Exhibit 99.1

SLM Student Loan Trust 2012-2

Monthly Servicing Report

Distribution Date 01/26/2026

Collection Period 12/01/2025 - 12/31/2025

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 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

I.	Deal Parameters

A	Student Loan Portfolio Characteristics	03/15/2012		11/30/2025		12/31/2025
	Principal Balance	$	790,250,485.92	$	144,518,459.42	$	142,428,265.55
	Interest to be Capitalized Balance		19,607,366.14		1,936,859.45		1,862,317.32
	Pool Balance	$	809,857,852.06	$	146,455,318.87	$	144,290,582.87
	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	$	146,455,318.87	$	144,290,582.87
	Weighted Average Coupon (WAC)		6.65%		6.86%		6.86%
	Number of Loans		188,679		20,865		20,521
	Aggregate Outstanding Principal Balance - Tbill				-		-
	Aggregate Outstanding Principal Balance - SOFR			$	146,455,318.87	$	144,290,582.87
	Pool Factor				0.178172543		0.175538999
	Since Issued Constant Prepayment Rate				(71.60)%		(71.57)%

⁽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	12/26/2025		01/26/2026
	A	78446YAA1	$	119,455,318.87	$	117,318,139.24
	B	78446YAB9	$	25,000,000.00	$	25,000,000.00

C	Account Balances	12/26/2025		01/26/2026
	Reserve Account Balance	$	821,986.00	$	821,986.00
	Capitalized Interest Account Balance		-		-
	Floor Income Rebate Account	$	60,946.53	$	147,596.12
	Supplemental Loan Purchase Account		-		-

D	Asset / Liability	12/26/2025		01/26/2026
	Adjusted Pool Balance + Supplemental Loan Purchase	$	146,455,318.87	$	144,290,582.87
	Total Notes	$	144,455,318.87	$	142,318,139.24
	Difference	$	2,000,000.00	$	1,972,443.63
	Parity Ratio		1.01385		1.01386

Page 2 of 9

Trust 2012-2 Monthly Servicing Report: Collection Period 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

II.	Trust Activity 12/01/2025 through 12/31/2025

A	Student Loan Principal Receipts
	Borrower Principal		286,423.62
	Guarantor Principal		1,903,010.26
	Consolidation Activity Principal		410,582.18
	Seller Principal Reimbursement		18.56
	Servicer Principal Reimbursement		-
	Rejected Claim Repurchased Principal		-
	Other Principal Deposits		-
	Total Principal Receipts	$	2,600,034.62
B	Student Loan Interest Receipts
	Borrower Interest		163,656.52
	Guarantor Interest		69,388.43
	Consolidation Activity Interest		13,734.08
	Special Allowance Payments		0.00
	Interest Subsidy Payments		0.00
	Seller Interest Reimbursement		0.00
	Servicer Interest Reimbursement		69.70
	Rejected Claim Repurchased Interest		0.00
	Other Interest Deposits		11,684.69
	Total Interest Receipts	$	258,533.42
C	Reserves in Excess of Requirement		-
D	Investment Income	$	11,448.18
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	$	(86,649.59)
M	AVAILABLE FUNDS	$	2,783,366.63

N	Non-Cash Principal Activity During Collection Period	$	(509,840.75)
O	Non-Reimbursable Losses During Collection Period	$	36,485.81
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 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

III.	2012-2 Portfolio Characteristics

		12/31/2025								11/30/2025
		Wtd Avg Coupon		# Loans		Principal		% of Principal		Wtd Avg Coupon		# Loans		Principal		% of Principal
INTERIM:	IN SCHOOL		6.80%		17	$	86,977.00		0.061%		6.80%		16	$	81,477.00		0.056%
	GRACE		0.00%		0		-		0.000%		6.80%		1	$	5,500.00		0.004%
	DEFERMENT		6.79%		1,241	$	8,417,603.20		5.910%		6.80%		1,319	$	8,829,756.81		6.110%

REPAYMENT:	CURRENT		6.85%		13,443	$	85,050,689.59		59.715%		6.85%		13,430	$	85,364,950.43		59.069%
	31-60 DAYS DELINQUENT		6.86%		851	$	7,238,567.00		5.082%		6.90%		943	$	8,090,325.87		5.598%
	61-90 DAYS DELINQUENT		6.92%		553	$	4,845,565.34		3.402%		6.91%		562	$	4,894,015.47		3.386%
	91-120 DAYS DELINQUENT		6.89%		369	$	3,253,875.41		2.285%		6.82%		384	$	2,824,880.20		1.955%
	> 120 DAYS DELINQUENT		6.85%		1,260	$	10,162,655.07		7.135%		6.85%		1,302	$	10,740,573.47		7.432%

	FORBEARANCE		6.88%		2,557	$	21,498,779.98		15.094%		6.87%		2,617	$	21,159,555.73		14.641%
	CLAIMS IN PROCESS		6.88%		230	$	1,873,552.96		1.315%		6.85%		291	$	2,527,424.44		1.749%

TOTAL					20,521	$	142,428,265.55		100.00%				20,865	$	144,518,459.42		100.00%

* Percentages may not total 100% due to rounding

Page 4 of 9

Trust 2012-2 Monthly Servicing Report: Collection Period 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

