Exhibit 99.1

SLM Student Loan Trust 2012-2

Monthly Servicing Report

Distribution Date 05/26/2026

Collection Period 04/01/2026 - 04/30/2026

Navient Funding, LLC - Depositor

Navient Solutions -  Master Servicer and Administrator

Deutsche Bank National Trust Company - Indenture Trustee

Deutsche Bank Trust Company Americas - Eligible Lender Trustee

Navient Funding - Excess Distribution Certificateholder

Page 1 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
I.
Deal Parameters

A
Student Loan Portfolio Characteristics
  
03/15/2012
    
03/31/2026
    
04/30/2026
  

Principal Balance
  
$
790,250,485.92
    
$
137,916,758.95
    
$
 137,352,970.49
  

Interest to be Capitalized Balance
    
19,607,366.14
      
1,944,844.48
       2.004,040.20
  

Pool Balance
  
$
809,857,852.06
    
$
139,861,603.43
    
$
 139.357.010.69
  

Capitalized Interest Account Balance
  
$
10,000,000.00
      
-
      
 

Specified Reserve Account Balance
    
2,054,965.00
      
- N/A -
      
- N/A -
  

Adjusted Pool(1)
  
$
821,912,817.06
    
$
139,861,603.43
    
$
 139,357,010.69
  

Weighted Average Coupon (WAC)
    
6.65%

   
6.86%

    6.86%


Number of Loans
    
188,679
      
19,636
       19,452
  

Aggregate Outstanding Principal Balance - Tbill
            
-
      
 

Aggregate Outstanding Principal Balance - SOFR
          
$
 139,861,603.43
    
$
 139,357,010.69
  

Pool Factor
             0.170150853
       0.169536983
  

Since Issued Constant Prepayment Rate
             (71.49)%

    (71.61)%


(1)
The Specified Reserve Account balance is included in the Adjusted Pool until the Pool Balance is less than or equal to 40% of the original pool.

B
Debt Securities
Cusip/Isin
  
04/27/2026
    
05/26/2026
  
  A
78446YAA1
  
$
112,861,603.43
    
$
112,357,010.69
  
  B
78446YAB9
  
$
25,000,000.00
    
$
25,000,000.00
  

C
Account Balances
  
04/27/2026
    
05/26/2026
  

Reserve Account Balance
  
$
821,986.00
    
$
821,986.00
  

Capitalized Interest Account Balance
    
-
      
-
  

Floor Income Rebate Account
  
$
219,400.04
    
$
330,554.68
  

Supplemental Loan Purchase Account
    
-
      
-
  

D
Asset / Liability
  
04/27/2026
    
05/26/2026
  

Adjusted Pool Balance + Supplemental Loan Purchase
  
$
139,861,603.43
    
$
139,357,010.69
  

Total Notes
  
$
137,861,603.43
    
$
137,357,010.69
  

Difference
  
$
2,000,000.00
    
$
2,000,000.00
  

Parity Ratio
     1.01451      
1.01456
  

Page 2 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
II.
Trust Activity 04/01/2026 through 04/30/2026

A
Student Loan Principal Receipts
      
 
Borrower Principal
    
324,554.30
  
 
Guarantor Principal
    
454,591.92
  
 
Consolidation Activity Principal
    
346,638.25
  
 
Seller Principal Reimbursement
    
-
  
 
Servicer Principal Reimbursement
    
(5.76)
  
 
Rejected Claim Repurchased Principal
    
-
  
 
Other Principal Deposits
     -  
 
Total Principal Receipts
  
$
1,125,778.71
  
B
Student Loan Interest Receipts
        
 
Borrower Interest
    
162,851.62
  
 
Guarantor Interest
    
20,247.60
  
 
Consolidation Activity Interest
    
21,690.98
  
 
Special Allowance Payments
     0.00  
 
Interest Subsidy Payments
     0.00  
 
Seller Interest Reimbursement
    
0.00
  
 
Servicer Interest Reimbursement
    
(302.67)
  
