL DISCLOSURE DATE

Current Borrower Payment Status	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Deferment		248	$	7,059,226		2.4	%
Forbearance		997		35,056,130		12.0
Repayment
First year in repayment		58		5,799,371		2.0
Second year in repayment		65		3,449,632		1.2
Third year in repayment		87		5,677,373		1.9
More than 3 years in repayment		11,592		235,000,089		80.5
Total		13,047	$	292,041,821		100.0	%

(1) Of the trust student loans in forbearance status, approximately 42 loans with an aggregate outstanding principal balance of $1,340,657, representing 0.46% of the pool by principal, are in the Coronavirus Disaster Forbearance Program.

Current borrower payment status refers to the status of the borrower of each trust student loan as of the statistical disclosure date.  The borrower:

• may have temporarily ceased repaying the loan through a deferment or a forbearance period (this category includes the Coronavirus Disaster Forbearance Program.); or

• may be currently required to repay the loan – repayment.

See Appendix A to the preliminary remarketing memorandum and “The Student Loan Pools –Sallie Mae’s Student Loan Financing Business” in the original prospectus.

The weighted average number of months in repayment for all trust student loans currently in repayment is approximately 153.8 calculated as the term to maturity at the commencement of repayment less the number of months remaining to scheduled maturity as of the statistical disclosure date.

 A-6  2003-7

SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN
STATUS OF THE TRUST STUDENT LOANS BY
CURRENT BORROWER PAYMENT STATUS AS OF THE
STATISTICAL DISCLOSURE DATE

	Scheduled Months in Status Remaining
Current Borrower Payment Status	Deferment		Forbearance		Repayment
Deferment		16.6		-		224.5
Forbearance		-		11.3		212.6
Repayment		-		-		180.9

We have determined the scheduled weighted average remaining months in status shown in the previous table without giving effect to any deferment or forbearance periods that may be granted in the future.  Of the $7,059,226 aggregate outstanding principal balance of the trust student loans in deferment as of the statistical disclosure date, $4,423,398 or approximately 62.7% of such loans are to borrowers who had not graduated as of that date.  We expect that a significant portion of these loans could qualify for additional deferments or forbearances at the end of their current deferment periods as the related borrowers continue their education beyond their current degree programs.  As a result, the overall duration of any applicable deferment and forbearance periods as well as the likelihood of future deferment and forbearance periods within this pool of trust student loans is likely to be higher than in other pools of student loans without similar numbers of in-school consolidation loans.  See Appendix A to the preliminary remarketing memorandum.

 A-7  2003-7

GEOGRAPHIC DISTRIBUTION OF THE TRUST STUDENT LOANS

AS OF THE STATISTICAL DISCLOSURE DATE

State	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Alabama		132	$	3,282,197		1.1	%
Alaska		18		682,482		0.2
Arizona		428		9,181,459		3.1
Arkansas		80		1,780,914		0.6
California		1,184		25,440,340		8.7
Colorado		224		4,808,214		1.6
Connecticut		172		2,732,560		0.9
Delaware		35		678,735		0.2
District of Columbia		44		976,165		0.3
Florida		1,240		41,726,947		14.3
Georgia		477		12,201,978		4.2
Hawaii		49		601,282		0.2
Idaho		51		1,002,130		0.3
Illinois		474		9,524,708		3.3
Indiana		787		16,840,961		5.8
Iowa		31		471,274		0.2
Kansas		172		3,276,480		1.1
Kentucky		142		2,748,495		0.9
Louisiana		468		8,894,046		3.0
Maine		73		2,471,049		0.8
Maryland		364		8,653,163		3.0
Massachusetts		345		6,896,051		2.4
Michigan		273		5,642,264		1.9
Minnesota		146		3,376,676		1.2
Mississippi		113		2,478,104		0.8
Missouri		242		4,838,535		1.7
Montana		17		686,388		0.2
Nebraska		29		362,728		0.1
Nevada		78		2,539,843		0.9
New Hampshire		123		2,322,007		0.8
New Jersey		333		5,745,910		2.0
New Mexico		41		966,081		0.3
New York		925		16,859,660		5.8
North Carolina		341		8,196,869		2.8
North Dakota		9		398,732		0.1
Ohio		92		2,823,046		1.0
Oklahoma		201		3,875,071		1.3
Oregon		153		3,344,706		1.1
Pennsylvania		420		7,912,300		2.7
Rhode Island		30		423,659		0.1
South Carolina		172		5,001,843		1.7
South Dakota		10		200,895		0.1
Tennessee		194		4,740,663		1.6
Texas		1,110		23,744,867		8.1
Utah		46		1,057,642		0.4
Vermont		23		567,732		0.2
Virginia		363		7,646,556		2.6
Washington		321		5,738,426		2.0
West Virginia		63		1,362,321		0.5
Wisconsin		95		1,685,018		0.6
Wyoming		7		39,027		*
Other		87		2,592,622		0.9
Total		13,047	$	292,041,821		100.00	%

* Represents a percentage greater than 0% but less than 0.05%.

 A-8  2003-7

We have based the geographic distribution shown in the table on the billing addresses of the borrowers of the trust student loans shown on the servicer’s records as of the statistical disclosure date.

