03/10/2026 | Press release | Distributed by Public on 03/10/2026 07:52
|
Page 1 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
I.
|
Deal Parameters
|
|
A
|
Student Loan Portfolio Characteristics
|
05/26/2011 |
12/31/2025
|
01/31/2026
|
|||||||||
|
|
Principal Balance
|
$
|
752,435,249.40
|
$
|
111,725,367.13
|
$
|
111,138,681.97
|
||||||
|
|
Interest to be Capitalized Balance
|
8,054,313.32
|
895,088.68
|
946,087.97
|
|||||||||
|
|
Pool Balance
|
$
|
760,489,562.72
|
$
|
112,620,455.81
|
$
|
112,084,769.94
|
||||||
|
|
Capitalized Interest Account Balance
|
$
|
71,500,000.00
|
-
|
-
|
||||||||
|
|
Specified Reserve Account Balance
|
1,933,490.00
|
- N/A -
|
- N/A -
|
|||||||||
|
|
Adjusted Pool (1)
|
$
|
833,923,052.72
|
$
|
112,620,455.81
|
$
|
112,084,769.94
|
||||||
|
|
Weighted Average Coupon (WAC)
|
5.65%
|
|
5.86%
|
|
5.87%
|
|
||||||
|
|
Number of Loans
|
61,067
|
6,434
|
6,378
|
|||||||||
|
|
Aggregate Outstanding Principal Balance - Tbill
|
$
|
94,713.48
|
$
|
94,713.48
|
||||||||
|
|
Aggregate Outstanding Principal Balance - SOFR
|
$
|
112,525,742.33
|
$
|
111,990,056.46
|
||||||||
|
|
Pool Factor
|
0.145618099
|
0.144925458
|
||||||||||
|
|
Since Issued Constant Prepayment Rate
|
3.80%
|
|
3.72%
|
|
||||||||
| (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
|
01/26/2026
|
02/25/2026
|
|||||||
|
A2
|
78446JAB2
|
$
|
56,620,455.81
|
$
|
56,146,874.22
|
||||||
|
B
|
78446JAC0
|
$
|
24,000,000.00
|
$
|
24,000,000.00
|
||||||
|
C
|
Account Balances
|
01/26/2026
|
02/25/2026
|
||||||
|
|
Reserve Account Balance
|
$
|
1,160,094.00
|
$
|
1,160,094.00
|
||||
|
|
Capitalized Interest Account Balance
|
-
|
-
|
||||||
|
|
Floor Income Rebate Account
|
$
|
56,474.12
|
$
|
96,800.73
|
||||
|
|
Supplemental Loan Purchase Account
|
-
|
-
|
||||||
|
D
|
Asset / Liability
|
01/26/2026
|
02/25/2026
|
||||||
|
|
Adjusted Pool Balance + Supplemental Loan Purchase
|
$
|
112,620,455.81
|
$
|
112,084,769.94
|
||||
|
|
Total Notes
|
$
|
80,620,455.81
|
$
|
80,146,874.22
|
||||
|
|
Difference
|
$
|
32,000,000.00
|
$
|
31,937,895.72
|
||||
|
|
Parity Ratio
|
1.39692
|
1.39849
|
||||||
|
Page 2 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
II.
