Fitch Assigns Final Ratings to Nelnet Student Loan Trust 2013-2

NEW YORK--()--Fitch Ratings has assigned the following ratings and Outlooks to the Nelnet Student Loan Trust 2013-2 student loan asset-backed notes:

--$1,122,000,000 class A notes 'AAAsf'; Outlook Negative;

--$34,000,000 class B notes 'A-sf'; Outlook Stable.

RATING DRIVERS

High Collateral Quality: The trust collateral comprises 100% Federal Family Education Loan Program (FFELP) loans, including approximately 25% of rehabilitated (rehab) FFELP loans. The credit quality of the trust collateral is high, in Fitch's opinion, based on the guarantees provided by the transaction's eligible guarantors and at least 97% reinsurance of principal and accrued interest provided by the U.S. Department of Education (ED).

Negative Rating Outlooks Assigned: Fitch's Rating Outlook for all existing and new issuances of 'AAA' 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.

Sufficient Credit Enhancement: Cash flow scenarios for the class A and B notes were satisfactory under Fitch's stresses. At closing, total and senior parity are expected to be 100.00% and 103.03%, respectively. Total credit enhancement is provided by overcollateralization (OC) and excess spread, and for the class A notes, 2.94% subordination is provided by the class B notes.

Adequate Liquidity Support: Liquidity support for the NSLT 2013-2 notes is provided by a $20 million capitalized interest account and a $2.89 million (0.25% of outstanding notes) reserve account each funded at closing with note proceeds.

Targeted OC Level: A target OC amount equal to the greater of 1.00% of the adjusted pool balance and $2 million must be met before excess cash can be released from the trust.

Acceptable Servicing Capabilities: Nelnet, Inc. (Nelnet) will service approximately 74% of the 2013-2 portfolio and Pennsylvania Higher Education Assistance Agency (PHEAA) will service approximately 26%. Fitch considers all servicers to be acceptable servicers of FFELP loans.

Fitch's stress analysis is discussed in the presale titled 'Nelnet Student Loan Trust 2013-2', dated Feb. 19, 2013.

RATING SENSITIVITIES

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.

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 3, 2012).

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=675202

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.

Contacts

Fitch Ratings
Primary Analyst
Emily Lee, +1-212-908-0667
Director
Fitch Ratings, Inc., One State Street Plaza, New York, NY 10004
or
Secondary Analyst
Jenny Ovalle, +1-212-908-0849
Associate Director
or
Committee Chairperson
Steven Stubbs, +1-212-908-0676
Senior Director
or
Media Relations
Sandro Scenga, New York, +1-212-908-0278
sandro.scenga@fitchratings.com

Contacts

Fitch Ratings
Primary Analyst
Emily Lee, +1-212-908-0667
Director
Fitch Ratings, Inc., One State Street Plaza, New York, NY 10004
or
Secondary Analyst
Jenny Ovalle, +1-212-908-0849
Associate Director
or
Committee Chairperson
Steven Stubbs, +1-212-908-0676
Senior Director
or
Media Relations
Sandro Scenga, New York, +1-212-908-0278
sandro.scenga@fitchratings.com