 
Rejected Claim Repurchased Interest
    
0.00
  
 
Other Interest Deposits
    
8,842.69
  
 
Total Interest Receipts
  
$
213,330.22
  
C
Reserves in Excess of Requirement
  

-
  
D
Investment Income
  
$
12,126.26
  
E
Funds Borrowed from Next Collection Period
    
-
  
F
Funds Repaid from Prior Collection Period
    
-
  
G
Loan Sale or Purchase Proceeds
    
-
  
H
Initial Deposits to Collection Account
    
-
  
I
Excess Transferred from Other Accounts
  
-  
J
Other Deposits
    
-
  
K
Funds Released from Capitalized Interest Account
    
-
  
L
Less:  Funds Previously Remitted:
        
 
Servicing Fees to Servicer
    
-
  
 
Consolidation Loan Rebate Fees to Dept. of Education
    
-
  
 
Floor Income Rebate Fees to Dept. of Education
  
-

 
Funds Allocated to the Floor Income Rebate Account
  
$
(111,154.64)

M
AVAILABLE FUNDS
  
$
1,240,080.55
  
           
N
Non-Cash Principal Activity During Collection Period
  
$
(561,990.25)

O
Non-Reimbursable Losses During Collection Period
  
$
12,345.49
  
P
Aggregate Purchased Amounts by the Depositor, Servicer or Seller
  

-  
Q
Aggregate Loan Substitutions
    
-
  

Page 3 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
III.
2012-2 Portfolio Characteristics

     
04/30/2026
    
03/31/2026
  
       
Wtd Avg Coupon
    

# Loans
    

Principal
    
% of Principal
    
Wtd Avg Coupon
    

# Loans
    

Principal
    
% of Principal
  
INTERIM:
IN SCHOOL
    
6.80%

   
16
    
$
81,477.00
      
0.059%

    6.80%

    17
    
$
 86,977.00
       0.063%


GRACE
    
6.80%

   
1
    
$
5,500.00
      
0.004%

    0.00%

    0
    

-
       0.000%


DEFERMENT
    
6.79%

   
1,158
    
$
8,052,659.12
      
5.863%

    6.79%

    1,199
    
$
 8,443,753.88       6.122%

                                                                   
REPAYMENT:
CURRENT
    
6.86%

   
13,023
    
$
85,937,711.91
      
62.567%

    6.86%

    13,194
    
$
 86,432,388.87
       62.670%


31-60 DAYS DELINQUENT
    
6.82%

   
600
    
$
4,717,722.44
      
3.435%

    6.81%

    758
    
$
 5,896,184.14
       4.275%


61-90 DAYS DELINQUENT
    
6.81%

   
413
    
$
3,401,761.72
      
2.477%

    6.85%

    404
    
$
 3,409,023.25
       2.472%


91-120 DAYS DELINQUENT
    
6.85%

   
262
    
$
2,268,634.70
      
1.652%

    6.93%

    275
    
$
 2,360,171.77
       1.711%


> 120 DAYS DELINQUENT
    
6.94%

   
879
    
$
7,269,726.48
      
5.293%

   
6.89%

    1,056
    
$
 8,890,588.20
       6.446%

                                               
                 

FORBEARANCE
    
6.87%

   
2,918
    
$
24,364,921.84
      
17.739%

    6.86%

    2,574
    
$
 21,269,450.87
       15.422%


CLAIMS IN PROCESS
    
6.82%

   
182
    
$
1,252,855.28
      
0.912%

   
6.84%

    159
    
$
 1,128,220.97
       0.818%

                                                                   
TOTAL
              
19,452
    
$
137,352,970.49
      
100.00%

            19,636
    
$
 137,916,758.95
       100.00%


* Percentages may not total 100% due to rounding

Page 4 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
IV.
2012-2 Portfolio Characteristics (cont’d)

   
04/30/2026
    
03/31/2026
  
Pool Balance
  
$
139,357,010.69
    
$
139,861,603.43
  
Outstanding Borrower Accrued Interest
  
$
7,051,365.25
    
$
7,091,556.78
  
Borrower Accrued Interest to be Capitalized
  
$
2,004,040.20
    
$
1,944,844.48
  
Borrower Accrued Interest >30 Days Delinquent
  
$
655,710.40
    
$
742,168.13
  
Total # Loans
    
19,452
      
19,636
  
Total # Borrowers
    
9,155
      
9,252
  
Weighted Average Coupon
    
6.86%

   
6.86%

Weighted Average Remaining Term
    
205.80
      
204.71
  
Non-Reimbursable Losses
  
$
12,345.49
    
$
46,538.04
  
Cumulative Non-Reimbursable Losses
  
$
4,970,928.56
    
$
4,958,583.07
  
Since Issued Constant Prepayment Rate (CPR)
    