Each of the trust student loans provides or will provide for the amortization of its outstanding principal balance over a series of regular payments.  Except as described below, each regular payment consists of an installment of interest which is calculated on the basis of the outstanding principal balance of the trust student loan.  The amount received is applied first to interest accrued to the date of payment and the balance of the payment, if any, is applied to reduce the unpaid principal balance.  Accordingly, if a borrower pays a regular installment before its scheduled due date, the portion of the payment allocable to interest for the period since the preceding payment was made will be less than it would have been had the payment been made as scheduled, and the portion of the payment applied to reduce the unpaid principal balance will be correspondingly greater.  Conversely, if a borrower pays a monthly installment after its scheduled due date, the portion of the payment allocable to interest for the period since the preceding payment was made will be greater than it would have been had the payment been made as scheduled, and the portion of the payment applied to reduce the unpaid principal balance will be correspondingly less.

In either case, subject to any applicable deferment periods or forbearance periods, and except as provided below, the borrower pays a regular installment until the final scheduled payment date, at which time the amount of the final installment is increased or decreased as necessary to repay the then outstanding principal balance of that trust student loan.

The servicer makes available to borrowers of student loans it holds (including the trust student loans) payment terms that may result in the lengthening of the remaining term of the student loans.  For example, not all of the loans sold to the trust provide for level payments throughout the repayment term of the loans.  Some student loans provide for interest only payments to be made for a designated portion of the term of the loans, with amortization of the principal of the loans occurring only when payments increase in the latter stage of the term of the loans.  Other loans provide for a graduated phase in of the amortization of principal with a greater portion of principal amortization being required in the latter stages than would be the case if amortization were on a level payment basis.  The servicer also offers an income-sensitive repayment plan, under which repayments are based on the borrower’s income.  Under that plan, ultimate repayment may be delayed up to five years.  Borrowers under trust student loans will continue to be eligible for the graduated payment and income-sensitive repayment plans.  These programs are applicable to the trust student loans and may be offered by the servicer to related borrowers at its discretion.

 2003-7

The following table provides certain information about trust student loans subject to the repayment terms described in the preceding paragraphs.

DISTRIBUTION OF THE TRUST STUDENT LOANS BY REPAYMENT
TERMS AS OF THE STATISTICAL DISCLOSURE DATE

Loan Repayment Terms	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Level Repayment		6,424	$	115,916,031		39.7	%
Other Repayment Options(1)		4,501		85,866,520		29.4
Income-driven Repayment(2)		2,122		90,259,270		30.9
Total		13,047	$	292,041,821		100.0	%

(1) Includes, among others, graduated repayment and interest-only period loans.

(2) Includes income sensitive and income based repayment.

With respect to interest-only loans, as of the statistical disclosure date, there are 78 loans with an aggregate outstanding principal balance of $2,138,479 currently in an interest-only period.  These interest-only loans represent approximately 0.7% of the aggregate outstanding principal balance of the trust student loans.  Interest-only periods range up to 48 months in overall length.

The servicer may in the future offer repayment terms similar to those described above to borrowers of trust student loans who are not entitled to these repayment terms as of the statistical disclosure date.  If repayment terms are offered to and accepted by those borrowers, the weighted average life of the securities could be lengthened.

DISTRIBUTION OF THE TRUST STUDENT LOANS BY LOAN
TYPE AS OF THE STATISTICAL DISCLOSURE DATE

Loan Type	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
Subsidized		6,474	$	120,397,432		41.2	%
Unsubsidized		6,573		171,644,389		58.8
Total		13,047	$	292,041,821		100.0	%

 2003-7

The following table provides information about the trust student loans regarding date of disbursement.

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY DATE OF DISBURSEMENT AS OF
THE STATISTICAL DISCLOSURE DATE

Disbursement Date	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
September 30, 1993 and earlier		37	$	2,641,263		0.9	%
October 1, 1993 through June 30, 2006		13,010		289,400,558		99.1
July 1, 2006 and later		0		0		0.0
Total		13,047	$	292,041,821		100.0	%

Guaranty Agencies for the Trust Student Loans.  The eligible lender trustee has entered into a separate guarantee agreement with each of the guaranty agencies listed below, under which each of the guarantors has agreed to serve as guarantor for specified trust student loans.

The following table provides information with respect to the portion of the trust student loans guaranteed by each guarantor.

DISTRIBUTION OF THE TRUST STUDENT LOANS
BY GUARANTY AGENCY AS OF
THE STATISTICAL DISCLOSURE DATE

Name of Guaranty Agency	Number of Loans		Aggregate Outstanding Principal Balance		Percent of Pool by Outstanding Principal Balance
American Student Assistance		278	$	4,023,791		1.4	%
College Assist		4		397,744		0.1
Educational Credit Management Corporation		791		17,439,719		6.0
Great Lakes Higher Education Corporation		9,019		214,705,394		73.5
Kentucky Higher Educ. Asst. Auth.		440		7,877,302		2.7
Michigan Guaranty Agency		129		2,264,234		0.8
Oklahoma Guaranteed Stud Loan Prog		153		2,763,865		0.9
Pennsylvania Higher Education Assistance Agency		624		12,034,445		4.1
Texas Guaranteed Student Loan Corp		1,609		30,353,329		10.5
Total		13,047	$	292,041,821		100.0	%

 2003-7