8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

________________________________________

FORM 8-K

________________________________________

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date earliest event reported):  December 3, 2015

________________________________________

SLM Student Loan Trust 2003-1

(Exact name of issuer as specified in its charter)

________________________________________

DELAWARE	333-97247/ 333-97247-06	04-3480392
(State or other jurisdiction of formation)	(Commission File Numbers)	(I.R.S. employer Identification No.)

c/o Deutsche Bank Trust Company Americas

60 Wall Street, 60^th Floor

Mail Stop NYC60-2606

       New York, New York 10005    

(Address of registrant's principal executive offices)

Registrant's telephone number including area code:   (703) 984-5858

________________________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below);

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communication pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Exhibit Index appears on page 3

ITEM 8.01 Other Events

On December 3, 2015, Navient Solutions, Inc., in its capacity as administrator, furnished to the applicable remarketing agents a preliminary remarketing memorandum (the "Remarketing Memorandum") for distribution to certain qualified institutional buyers for purposes of remarketing the SLM Student Loan Trust 2003-1 Class A-5C Reset Rate Notes.  The Remarketing Memorandum included tables which provide a description of the SLM Student Loan Trust 2003-1 student loan pool as of October 31, 2015.  These tables are attached as an exhibit to this current report.

ITEM 9.01 Financial Statements, Pro Forma Financial Statements and Exhibits

 (a) Not applicable

 (b) Not applicable

 (c) Not applicable

 (d) Exhibits   99.1                  Tables showing SLM Student Loan Trust 2003-1 Pool Information as of October 31, 2015.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Trust has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	SLM STUDENT LOAN TRUST 2003-1
	By:  NAVIENT SOLUTIONS, INC., in its capacity as administrator of the Trust
Dated:  December 3, 2015	By:   /s/  Mark  D. Rein
	Name:  Mark D. Rein
	Title:    Vice President

SLM STUDENT LOAN TRUST 2003-1

Form 8-K

CURRENT REPORT

INDEX TO EXHIBITS

Exhibit Number	Description
99.1	Tables Showing SLM Student Loan Trust 2003-1 Pool Information as of October 31, 2015.

EX-99.1

Exhibit 99.1

ANNEX A
The Trust Student Loan Pool as of October 31, 2015

The trust student loans owned by the trust were originally selected from a portfolio of consolidation student loans owned by Student Loan Marketing Association by employing several criteria, including requirements that each trust student loan as of the original 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;

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

· 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, SLM Education Credit Finance Corporation.

Unless otherwise specified, all information with respect to the trust student loans is presented as of October 31, 2015, 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 $2,714,482 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, 8 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.

2003-1

A-1

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	$	703,234,795
Aggregate Outstanding Principal Balance – Treasury Bill	$	94,271,636
Percentage of Aggregate Outstanding Principal Balance – Treasury Bill		13.41	%
Aggregate Outstanding Principal Balance – One-Month LIBOR	$	608,963,159
Percentage of Aggregate Outstanding Principal Balance – One-Month LIBOR		86.59	%
Number of Borrowers		19,307
Average Outstanding Principal Balance Per Borrower	$	36,424
Number of Loans		33,297
Average Outstanding Principal Balance Per Loan – Treasury Bill	$	28,611
Average Outstanding Principal Balance Per Loan – One-Month LIBOR	$	20,297
Weighted Average Remaining Term to Scheduled Maturity		182 months
Weighted Average Annual Interest Rate		7.32	%

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 3.10% as of the statistical disclosure date.

The weighted average spread for special allowance payments to the one-month LIBOR 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 U.S. Department of the Treasury.

2003-1

A-2

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%		0	$	0		0.0	%
3.01% to 3.50%		2		78,449		*
3.51% to 4.00%		2		54,557		*
4.01% to 4.50%		0		0		0.0
4.51% to 5.00%		21		162,467		*
5.01% to 5.50%		509		7,078,223		1.0
5.51% to 6.00%		2,980		45,646,582		6.5
6.01% to 6.50%		6,249		107,406,217		15.3
6.51% to 7.00%		9,892		183,423,140		26.1
7.01% to 7.50%		1,916		41,994,981		6.0
7.51% to 8.00%		4,463		114,962,182		16.3
8.01% to 8.50%		6,172		162,410,268		23.1
Equal to or greater than 8.51%		1,091		40,017,729		5.7
Total		33,297	$	703,234,795		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.