|
Trust Activity 01/01/2026 through 01/31/2026
|
|
A
|
Student Loan Principal Receipts
|
||||
|
Borrower Principal
|
509,008.87
|
||||
|
Guarantor Principal
|
66,568.26
|
||||
|
Consolidation Activity Principal
|
162,132.59
|
||||
|
Seller Principal Reimbursement
|
-
|
||||
|
Servicer Principal Reimbursement
|
-
|
||||
|
Rejected Claim Repurchased Principal
|
-
|
||||
|
Other Principal Deposits
|
-
|
||||
|
Total Principal Receipts
|
$
|
737,709.72
|
|||
|
B
|
Student Loan Interest Receipts
|
||||
|
Borrower Interest
|
215,692.24
|
||||
|
Guarantor Interest
|
4,953.00
|
||||
|
Consolidation Activity Interest
|
3,925.29
|
||||
|
Special Allowance Payments
|
0.00
|
||||
|
Interest Subsidy Payments
|
0.00
|
||||
|
Seller Interest Reimbursement
|
0.00
|
||||
|
Servicer Interest Reimbursement
|
1,084.85
|
||||
|
Rejected Claim Repurchased Interest
|
0.00
|
||||
|
Other Interest Deposits
|
5,203.26
|
||||
|
Total Interest Receipts
|
$
|
230,858.64
|
|||
|
C
|
Reserves in Excess of Requirement
|
-
|
|||
|
D
|
Investment Income
|
$
|
8,569.73
|
||
|
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
|
$
|
(101,646.24)
|
|
||
|
Floor Income Rebate Fees to Dept. of Education
|
|
-
|
|
||
|
Funds Allocated to the Floor Income Rebate Account
|
$
|
(40,326.61)
|
|
||
|
M |
AVAILABLE FUNDS
|
$
|
835,165.24
|
||
|
N |
Non-Cash Principal Activity During Collection Period
|
$
|
(151,024.56)
|
|
|
|
O |
Non-Reimbursable Losses During Collection Period
|
$
|
1,814.06
|
||
|
P
|
Aggregate Purchased Amounts by the Depositor, Servicer or Seller
|
-
|
|||
|
Q |
Aggregate Loan Substitutions
|
-
|
|||
|
Page 3 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
III.
|
2011-2 Portfolio Characteristics
|
|
01/31/2026
|
12/31/2025
|
||||||||||||||||||||||||||||||||
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
||||||||||||||||||||||||||
|
INTERIM:
|
DEFERMENT
|
6.43%
|
|
218
|
$
|
4,901,346.54
|
4.410%
|
|
6.40%
|
|
218
|
$
|
4,947,897.06
|
4.429%
|
|
||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
REPAYMENT:
|
CURRENT
|
5.75%
|
|
5,273
|
$
|
81,825,311.35
|
73.625%
|
|
5.72%
|
|
5,317
|
$
|
81,105,120.26
|
72.593%
|
|
||||||||||||||||||
|
|
31-60 DAYS DELINQUENT
|
5.69%
|
|
125
|
$
|
2,508,757.86
|
2.257%
|
|
5.82%
|
|
137
|
$
|
3,095,029.94
|
2.770%
|
|
||||||||||||||||||
|
|
61-90 DAYS DELINQUENT
|
5.90%
|
|
91
|
$
|
1,929,317.74
|
1.736%
|
|
5.97%
|
|
94
|
$
|
2,493,222.40
|
2.232%
|
|
||||||||||||||||||
|
|
91-120 DAYS DELINQUENT
|
6.17%
|
|
58
|
$
|
1,948,267.72
|
1.753%
|
|
6.40%
|
|
45
|
$
|
2,077,652.40
|
1.860%
|
|
||||||||||||||||||
|
|
> 120 DAYS DELINQUENT
|
6.28%
|
|
133
|
$
|
3,876,699.99
|
3.488%
|
|
6.27%
|
|
178
|
$
|
4,291,512.18
|
3.841%
|
|
||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
|
FORBEARANCE
|
6.19%
|
|
411
|
$
|
12,786,117.87
|
11.505%
|
|
6.26%
|
|
411
|
$
|
13,208,341.03
|
11.822%
|
|
||||||||||||||||||
|
|
CLAIMS IN PROCESS
|
5.91%
|
|
69
|
$
|
1,362,862.90
|
1.226%
|
|
6.32%
|
|
34
|
$
|
506,591.86
|
0.453%
|
|
||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
TOTAL
|
|
6,378
|
$
|
111,138,681.97
|
100.00%
|
|
6,434
|
$
|
111,725,367.13
|
100.00%
|
|
||||||||||||||||||||||
|
Page 4 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
IV.
