Fitch to Rate SLM Private Education Loan Trust 2013-B; Presale Issued

  Fitch to Rate SLM Private Education Loan Trust 2013-B; Presale Issued

Business Wire

NEW YORK -- April 23, 2013

Fitch Ratings expects to rate SLM Private Education Loan Trust 2013-B as
follows:

--$510,000,000 class A-1 notes, 'AAAsf(EXP)'; Outlook Stable;

--$183,000,000 class A-2A notes, 'AAAsf(EXP)'; Outlook Stable;

--$75,000,000 class A-2B notes, 'AAAsf(EXP)'; Outlook Stable;

--$83,000,000 class B notes, 'Asf(EXP)'; Outlook Stable.

KEY RATING DRIVERS

Adequate Collateral Quality: The 2013-B trust pool consists of credit-tested
private student loans originated under SLM's private student loan programs and
underwritten to the respective guidelines. As of the Feb. 27, 2013 statistical
cutoff date, the weighted average Fair Isaac Corp. (FICO) score at origination
was 740; 95% of the loans in the pool were made to four-year schools, and 80%
of the loans in the pool were co-signed; and none of the loans were more than
30 days past due or involved in a bankruptcy proceeding.

Sufficient Credit Enhancement: Transaction cash flows were satisfactory under
all stressed scenarios at Fitch's 'AAAsf' and 'Asf' rating categories. Credit
enhancement (CE) is provided by overcollateralization (OC) and excess spread,
and, for class A notes, the subordination of class B notes. The initial CE for
the senior and subordinate notes is expected to be approximately 21.8% and
13.4%, respectively. Funds cannot be used to pay any unpaid trustee fees and
expenses or carryover servicing fees, unless the total OC builds up to 40% of
the outstanding pool balance or 1% of the initial pool balance, whichever is
higher.

Adequate Liquidity Support: Liquidity support is provided by a reserve
account, which will be fully funded at closing and maintained at $2.45
million, or 0.25% of the initial pool balance. As of the statistical cutoff
date, 91.2% of the loans were required to make repayments, of which 60.2%
(mostly Smart Option loans) were required to make either interest-only or
fixed payments of $25 during the in-school, grace or deferment period.

Satisfactory Servicing Capabilities: Sallie Mae Inc., a subsidiary of SLM,
will service all the loans in the 2013-B trust. Fitch has reviewed the
servicing operations of Sallie Mae and considers it to be an effective private
student loan servicer.

RATING SENSITIVITY

As Fitch's base case default proxy is derived primarily from historical
collateral performance, actual performance may differ from the expected
performance, resulting in higher loss levels and/or prepayment speeds than the
base case. This will result in a decline in available CE and the remaining
loss coverage levels available to the notes. Therefore, note ratings may be
susceptible to potential negative rating actions, depending on the extent of
the decline in the coverage.

Rating sensitivity results should only be considered as one potential outcome,
as the transaction is exposed to multiple dynamic risk factors. Rating
sensitivity should not be used as an indicator of future rating performance.

Fitch's stress analysis is discussed in the presale titled 'SLM Private
Education Loan Trust 2013-B', dated April 23, 2013.

The presale report is available to all investors on Fitch's website at
'www.fitchratings.com'. For more information about Fitch's comprehensive
subscription service Fitch Research, which includes all presale reports,
surveillance, and credit reports on more than 20 asset classes, contact
product sales at +1-212-908-0800 or at 'webmaster@fitchratings.com'.

Additional information is available at 'www.fitchratings.com'.

Applicable Criteria and Related Research:

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

--'U.S. Private Student Loan ABS Criteria' (January 2013);

--'Criteria for Interest Rate Stresses in Structured Finance Transactions and
Covered Bonds' (January 2013);

--'Counterparty Criteria for Structured Finance Transactions' (May 2012);

--'Counterparty Criteria for Structured Finance Transactions: Derivative
Addendum' (May 2012);

--'Representations, Warranties and Enforcement Mechanism in Global Structure
Finance Transactions' (April 2012).

Applicable Criteria and Related Research SLM Private Education Loan Trust
2013-B (US ABS)

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=706656

Global Structured Finance Rating Criteria

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

U.S. Private Student Loan ABS Criteria

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=698293

Criteria for Interest Rate Stresses in Structured Finance Transactions

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=695535

Counterparty Criteria for Structured Finance Transactions

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=678938

Counterparty Criteria for Structured Finance Transactions: Derivative Addendum

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=678939

Representations, Warranties, and Enforcement Mechanisms in Global Structured
Finance Transactions -- Amended

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=676496

Additional Disclosure

Solicitation Status

http://www.fitchratings.com/gws/en/disclosure/solicitation?pr_id=789305

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
Melvin Zhou, +1 212-908-0503
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, +1 212-908-0278
sandro.scenga@fitchratings.com
 
Press spacebar to pause and continue. Press esc to stop.