2003-1

A-3

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		2,317	$	5,412,046		0.8	%
$  5,000.00-$ 9,999.99		2,310		17,942,768		2.6
$10,000.00-$14,999.99		2,470		30,690,184		4.4
$15,000.00-$19,999.99		1,799		31,058,790		4.4
$20,000.00-$24,999.99		1,481		33,359,300		4.7
$25,000.00-$29,999.99		1,289		35,353,066		5.0
$30,000.00-$34,999.99		1,077		34,890,224		5.0
$35,000.00-$39,999.99		858		32,068,574		4.6
$40,000.00-$44,999.99		687		29,198,969		4.2
$45,000.00-$49,999.99		641		30,374,080		4.3
$50,000.00-$54,999.99		518		27,177,571		3.9
$55,000.00-$59,999.99		473		27,228,143		3.9
$60,000.00-$64,999.99		400		25,014,043		3.6
$65,000.00-$69,999.99		337		22,743,718		3.2
$70,000.00-$74,999.99		300		21,713,015		3.1
$75,000.00-$79,999.99		253		19,573,228		2.8
$80,000.00-$84,999.99		241		19,900,686		2.8
$85,000.00-$89,999.99		208		18,166,006		2.6
$90,000.00-$94,999.99		151		13,933,742		2.0
$95,000.00-$99,999.99		157		15,335,495		2.2
$100,000.00 and above		1,340		212,101,149		30.2
Total		19,307	$	703,234,795		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		30,917	$	628,950,936		89.4	%
31-60 days		836		23,731,654		3.4
61-90 days		457		16,484,568		2.3
91-120 days		229		6,745,600		1.0
121-150 days		156		5,501,066		0.8
151-180 days		161		5,911,750		0.8
181-210 days		117		3,335,836		0.5
Greater than 210 days		424		12,573,385		1.8
Total		33,297	$	703,234,795		100.0	%

2003-1

A-4

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 OutstandingPrincipal Balance
0 to 3		61	$	28,076		*
4 to 12		439		395,126		0.1	%
13 to 24		1,530		2,698,294		0.4
25 to 36		913		3,403,012		0.5
37 to 48		887		4,886,382		0.7
49 to 60		1,255		7,869,649		1.1
61 to 72		1,884		13,909,010		2.0
73 to 84		3,628		26,486,486		3.8
85 to 96		1,710		16,676,997		2.4
97 to 108		1,389		15,441,423		2.2
109 to 120		1,450		22,014,948		3.1
121 to 132		2,559		60,110,440		8.5
133 to 144		3,270		72,063,833		10.2
145 to 156		1,731		45,452,722		6.5
157 to 168		1,312		39,932,863		5.7
169 to 180		1,284		36,629,872		5.2
181 to 192		1,293		39,076,162		5.6
193 to 204		1,793		53,988,789		7.7
205 to 216		911		31,599,586		4.5
217 to 228		733		26,912,965		3.8
229 to 240		693		29,158,331		4.1
241 to 252		579		25,052,630		3.6
253 to 264		500		26,043,389		3.7
265 to 276		355		18,171,908		2.6
277 to 288		299		16,876,705		2.4
289 to 300		247		15,286,597		2.2
301 to 312		182		13,524,446		1.9
313 to 324		63		4,104,985		0.6
325 to 336		55		4,761,432		0.7
337 to 348		66		5,656,629		0.8
349 to 360		120		14,051,294		2.0
361 and above		106		10,969,813		1.6
Total		33,297	$	703,234,795		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.