|
2011-2 Portfolio Characteristics (cont'd)
|
|
01/31/2026
|
12/31/2025
|
|||||||
|
Pool Balance
|
$
|
112,084,769.94
|
$
|
112,620,455.81
|
||||
|
Outstanding Borrower Accrued Interest
|
$
|
5,011,138.09
|
$
|
4,861,376.35
|
||||
|
Borrower Accrued Interest to be Capitalized
|
$
|
946,087.97
|
$
|
895,088.68
|
||||
|
Borrower Accrued Interest >30 Days Delinquent
|
$
|
425,457.32
|
$
|
425,868.74
|
||||
|
Total # Loans
|
6,378
|
6,434
|
||||||
|
Total # Borrowers
|
3,529
|
3,562
|
||||||
|
Weighted Average Coupon
|
5.87%
|
|
5.86%
|
|
||||
|
Weighted Average Remaining Term
|
191.86
|
191.45
|
||||||
|
Non-Reimbursable Losses
|
$
|
1,814.06
|
$
|
7,617.40
|
||||
|
Cumulative Non-Reimbursable Losses
|
$
|
3,044,523.62
|
$
|
3,042,709.56
|
||||
|
Since Issued Constant Prepayment Rate (CPR)
|
3.72%
|
|
3.80%
|
|
||||
|
Loan Substitutions
|
-
|
-
|
||||||
|
Cumulative Loan Substitutions
|
-
|
-
|
||||||
|
Rejected Claim Repurchases
|
-
|
-
|
||||||
|
Cumulative Rejected Claim Repurchases
|
$
|
16,748.86
|
$
|
16,748.86
|
||||
|
Unpaid Primary Servicing Fees
|
-
|
-
|
||||||
|
Unpaid Administration Fees
|
-
|
-
|
||||||
|
Unpaid Carryover Servicing Fees
|
-
|
-
|
||||||
|
Note Principal Shortfall
|
$
|
62,104.28
|
|
-
|
||||
|
Note Interest Shortfall
|
-
|
-
|
||||||
|
Unpaid Interest Carryover
|
-
|
-
|
||||||
|
Non-Cash Principal Activity - Capitalized Interest
|
$
|
152,906.88
|
$
|
315,891.16
|
||||
|
Borrower Interest Accrued
|
$
|
527,228.90
|
$
|
530,038.66
|
||||
|
Interest Subsidy Payments Accrued
|
$
|
16,651.95
|
$
|
16,465.01
|
||||
|
Special Allowance Payments Accrued
|
$
|
104,072.09
|
$
|
112,884.31
|
||||
|
Page 5 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
V.
|
2011-2 Portfolio Statistics by School and Program
|
|
A
|
LOAN TYPE
|
Weighted
Average Coupon
|
# LOANS
|
$ AMOUNT
|
%*
|
|
|||||||||||
|
|
- GSL (1) - Subsidized
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- GSL - Unsubsidized
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- PLUS (2) Loans
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- SLS (3) Loans
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Consolidation Loans
|
5.87%
|
|
6,378
|
111,138,681.97
|
100.000%
|
|
||||||||||
| Total | 5.87% | 6,378 | $ | 111,138,681.97 | 100.000% | ||||||||||||
|
B
|
SCHOOL TYPE
|
Weighted
Average Coupon
|
# LOANS
|
$ AMOUNT
|
%*
|
|
|||||||||||
|
|
- Four Year
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Two Year
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Technical
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Other
|
5.87%
|
|
6,378
|
111,138,681.97
|
100.000%
|
|
||||||||||
|
|
Total
|
5.87%
|
|
6,378
|
$
|
111,138,681.97
|
100.000%
|
|
|||||||||
| (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 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
VI.
