Fitch Rates Rhode Island Student Loan Authority 2016 Senior Series A

NEW YORK--()--Fitch Ratings assigns ratings to the Rhode Island Student Loan Authority 2016 senior series A student revenue bonds from the 2009 Trust as follows:

--$1,950,000 2016 (Serial 2017) 'AAsf'; Outlook Stable;

--$2,085,000 2016 (Serial 2018) 'AAsf'; Outlook Stable;

--$2,145,000 2016 (Serial 2019) 'AAsf'; Outlook Stable;

--$2,280,000 2016 (Serial 2020) 'AAsf'; Outlook Stable;

--$2,525,000 2016 (Serial 2021) 'AAsf'; Outlook Stable;

--$2,815,000 2016 (Serial 2022) 'AAsf'; Outlook Stable;

--$3,675,000 2016 (Serial 2023) 'AAsf'; Outlook Stable;

--$5,135,000 2016 (Serial 2024) 'AAsf'; Outlook Stable;

--$5,225,000 2016 (Serial 2025) 'AAsf'; Outlook Stable;

--$5,225,000 2016 (Serial 2026) 'AAsf'; Outlook Stable;

--$4,675,000 2016 (Serial 2027) 'AAsf'; Outlook Stable;

--$4,475,000 2016 (Serial 2028) 'AAsf'; Outlook Stable;

--$2,815,000 2016 (Serial 2029) 'AAsf'; Outlook Stable;

--$2,775,000 2016 (Serial 2030) 'AAsf'; Outlook Stable;

--$2,800,000 2016 (Serial 2032) 'AAsf'; Outlook Stable;

--$4,400,000 2016 (Serial 2034) 'AAsf'; Outlook Stable.

Fitch also upgrades the ratings of the existing bonds in the trust indenture dated June 1, 2009 at closing to 'AAsf' from 'Asf' with a Stable Rating Outlook. A detailed list of rating actions follows at the end of this press release.

KEY RATING DRIVERS

Adequate Collateral Quality: The master trust will be collateralized by existing and new fixed-rate private student loans to be originated from deal closing to Sept. 1, 2017. It is expected that approximately $53 million of student loans will be added to the trust at the end of the acquisition period. All loans have been credit tested and have been or will be originated under the RISLA Fixed Rate Loan program.

Sufficient Credit Enhancement (CE): Transaction cash flows were satisfactory under all stressed scenarios at Fitch's 'AA' rating category. CE is provided by overcollateralization and excess spread. The parity ratio is expected to be 120.15% at closing. Cash will be released to the issuer when the parity reaches 131% but only until Dec. 1, 2021.

Adequate Liquidity Support: Liquidity support will be provided by a $7.25 million debt service reserve fund sized at 3% of the outstanding bond balance, with a minimum balance of $2,418,150 (1% of initial bond balance).

Satisfactory Servicing Capabilities: Day-to-day servicing will be provided by RISLA, which has been servicing their own loans. Fitch views RISLA as an acceptable servicer.

RATING SENSITIVITIES

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 'Rhode Island Student Loan Authority 2016 Senior Series', dated April 6, 2016.

DUE DILIGENCE USAGE

No third-party due diligence was provided or reviewed in relation to this rating action.

Fitch upgrades the following ratings:

Rhode Island Student Loan Authority Series 2009

--Serial 2016 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2017 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2017* to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2018 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2019 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2019* to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2020 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2021 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2022 to 'AAsf' from 'Asf'; Outlook Stable;

--Term 2030 to 'AAsf' from 'Asf'; Outlook Stable.

Rhode Island Student Loan Authority Series 2010A

--Serial 2016 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2017 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2018 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2019 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2020 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2021 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2022 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2023 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2024 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2025 to 'AAsf' from 'Asf'; Outlook Stable.

Rhode Island Student Loan Authority Series 2010B

--Serial 2016 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2017 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2018 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2019 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2020 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2021 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2022 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2023 to 'AAsf' from 'Asf'; Outlook Stable.

Rhode Island Student Loan Authority Series 2012A

--Serial 2016 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2017 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2018 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2019 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2020 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2021 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2022 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2023 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2024 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2025 to 'AAsf' from 'Asf'; Outlook Stable.

Rhode Island Student Loan Authority Series 2013A

--Serial 2016 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2017 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2018 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2019 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2020 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2021 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2022 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2023 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2024 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2025 to 'AAsf' from 'Asf'; Outlook Stable;

--Serial 2026 to 'AAsf' from 'Asf'; Outlook Stable.

Rhode Island Student Loan Authority Series 2014A

--A (2016) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2017) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2018) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2019) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2020) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2021) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2022) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2023) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2024) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2025) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2026) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2027) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2028) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2029) to 'AAsf' from 'Asf'; Outlook Stable.

Rhode Island Student Loan Authority Series 2015A

--A (2016) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2017) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2018) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2019) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2020) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2021) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2022) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2023) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2024) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2025) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2026) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2027) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2028) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2029) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2030) to 'AAsf' from 'Asf'; Outlook Stable;

--A (2031) to 'AAsf' from 'Asf'; Outlook Stable.

Additional information is available at www.fitchratings.com.

Applicable Criteria

Criteria for Interest Rate Stresses in Structured Finance Transactions and Covered Bonds (pub. 17 May 2016)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=879815

Criteria for Servicing Continuity Risk in Structured Finance (pub. 17 Dec 2015)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=875586

Exposure Draft: Counterparty Criteria for Structured Finance and Covered Bonds (pub. 14 Apr 2016)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=878412

Global Structured Finance Rating Criteria (pub. 06 Jul 2015)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=867952

U.S. Private Student Loan ABS Criteria (pub. 31 Jul 2015)

https://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=868836

Additional Disclosures

Dodd-Frank Rating Information Disclosure Form

https://www.fitchratings.com/creditdesk/press_releases/content/ridf_frame.cfm?pr_id=1004685

Solicitation Status

https://www.fitchratings.com/gws/en/disclosure/solicitation?pr_id=1004685

Endorsement Policy

https://www.fitchratings.com/jsp/creditdesk/PolicyRegulation.faces?context=2&detail=31

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.

Contacts

Fitch Ratings
Primary Analyst
Emily Lee, +1-212-908-0667
Director
Fitch Ratings, Inc.
33 Whitehall St
New York, NY 10004
or
Secondary Analyst
Victoria Ohorodnyk, +1-212-908-0866
Associate Director
or
Committee Chairperson
Du Trieu, +1-312-368-2091
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.
33 Whitehall St
New York, NY 10004
or
Secondary Analyst
Victoria Ohorodnyk, +1-212-908-0866
Associate Director
or
Committee Chairperson
Du Trieu, +1-312-368-2091
Senior Director
or
Media Relations
Sandro Scenga, New York, +1-212-908-0278
sandro.scenga@fitchratings.com