2003-1

A-5

DISTRIBUTION OF THE TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS AS OF THE STATISTICAL DISCLOSURE DATE
Current Borrower Payment Status	Number of Loans		AggregateOutstandingPrincipal Balance		Percent of Poolby OutstandingPrincipal Balance
Deferment		1,694	$	47,206,711		6.7	%
Forbearance		2,198		72,189,258		10.3
Repayment
First year in repayment		534		28,791,154		4.1
Second year in repayment		557		27,839,945		4.0
Third year in repayment		606		27,554,255		3.9
More than 3 years in repayment		27,708		499,653,471		71.1
Total		33,297	$	703,234,795		100.0	%

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; 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 104.6 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.

2003-1

A-6

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	14.4	-	219.1
Forbearance	-	5.8	217.0
Repayment	-	-	175.2

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 $47,206,711 aggregate outstanding principal balance of the trust student loans in deferment as of the statistical disclosure date, $24,684,784 or approximately 52.3% 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 original prospectus.

2003-1

A-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 OutstandingPrincipal Balance
Alabama		388	$	9,335,231		1.3	%
Alaska		60		885,058		0.1
Arizona		726		16,156,311		2.3
Arkansas		389		6,966,975		1.0
California		3,846		92,644,705		13.2
Colorado		744		14,216,733		2.0
Connecticut		257		4,978,778		0.7
Delaware		78		1,653,915		0.2
District of Columbia		137		3,499,518		0.5
Florida		1,743		42,730,506		6.1
Georgia		1,255		30,482,652		4.3
Hawaii		114		2,091,815		0.3
Idaho		192		3,864,321		0.5
Illinois		1,626		29,345,649		4.2
Indiana		475		8,073,293		1.1
Iowa		261		4,130,784		0.6
Kansas		804		14,309,537		2.0
Kentucky		263		5,228,766		0.7
Louisiana		1,205		26,613,779		3.8
Maine		99		1,838,623		0.3
Maryland		644		15,795,378		2.2
Massachusetts		506		10,425,121		1.5
Michigan		1,128		25,788,633		3.7
Minnesota		895		14,334,121		2.0
Mississippi		457		9,038,933		1.3
Missouri		1,040		20,931,442		3.0
Montana		93		1,749,401		0.2
Nebraska		141		2,806,533		0.4
Nevada		278		5,932,716		0.8
New Hampshire		100		1,653,080		0.2
New Jersey		507		11,851,662		1.7
New Mexico		131		3,336,986		0.5
New York		1,297		28,423,205		4.0
North Carolina		563		12,377,085		1.8
North Dakota		33		310,718		*
Ohio		194		3,502,064		0.5
Oklahoma		912		17,465,974		2.5
Oregon		812		18,065,422		2.6
Pennsylvania		752		14,327,921		2.0
Rhode Island		38		970,994		0.1
South Carolina		289		6,619,336		0.9
South Dakota		51		843,258		0.1
Tennessee		777		16,200,908		2.3
Texas		3,371		69,372,777		9.9
Utah		151		2,962,998		0.4
Vermont		22		633,624		0.1
Virginia		739		14,815,461		2.1
Washington		1,516		28,899,378		4.1
West Virginia		90		1,744,252		0.2
Wisconsin		747		14,996,540		2.1
Wyoming		52		940,606		0.1
Other		309		7,071,317		1.0
Total		33,297	$	703,234,795		100.0	%
* Represents a percentage greater than 0% but less than 0.05%.

2003-1

A-8

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.

2003-1

A-9

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		AggregateOutstandingPrincipal Balance		Percent of Pool by OutstandingPrincipal Balance
Level Repayment		15,601	$	260,550,612		37.1	%
Other Repayment Options(1)		17,696		442,684,183		62.9
Total		33,297	$	703,234,795		100.0	%
(1) Includes, among others, graduated repayment and interest-only period loans.