|
2011-2 Waterfall for Distributions
|
|
Paid
|
Remaining
Funds Balance
|
||||||||
|
Total Available Funds
|
$
|
835,165.24
|
|||||||
|
A
|
Trustee Fees
|
-
|
$
|
835,165.24
|
|||||
|
B
|
Primary Servicing Fee
|
$
|
24,208.00
|
$
|
810,957.24
|
||||
|
C
|
Administration Fee
|
$
|
6,667.00
|
$
|
804,290.24
|
||||
|
D
|
Class A Noteholders' Interest Distribution Amount
|
$
|
236,473.45
|
$
|
567,816.79
|
||||
| E |
Class B Noteholders' Interest Distribution Amount
|
$
|
94,235.20
|
$
|
473,581.59
|
||||
| F |
Reserve Account Reinstatement
|
-
|
$
|
473,581.59
|
|||||
| G |
Class A Noteholders' Principal Distribution Amount
|
$
|
473,581.59
|
|
-
|
||||
| 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 |
To the Lender under the Loan Agreement in repayment of the unpaid principal amount of the L |
- |
- |
||||||
| M |
Excess Distribution Certificateholder
|
|
-
|
-
|
|||||
|
Waterfall Triggers
|
||||||
|
A
|
Student Loan Principal Outstanding
|
$
|
111,138,681.97
|
|||
|
B
|
Interest to be Capitalized
|
$
|
946,087.97
|
|||
|
C
|
Capitalized Interest Account Balance
|
-
|
||||
|
D
|
Reserve Account Balance (after any reinstatement)
|
$
|
1,160,094.00
|
|||
| E |
Less: Specified Reserve Account Balance
|
$
|
(1,160,094.00)
|
|
||
| F |
Total
|
$
|
112,084,769.94
|
|||
| G |
Class A Notes Outstanding (after application of available funds)
|
$
|
56,146,874.22
|
|||
| 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 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
VII.
|
2011-2 Distributions
|
|
A2
|
B
|
|||||||
|
Cusip/Isin
|
78446JAB2
|
78446JAC0
|
||||||
|
Beginning Balance
|
$
|
56,620,455.81
|
$
|
24,000,000.00
|
||||
|
Index
|
SOFR
|
SOFR
|
||||||
|
Spread/Fixed Rate
|
1.20%
|
|
0.90%
|
|
||||
|
Record Date (Days Prior to Distribution)
|
1 NEW YORK BUSINESS DAY
|
1 NEW YORK BUSINESS DAY
|
||||||
|
Accrual Period Begin
|
1/26/2026
|
1/26/2026
|
||||||
|
Accrual Period End
|
2/25/2026
|
2/25/2026
|
||||||
|
Daycount Fraction
|
0.08333333
|
0.08333333
|
||||||
|
Interest Rate*
|
5.01176%
|
|
4.71176%
|
|
||||
|
Accrued Interest Factor
|
0.004176467
|
0.003926467
|
||||||
|
Current Interest Due
|
$
|
236,473.45
|
$
|
94,235.20
|
||||
|
Interest Shortfall from Prior Period Plus Accrued Interest
|
-
|
-
|
||||||
|
Total Interest Due
|
$
|
236,473.45
|
$
|
94,235.20
|
||||
|
Interest Paid
|
$
|
236,473.45
|
$
|
94,235.20
|
||||
|
Interest Shortfall
|
-
|
-
|
||||||
|
Principal Paid
|
$
|
473,581.59
|
|
-
|
||||
|
Ending Principal Balance
|
$ |
56,146,874.22
|
$
|
24,000,000.00
|
||||
|
Paydown Factor
|
0.002706181
|
0.000000000
|
||||||
|
Ending Balance Factor
|
0.320839281
|
1.000000000
|
||||||
|
Page 8 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
VIII.