-71.61 %

   
-71.49 %

Loan Substitutions
    
-
      
-
  
Cumulative Loan Substitutions
    
-
      
-
  
Rejected Claim Repurchases
    
-
    

-
  
Cumulative Rejected Claim Repurchases
  
$
390,423.45
    
$
390,423.45
  
Unpaid Primary Servicing Fees
    
-
      
-
  
Unpaid Administration Fees
    
-
      
-
  
Unpaid Carryover Servicing Fees
    
-
      
-
  
Note Principal Shortfall
  

-
      
-
  
Note Interest Shortfall
    
-
      
-
  
Unpaid Interest Carryover
    
-
      
-
  
Non-Cash Principal Activity - Capitalized Interest
  
$
574,575.04
    
$
537,858.47
  
Borrower Interest Accrued
  
$
742,206.45
    
$
774,995.43
  
Interest Subsidy Payments Accrued
  
$
28,455.13
    
$
30,570.02
  
Special Allowance Payments Accrued
  
$
20,524.18
    
$
21,465.96
  

Page 5 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
V.
2012-2 Portfolio Statistics by School and Program

A
LOAN TYPE
  
Weighted
Average Coupon
    
# LOANS
    
$ AMOUNT
      
%*


- GSL (1) - Subsidized
    
6.77%

   
10,297
      
54,666,993.50
       39.800%


- GSL - Unsubsidized
    
6.79%

   
8,775
      
76,393,967.09
       55.619%


- PLUS (2) Loans
    
8.48%

   
380
      
6,292,009.90
       4.581%


- SLS (3) Loans
    
0.00%

   
0
      
-
       0.000%


- Consolidation Loans
    
0.00%

   
0
      
-
       0.000%

Total
      
6.86%

   
19,452
    
$
137,352,970.49
       100.000%


B
SCHOOL TYPE
  
Weighted
Average Coupon
    
# LOANS
    
$ AMOUNT
      
%*

- Four Year
    
6.86%

   
16,178
      
119,604,051.18
       87.078%


- Two Year
    
6.83%

   
2,702
      
14,606,362.56
       10.634%


- Technical
    
6.83%

   
546
      
3,040,704.66
       2.214%


- Other
    
6.74%

   
26
      
101,852.09
       0.074%


Total
    
6.86%

   
19,452
    
$
137,352,970.49
       100.000%


*Percentages may not total 100% due to rounding.

(1)
Guaranteed Stafford Loan

(2)
Parent Loans for Undergraduate Students

(3)
Supplemental Loans to Students.  The Unsubsidized Stafford Loan program replaced the SLS program on July 1, 1994.

Page 6 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
VI.
2012-2 Waterfall for Distributions

   
Paid
    
Remaining
Funds Balance
  
Total Available Funds
        
$
 1,240,080.55
  
A
 Trustee Fees     -
    $
 1,240,080.55
 
B
Primary Servicing Fee
  
$
49,290.61
    
$
 1,190,789.94
  
C
Administration Fee
  
$
6,667.00
    
$
 1,184,122.94  
D
Class A Noteholders’ Interest Distribution Amount
  
$
405,453.93
    
$
 778,669.01
  
E
Class B Noteholders’ Interest Distribution Amount
  
$
94,846.92
    
$
 683,822.09
  
F
Reserve Account Reinstatement
     -    
$
 683,822.09
  
G
Class A Noteholders’ Principal Distribution Amount
  
$
504,592.74
     $ 179,229.35
  
H
Class B Noteholders’ Principal Distribution Amount
     -     $ 179,229.35
  
I
Unpaid Expenses of The Trustees
    
-
     $ 179,229.35
  
J
Carryover Servicing Fee
    
-
     $ 179,229.35
  
K
Remaining Amounts to the Noteholders after the first auction date
    
-
     $ 179,229.35
  
L
Excess Distribution Certificateholder
   $
179,229.35
       -
  

Waterfall Triggers
      
A
Student Loan Principal Outstanding
  
$
137,352,970.49
  
B
Interest to be Capitalized
  
$
2,004,040.20
  
C
Capitalized Interest Account Balance
    
-
  
D
Reserve Account Balance (after any reinstatement)
  