With respect to interest-only loans, as of the statistical disclosure date, there are 871 loans with an aggregate outstanding principal balance of $37,439,298 currently in an interest-only period.  These interest-only loans represent approximately 5.3% 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		AggregateOutstandingPrincipal Balance		Percent of Pool by OutstandingPrincipal Balance
Subsidized		16,507	$	313,800,984		44.6	%
Unsubsidized		16,790		389,433,811		55.4
Total		33,297	$	703,234,795		100.0	%

2003-1

A-10

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		125	$	3,055,532		0.4	%
October 1, 1993 through June 30, 2006		33,172		700,179,263		99.6
July 1, 2006 and later		0		0		0.0
Total		33,297	$	703,234,795		100.0	%

2003-1

A-11

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 OutstandingPrincipal Balance
American Student Assistance		2,199	$	30,209,480		4.3	%
College Assist		104		1,986,858		0.3
Educational Credit Management Corporation		1,010		25,820,979		3.7
Great Lakes Higher Education Corporation		1,143		26,134,800		3.7
Illinois Student Assistance Commission		1,510		26,712,554		3.8
Kentucky Higher Education Assistance Authority		158		2,978,706		0.4
Louisiana Office Of Student Financial Assistance		498		8,584,314		1.2
Michigan Guaranty Agency		724		15,032,370		2.1
Montana Guaranteed Student Loan Program		8		80,400		*
New Jersey Higher Education Student Assistance Authority		337		6,870,158		1.0
New York State Higher Education Services Corporation		1,800		37,186,241		5.3
Northwest Education Loan Association		1,282		23,013,117		3.3
Oklahoma Guaranteed Student Loan Program		988		17,985,104		2.6
Pennsylvania Higher Education Assistance Agency		3,314		68,707,921		9.8
Tennessee Student Assistance Corporation		577		10,477,487		1.5
Texas Guaranteed Student Loan Corporation		2,987		60,232,840		8.6
United Student Aid Funds, Inc.		14,658		341,221,466		48.5
Total		33,297	$	703,234,795		100.0	%
*     Represents a percentage greater than 0% but less than 0.05%.

2003-1

A-12

SIGNIFICANT GUARANTOR INFORMATION

The information shown for the Significant Guarantor relates to all student loans, including but not limited to trust student loans, guaranteed by the Significant Guarantor.

We obtained the following information from various sources, including from the Significant Guarantor and/or from the Department of Education.  None of the depositor, Navient CFC, the servicer, their affiliates or the remarketing agents has audited or independently verified this information for accuracy or completeness.

UNITED STUDENT AID FUNDS, INC.

United Student Aid Funds, Inc. ("USA Funds") was organized as a private, nonprofit corporation under the General Corporation Law of the State of Delaware in 1960.  In accordance with its Certificate of Incorporation, USA Funds: (i) maintains facilities for the provision of guarantee services with respect to approved education loans made to or for the benefit of eligible students attending approved educational institutions; (ii) guaranteed education loans made pursuant to certain loan programs under the Higher Education Act, as well as loans made under certain private loan programs; and (iii) serves as the designated guarantor for education-loan programs under the Higher Education Act of 1965, as amended ("the Act") in Arizona, Hawaii and certain Pacific Islands, Indiana, Kansas, Maryland, Mississippi, Nevada and Wyoming.

USA Funds contracts with Navient Solutions, Inc. and Student Assistance Corporation. Student Assistance Corporation is a wholly owned subsidiary of Navient Solutions, Inc. Navient Solutions, Inc. and its subsidiaries are not sponsored by nor are they agencies of the United States of America.

Effective December 13, 2004, USA Funds became the sole member of the Northwest Education Loan Association, a guarantor serving the states of Washington, Idaho and the Northwest.

For the purpose of providing loan guarantees under the Act, USA Funds has entered into various agreements (collectively, the "Federal Reinsurance Agreements") with the U.S. Secretary of Education (the "Secretary"). Pursuant to the Federal Reinsurance Agreements, USA Funds serves as a "guaranty agency" as defined in Section 435(j) of the Act. The Act allows the Secretary, after giving the guaranty agency notice and the opportunity for a hearing, to terminate the Federal Reinsurance Agreements if the Secretary determines that the administrative or financial condition of the guaranty agency jeopardizes the agency's continued ability to perform its responsibilities under its guaranty agreement, it is necessary to protect the federal financial interest, or to ensure the continued availability of loans to student- or parent- borrowers.