|
2011-2 Reconciliations
|
|
A
|
Principal Distribution Reconciliation
|
||||
|
|
Notes Outstanding Principal Balance
|
$
|
80,620,455.81
|
||
|
|
Adjusted Pool Balance
|
$
|
112,084,769.94
|
||
|
|
Overcollateralization Amount
|
$
|
32,000,000.00
|
||
|
|
Principal Distribution Amount
|
$
|
535,685.87
|
||
|
|
Principal Distribution Amount Paid
|
$
|
473,581.59
|
||
|
|
|||||
|
B
|
Reserve Account Reconciliation
|
||||
|
|
Beginning Period Balance
|
$
|
1,160,094.00
|
||
|
|
Reserve Funds Utilized
|
0.00
|
|||
|
|
Reserve Funds Reinstated
|
0.00
|
|||
|
|
Balance Available
|
$
|
1,160,094.00
|
||
|
|
Required Reserve Acct Balance
|
$
|
1,160,094.00
|
||
|
|
Release to Collection Account
|
-
|
|||
|
|
Ending Reserve Account Balance
|
$
|
1,160,094.00
|
||
|
|
|||||
|
C
|
Capitalized Interest Account
|
||||
|
|
Beginning Period Balance
|
-
|
|||
|
|
Transfers to Collection Account
|
-
|
|||
|
|
Ending Balance
|
-
|
|||
|
|
|||||
|
D
|
Floor Income Rebate Account
|
||||
|
|
Beginning Period Balance
|
$
|
56,474.12
|
||
|
|
Deposits for the Period
|
$
|
40,326.61
|
||
|
|
Release to Collection Account
|
|
-
|
|
|
|
|
Ending Balance
|
$
|
96,800.73
|
||
|
|
|||||
|
E
|
Supplemental Purchase Account
|
||||
|
|
Beginning Period Balance
|
-
|
|||
|
|
Supplemental Loan Purchases
|
-
|
|||
|
|
Transfers to Collection Account
|
-
|
|||
|
|
Ending Balance
|
-
|
|||
|
Page 9 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|
|
IX.
|
2011-2 Other Characteristics
|
|
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
|
Subsidized Consolidation Loans
|
$
|
2,063,973.04
|
$
|
5,305,326.41
|
$
|
40,269,737.91
|
$
|
47,639,037.36
|
||||||||
|
Unsubsidized Consolidation Loans
|
$
|
3,221,269.76
|
$
|
8,215,810.12
|
$
|
53,008,652.70
|
$
|
64,445,732.58
|
||||||||
|
Total
|
$
|
5,285,242.80
|
$
|
13,521,136.53
|
$
|
93,278,390.61
|
$
|
112,084,769.94
|
||||||||
|
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
|
Subsidized Consolidation Loans
|
208
|
226
|
171
|
178
|
||||||||||||
|
Unsubsidized Consolidation Loans
|
261
|
256
|
190
|
202
|
||||||||||||
|
Total
|
240
|
244
|
182
|
192
|
||||||||||||
|
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
|
Subsidized Consolidation Loans
|
6.247%
|
|
6.065%
|
|
5.749%
|
|
5.806%
|
|
||||||||
|
Unsubsidized Consolidation Loans
|
6.550%
|
|
6.277%
|
|
5.816%
|
|
5.912%
|
|
||||||||
|
Total
|
6.431%
|
|
6.194%
|
|
5.787%
|
|
5.867%
|
|
||||||||
|
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
|
Subsidized Consolidation Loans
|
2.325%
|
|
2.318%
|
|
2.411%
|
|
2.397%
|
|
||||||||
|
Unsubsidized Consolidation Loans
|
2.290%
|
|
2.260%
|
|
2.387%
|
|
2.366%
|
|
||||||||
|
Total
|
2.304%
|
|
2.283%
|
|
2.397%
|
|
2.379%
|
|
||||||||
|
Repayment
|
Grand Total
|
|||||||||||||||
|
Subsidized Consolidation Loans
|
3.100
|
%
|
3.100
|
%
|
|
|
||||||||||
|
Unsubsidized Consolidation Loans
|
3.100
|
%
|
3.100
|
%
|
||||||||||||
|
Total
|
3.100
|
%
|
3.100
|
%
|
||||||||||||
|
Page 10 of 10
|
Trust 2011-2 Monthly Servicing Report: Collection Period 01/01/2026 - 01/31/2026, Distribution Date 02/25/2026
|