$
821,986.00
  
E
Less:  Specified Reserve Account Balance
  
$
(821,986.00)

F
Total
  
$
139,357,010.69
  
G
Class A Notes Outstanding (after application of available funds)
  
$
112,357,010.69
  
H
Insolvency Event or Event of Default Under Indenture
     N

I
Available Funds Applied to Class A Noteholders’ Distribution Amount Before Any Amounts are Applied to the Class B Noteholders’ Distribution Amount (G>F or H=Y)
     N


Page 7 of 9
Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026
VII.
2012-2 Distributions

Distribution Amounts

     A

   B

Cusip/Isin
  
78446YAA1
    
78446YAB9
  
Beginning Balance
  
$
112,861,603.43
    
$
25,000,000.00
  
Index
  
SOFR
    
SOFR
  
Spread/Fixed Rate
    
0.70%

   
0.95%

Record Date (Days Prior to Distribution)
  
1 NEW YORK BUSINESS DAY
    
1 NEW YORK BUSINESS DAY
  
Accrual Period Begin
  
4/27/2026
    
4/27/2026
  
 
            
Accrual Period End
  
5/26/2026
    
5/26/2026
  
Daycount Fraction
    
0.08055556
      
0.08055556
  
 
                
Interest Rate*
    
4.45964%

   
4.70964%

Accrued Interest Factor
    
0.003592488
      
0.003793877
  
Current Interest Due
  
$
405,453.93
    
$
94,846.92
  
Interest Shortfall from Prior Period Plus Accrued Interest
    
-
      
-
  
Total Interest Due
  
$
405,453.93
    
$
94,846.92
  
Interest Paid
  
$
405,453.93
    
$
94,846.92
  
Interest Shortfall
    
-
      
-
  
Principal Paid
  
$
504,592.74
      
-
  
Ending Principal Balance
  
$
112,357,010.69
    
$
25,000,000.00
  
Paydown Factor
    
0.000631530
      
0.000000000
  
Ending Balance Factor
    
0.140622041
      
1.000000000
  

* Pay rates for Current Distribution.  For the interest rates applicable to the next distribution date, please see https://images.navient.com/investors/data/abrate.txt.

Page 8 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 
VIII.
2012-2 Reconciliations

A
Principal Distribution Reconciliation
      

Notes Outstanding Principal Balance
  
$
137,861,603.43
  

Adjusted Pool Balance
  
$
139,357,010.69
  

Overcollateralization Amount
  
$
2,000,000.00
  

Principal Distribution Amount
  
$
504,592.74
  

Principal Distribution Amount Paid
  
$
504,592.74
  
           
B
Reserve Account Reconciliation
        

Beginning Period Balance
  
$
821,986.00
  

Reserve Funds Utilized
    
0.00
  

Reserve Funds Reinstated
    
0.00
  

Balance Available
  
$
821,986.00
  

Required Reserve Acct Balance
  
$
821,986.00
  

Release to Collection Account
  

-
  

Ending Reserve Account Balance
  
$
821,986.00
  
           
C
Capitalized Interest Account
        

Beginning Period Balance
    
-
  

Transfers to Collection Account
    
-
  

Ending Balance
    
-
  
           
D
Floor Income Rebate Account
        

Beginning Period Balance
  
$
219,400.04
  

Deposits for the Period
  
$
111,154.64
  

Release to Collection Account
  
-


Ending Balance
  
$
330,554.68
  
           
E
Supplemental Purchase Account
        

Beginning Period Balance
    
-
  

Supplemental Loan Purchases
    
-
  

Transfers to Collection Account
    
-
  

Ending Balance
    
-
  


Page 9 of 9
 Trust 2012-2 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026