Reinsurance is paid to USA Funds by the Secretary in accordance with a formula based on the annual default rate of loans guaranteed by USA Funds under the Act and the disbursement date of loans. The rate of reinsurance ranges from 100 percent to 75 percent of USA Funds'

2003-1

A-13

losses on default-claim payments made to lenders. The Higher Education Amendments of 1998 (the "1998 Reauthorization Law") reduced the reinsurance coverage for loans in default made on or after Oct. 1, 1998, to a range from 95 percent to 75 percent based upon the annual default claims rate of the guaranty agency. Reinsurance on non-default claims remains at 100 percent.

The 1998 Reauthorization Law requires guaranty agencies to establish two (2) separate funds, a federal reserve fund (property of the United States) and an agency operating fund (property of the guaranty agency). The federal reserve fund is to be used to pay lender claims and to pay a default-aversion fee to the agency operating fund. The agency operating fund is to be used by the guaranty agency to pay its operating expenses.

On March, 30, 2010, President Obama signed into law the Health Care and Education Reconciliation Act of 2010 (Public Law 111-152), which ended the origination and guarantee of new loans under the Federal Family Education Loan Program, effective for loans whose first disbursement was after June 30, 2010. As a result of the statute, USA Funds will continue to administer a portfolio of outstanding FFELP loans, but no longer may guarantee new federal student loans.

As of September 30, 2014, USA Funds held net assets on behalf of the federal reserve fund of approximately $157 million. Through September 30, 2014, the outstanding, unpaid, aggregate amount of principal and interest on loans that had been directly guaranteed by USA Funds under the Federal Family Education Loan Program was approximately $56.8 billion.  Also, as of September 30, 2014, USA Funds had operating fund assets totaling almost $1.3 billion, which includes the $157 million of net assets held on behalf of the Federal Reserve Fund.

USA Funds' "reserve ratio" complies with the U.S. Department of Education definition, which is determined by dividing the fund balance reserves in a guarantor's federal reserve fund, by the total amount of loans outstanding. Following this formula, the reserve ratio for the federal reserve fund administered by USA Funds for the last five fiscal years was as follows:

	Reserve Ratio
	Federal Fiscal Year
Guarantor	2010	2011	2012	2013	2014
United Student Aid Funds, Inc.	0.400%	0.394%	0.354%	0.313%	0.277%

USA Funds' "recovery rate," which provides a measure of the effectiveness of the collection efforts against defaulted borrowers after the guarantee claim has been satisfied, is determined by dividing the amount recovered from borrowers by USA Funds during the fiscal year by the aggregate amount of default claims paid by USA Funds outstanding at the end of the prior fiscal year. For the last five fiscal years, the "recovery rate" was as follows:

	Recovery Rate
	Federal Fiscal Year
Guarantor	2010	2011	2012	2013	2014
United Student Aid Funds, Inc.	32.90%	32.17%	31.82%	30.55%	32.01%

2003-1

A-14

USA Funds' "loss rate" represents the percentage of claims purchased from lenders but not covered by reinsurance. For the last five fiscal years, the "loss rate" was as follows:

	Loss Rate
	Federal Fiscal Year
Guarantor	2010	2011	2012	2013	2014
United Student Aid Funds, Inc.	4.66%	4.71%	4.73%	4.74%	4.73%

In addition, USA Funds' "claims rate" represents the percentage of federal reinsurance claims paid by the Secretary during any fiscal year, less amounts remitted to the Secretary for defaulted loans that are rehabilitated relative to USA Funds' existing portfolio of loans in repayment at the end of the prior fiscal year. For the last five fiscal years, the "claims rate" was as follows:

	Claims Rate
	Federal Fiscal Year
Guarantor	2010	2011	2012	2013	2014
United Student Aid Funds, Inc.	1.69%	1.69%	1.58%	1.41%	1.48%

USA Funds is headquartered in Fishers, Indiana. USA Funds will provide a copy of its most recent annual report upon receipt of a written request directed to its headquarters at P.O. Box 6028, Indianapolis, Indiana 46206-6028, Attention: Vice President, Corporate and Marketing Communications.

A-15

2003-1