IV.	2012-2 Portfolio Characteristics (cont'd)

	12/31/2025		11/30/2025
Pool Balance	$	144,290,582.87	$	146,455,318.87
Outstanding Borrower Accrued Interest	$	7,100,958.31	$	7,099,907.71
Borrower Accrued Interest to be Capitalized	$	1,862,317.32	$	1,936,859.45
Borrower Accrued Interest >30 Days Delinquent	$	864,220.27	$	901,347.23
Total # Loans		20,521		20,865
Total # Borrowers		9,693		9,850
Weighted Average Coupon		6.86%		6.86%
Weighted Average Remaining Term		202.08		201.08
Non-Reimbursable Losses	$	36,485.81	$	18,136.85
Cumulative Non-Reimbursable Losses	$	4,875,048.32	$	4,838,562.51
Since Issued Constant Prepayment Rate (CPR)		-71.57 %		-71.60 %
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	$	27,556.37		-
Note Interest Shortfall		-		-
Unpaid Interest Carryover		-		-
Non-Cash Principal Activity - Capitalized Interest	$	546,047.73	$	525,893.93
Borrower Interest Accrued	$	796,424.49	$	780,212.82
Interest Subsidy Payments Accrued	$	31,602.65	$	30,948.63
Special Allowance Payments Accrued	$	20,775.10	$	20,962.91

Page 5 of 9

Trust 2012-2 Monthly Servicing Report: Collection Period 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

V.	2012-2 Portfolio Statistics by School and Program

A	LOAN TYPE	Weighted Average Coupon		# LOANS		$ AMOUNT		%*
	- GSL ⁽¹⁾ - Subsidized		6.77%		10,869		56,909,441.73	39.957%
	- GSL - Unsubsidized		6.79%		9,247		79,013,146.42	55.476%
	- PLUS ⁽²⁾ Loans		8.48%		405		6,505,677.40	4.568%
	- SLS ⁽³⁾ Loans		0.00%		0		-	0.000%
	- Consolidation Loans		0.00%		0		-	0.000%
	Total		6.86%		20,521	$	142,428,265.55	100.000%

B	SCHOOL TYPE	Weighted Average Coupon		# LOANS		$ AMOUNT		%*
	- Four Year		6.86%		17,048		123,945,183.86	87.023%
	- Two Year		6.83%		2,876		15,253,029.47	10.709%
	- Technical		6.82%		570		3,124,140.57	2.193%
	- Other		6.74%		27		105,911.65	0.074%
	Total		6.86%		20,521	$	142,428,265.55	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 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

VI.	2012-2 Waterfall for Distributions

		Paid		Remaining Funds Balance
Total Available Funds				$	2,783,366.63
A	Trustee Fees		-	$	2,783,366.63
B	Primary Servicing Fee	$	50,904.64	$	2,732,461.99
C	Administration Fee	$	6,667.00	$	2,725,794.99
D	Class A Noteholders' Interest Distribution Amount	$	482,296.77	$	2,243,498.22
E	Class B Noteholders' Interest Distribution Amount	$	106,318.59	$	2,137,179.63
F	Reserve Account Reinstatement		-	$	2,137,179.63
G	Class A Noteholders' Principal Distribution Amount	$	2,137,179.63		-
H	Class B Noteholders' Principal Distribution Amount		-		-
I	Unpaid Expenses of The Trustees		-		-
J	Carryover Servicing Fee		-		-
K	Remaining Amounts to the Noteholders after the first auction date		-		-
L	Excess Distribution Certificateholder		-		-

Waterfall Triggers
A	Student Loan Principal Outstanding	$	142,428,265.55
B	Interest to be Capitalized	$	1,862,317.32
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	$	144,290,582.87
G	Class A Notes Outstanding (after application of available funds)	$	117,318,139.24
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 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

VII.	2012-2 Distributions

Distribution Amounts

		A		B
Cusip/Isin	78446YAA1		78446YAB9
Beginning Balance	$	119,455,318.87	$	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	12/26/2025		12/26/2025

Accrual Period End	1/26/2026		1/26/2026
Daycount Fraction		0.08611111		0.08611111

Interest Rate*		4.68867%		4.93867%
Accrued Interest Factor		0.004037466		0.004252744
Current Interest Due	$	482,296.77	$	106,318.59
Interest Shortfall from Prior Period Plus Accrued Interest		-		-
Total Interest Due	$	482,296.77	$	106,318.59
Interest Paid	$	482,296.77	$	106,318.59
Interest Shortfall		-		-
Principal Paid	$	2,137,179.63		-
Ending Principal Balance	$	117,318,139.24	$	25,000,000.00
Paydown Factor		0.002674818		0.000000000
Ending Balance Factor		0.146831213		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 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

VIII.

2012-2 Reconciliations

A	Principal Distribution Reconciliation
	Notes Outstanding Principal Balance	$	144,455,318.87
	Adjusted Pool Balance	$	144,290,582.87
	Overcollateralization Amount	$	2,000,000.00
	Principal Distribution Amount	$	2,164,736.00
	Principal Distribution Amount Paid	$	2,137,179.63

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	$	60,946.53
	Deposits for the Period	$	86,649.59
	Release to Collection Account		-
	Ending Balance	$	147,596.12

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 12/01/2025 - 12/31/2025, Distribution Date 01/26/2026

SLM Student Loan Trust 2012-2 10-D