| Schedule of Loan Sales |
The following table summarizes our Private Education Loan sales to unaffiliated third parties for the periods presented. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | | | Nine Months Ended September 30, | (Dollars in millions) | | 2026 | | 2025 | | | | 2026 | | 2025 | | Loan principal | | $ | 300 | | | $ | 1,769 | | | | | $ | 3,830 | | | $ | 3,609 | | Capitalized interest | | 18 | | | 167 | | | | | 240 | | | 330 | | | Total Private Education Loans sold | | $ | 318 | | | $ | 1,936 | | | | | $ | 4,070 | | | $ | 3,939 | | | | | | | | | | | | | Gain on sale of loans, net | | $ | 4 | | | $ | 136 | | | | | $ | 165 | | | $ | 324 | |
|
| Schedule of Loans Held for Investment |
Loans held for investment are summarized as follows: | | | | | | | | | | | | | | | | | September 30, | | December 31, | | (Dollars in thousands) | | 2026 | | 2025 | | Loans Held for Investment, net: | | | | | | Fixed-rate | | $ | 17,192,505 | | | $ | 16,952,620 | | | Variable-rate | | 4,773,512 | | | 4,707,814 | | | Total Private Education Loans, gross | | 21,966,017 | | | 21,660,434 | | | Deferred origination costs and unamortized premium/(discount) | | 109,767 | | | 102,008 | | | Allowance for credit losses | | (1,449,614) | | | (1,430,318) | | | Loans held for investment, net | | $ | 20,626,170 | | | $ | 20,332,124 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The average balance (net of unamortized premium/(discount)) and the respective weighted average interest rates of loans held for investment in our portfolio are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2026 | | 2025 | Three Months Ended September 30, (dollars in thousands) | | Average Balance | | Weighted Average Interest Rate | | Average Balance | | Weighted Average Interest Rate | | Private Education Loans | | $ | 21,687,091 | | | 10.22 | % | | $ | 22,263,445 | | | 10.58 | % | | | | | | | | | | | | | | | | | | | | Total portfolio | | $ | 21,687,091 | | | | | $ | 22,263,445 | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2026 | | 2025 | Nine Months Ended September 30, (dollars in thousands) | | Average Balance | | Weighted Average Interest Rate | | Average Balance | | Weighted Average Interest Rate | | Private Education Loans | | $ | 22,044,533 | | | 10.31 | % | | $ | 22,578,272 | | | 10.60 | % | | | | | | | | | | | | | | | | | | | | Total portfolio | | $ | 22,044,533 | | | | | $ | 22,578,272 | | | |
|