Fitch Rates SLM Student Loan Trust 2013-2

  Fitch Rates SLM Student Loan Trust 2013-2

Business Wire

NEW YORK -- April 11, 2013

Fitch Ratings assigns ratings to SLM Student Loan Trust 2013-2 as follows:

--$1,211,000,000 floating rate class A notes, 'AAAsf'; Outlook Negative;

--$35,000,000 floating rate class B notes, 'A+sf'; Outlook Stable.

KEY RATING DRIVERS

High Collateral Quality: The trust collateral consists of 100% FFELP student
loans with guaranties provided by the transaction's eligible guarantors for at
least 97% of principal and accrued interest, and the reinsurance provided by
the U.S. Department of Education (ED).

Sufficient Credit Enhancement (CE): Cash flow scenarios for the class A and B
notes were satisfactory under Fitch's stresses. At closing, total parity is
expected to be 100.80% and senior parity is expected to be 103.71%. Total
credit enhancement (CE) is provided by overcollateralization (OC; about $9.95
million at closing), excess spread, and, in the case of class A notes, 2.8%
subordination provided by the class B notes.

Adequate Liquidity Support: Liquidity support for the SLM 2013-2 notes is
provided by a $7.49 million reserve account (0.60% of outstanding notes),
funded at closing with note proceeds.

Satisfactory Servicing Capabilities: Sallie Mae, Inc., as servicer, will be
responsible for servicing the 2013-2 portfolio. Fitch believes Sallie Mae is
an acceptable servicer of FFELP student loans.

Negative Rating Outlooks Assigned: Fitch's Rating Outlook for all existing and
new issuances of 'AAAsf' rated tranches of FFELP securitizations remains
Negative, which reflects Fitch's Negative Rating Outlook on the long-term
foreign and local currency Issuer Default Ratings (IDRs) of the U.S.

RATING SENSITIVITY

Since FFELP student loan ABS rely on the U.S. government to reimburse
defaults, 'AAAsf' FFELP ABS ratings will likely move in tandem with the 'AAA'
U.S. sovereign rating. Aside from the U.S. sovereign rating, defaults and
basis risk account for the majority of the risk embedded in FFELP student loan
transactions. Additional defaults and basis shock beyond Fitch's published
stresses could result in future downgrades. Likewise, a buildup of credit
enhancement driven by positive excess spread given favorable basis factor
conditions could lead to future upgrades.

Key Rating Drivers and Rating Sensitivities are further described in the
pre-sale report titled 'SLM Student Loan Trust 2013-2', dated April 2, 2013,
available on www.fitchratings.com.

Additional information is available at 'www.fitchratings.com'. The ratings
above were solicited by, or on behalf of, the issuer, and therefore, Fitch has
been compensated for the provision of the ratings.

Applicable Criteria and Related Research:

--'Global Structured Finance Rating Criteria' (June 6, 2012);

--'Rating U.S. Federal Family Education Loan Program Student Loan ABS
Criteria' (April 1, 2013);

--'SLM Student Loan Trust 2013-2' (April 2, 2013).

Applicable Criteria and Related Research

Global Structured Finance Rating Criteria

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=679923

Rating U.S. Federal Family Education Loan Program Student Loan ABS Criteria

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=704322

SLM Student Loan Trust 2013-2 (US ABS)

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=704747

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS.
PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK:
HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING
DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S
PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND
METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF
CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL,
COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM
THE 'CODE OF CONDUCT' SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER
PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS
OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN
EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER
ON THE FITCH WEBSITE.

Contact:

Fitch Ratings
Primary Analyst
Charlene M. Davis, +1-212-908-0213
Associate Director
Fitch Ratings, Inc.
One State Street Plaza
New York, NY 10004
or
Committee Chairperson
Tracy Wan, +1-212-908-9171
Senior Director
or
Media Relations
Sandro Scenga, New York, +1-212-908-0278
sandro.scenga@fitchratings.com