Filed Pursuant to Rule 433

Registration Statement No. 333-166301

Subject to Completion and Modification

SLM FUNDING LLC HAS FILED A REGISTRATION STATEMENT (INCLUDING A PROSPECTUS) WITH THE SEC FOR THE OFFERING TO WHICH THIS COMMUNICATION RELATES.  BEFORE YOU INVEST, YOU SHOULD READ THE PROSPECTUS IN THAT REGISTRATION STATEMENT AND THE OTHER DOCUMENTS SLM FUNDING LLC HAS FILED WITH THE SEC FOR MORE COMPLETE INFORMATION ABOUT SLM FUNDING LLC AND THIS OFFERING.  YOU MAY GET THESE DOCUMENTS FOR FREE BY VISITING EDGAR ON THE SEC WEB SITE AT WWW.SEC.GOV.  ALTERNATIVELY, SLM FUNDING LLC, ANY UNDERWRITER OR ANY DEALER PARTICIPATING IN THE OFFERING WILL ARRANGE TO SEND YOU THE PROSPECTUS IF YOU REQUEST IT BY CALLING 1-800-321-7179.

Amendment to

Free-Writing Prospectus Dated July 9, 2012

$1,251,800,000

SLM Student Loan Trust 2012-5

Issuing Entity

SLM Funding LLC

Depositor

Sallie Mae, Inc.

Sponsor, Servicer and Administrator

Student Loan-Backed Notes

On or about July 19, 2012, the trust will issue:

Class	Principal	Interest Rate	Maturity
Floating Rate Class A-1 Notes	$ 280,000,000	1-month LIBOR plus     %	November 25, 2016
Floating Rate Class A-2 Notes	$ 360,000,000	1-month LIBOR plus     %	June 25, 2019
Floating Rate Class A-3 Notes	$ 575,000,000	1-month LIBOR plus     %	March 25, 2026
Floating Rate Class B Notes	$   36,800,000	1-month LIBOR plus     %	January 25, 2046

The trust will make payments primarily from collections on a pool of FFELP student loans.  Interest and principal on the notes will be payable monthly on the 25th day (or if such day is not a business day, the next business day) of each calendar month, beginning in September 2012.  In general, the trust will pay principal, sequentially, to the class A-1 notes, the class A-2 notes and the class A-3 notes, in that order, until each such class of notes is paid in full, and then to the class B notes until paid in full.  Interest on the class B notes will be subordinate to interest on the class A notes and principal on the class B notes will be subordinate to both principal and interest on the class A notes.  Credit enhancement for the notes consists of excess interest on the trust student loans, subordination of the class B notes to the class A notes, overcollateralization and the reserve account.  In addition, the trust will deposit funds, on the closing date, into the capitalized interest account.  These funds will be available only for a limited period of time.  The interest rates on the notes will be determined by reference to LIBOR.  A description of how LIBOR is determined appears under “Additional Information Regarding the Notes—Determination of Indices—LIBOR” in the base prospectus.

Some or all of the class B notes may be retained by the depositor or an affiliate of the depositor.  This free-writing prospectus also covers the resale of any such retained class B notes from time to time by the depositor or an affiliate of the depositor.

We are offering the notes through the underwriters.

We are not offering the notes in any state or other jurisdiction where the offer is prohibited.

This document constitutes a “free-writing prospectus” within the meaning of Rule 405 under the Securities Act of 1933, as amended.

The notes are asset-backed securities issued by and are obligations of the issuing entity, which is a trust.  They are not obligations of or interests in SLM Corporation, the sponsor, administrator, servicer, depositor, any seller, any underwriter or any of their affiliates.

The notes are not guaranteed or insured by the United States or any governmental agency.

______________ Joint Book-Runners
BofA Merrill Lynch	Credit Suisse	J.P. Morgan
_____________ As of July 9, 2012

THIS AMENDMENT TO FREE WRITING PROSPECTUS DATED AS OF JULY 9, 2012 AMENDS, RESTATES AND SUPERSEDES IN ITS ENTIRETY THE FREE WRITING PROSPECTUS ORIGINALLY FILED ON JULY 9, 2012 RELATING TO THE INFORMATION PROVIDED HEREIN.

The Information in this Free-Writing Prospectus

The information contained herein refers to and supplements certain of the information contained in the Prospectus Supplement, dated July 9, 2012 (the “preliminary prospectus supplement”).  Capitalized terms not defined herein shall have the meanings ascribed to such terms in the preliminary prospectus supplement.

Rep Lines

Below are the rep lines referred to in the final bullet point on page I-3 of Exhibit I to the preliminary prospectus supplement.

Id	TrustName	DatedDate	LoanType	SubPct (%)	SchoolType	LoanStatus	180DaysDelinquent	OriginationDate	StatusEndDate	RepayBeginDate	OrigPrinBal ($)		PrinBal ($)		IntTBCBal ($)		Loans
1	SLM 2012-5	4/30/2012	Stafford	47.5860%	Other	Repayment	TRUE	1/15/2008		5/21/2009		164,017.98		189,840.14		-	50
2	SLM 2012-5	4/30/2012	Stafford	46.3930%	Other	Repayment	TRUE	11/28/2007		6/25/2009		62,355.00		64,890.30		-	18
3	SLM 2012-5	4/30/2012	Stafford	0.0000%	Other	Repayment	TRUE	1/4/2008		9/29/2008		1,000.00		1,096.48		-	1
4	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	3/24/2008		11/1/2008		1,750.00		1,113.57		-	1
5	SLM 2012-5	4/30/2012	Stafford	45.3890%	Other	Repayment	TRUE	3/26/2007		2/23/2009		54,388.00		65,489.74		-	17
6	SLM 2012-5	4/30/2012	Stafford	58.5730%	Other	Repayment	TRUE	11/18/2006		5/23/2008		18,507.00		21,856.94		-	6
7	SLM 2012-5	4/30/2012	Stafford	70.9460%	Other	Repayment	TRUE	1/6/2007		10/8/2008		14,800.00		15,959.96		-	5
8	SLM 2012-5	4/30/2012	Stafford	36.5650%	Other	Repayment	TRUE	2/3/2005		11/15/2007		15,125.00		13,852.43		-	4
9	SLM 2012-5	4/30/2012	Stafford	59.3820%	Other	Repayment	TRUE	5/16/2005		5/1/2008		40,555.00		43,888.07		-	8
10	SLM 2012-5	4/30/2012	Stafford	48.6680%	Other	Repayment	TRUE	6/2/2006		11/27/2008		53,000.75		59,595.38		-	14
11	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	6/2/2006		6/17/2007		2,076.00		1,690.07		-	1
12	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	6/14/2006		2/24/2007		2,000.00		753.25		-	1
13	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	12/17/2008		5/14/2010		170,525.30		174,091.60		-	65
14	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	4/1/2009		12/29/2009		1,750.00		1,831.07		-	1
15	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	9/20/2008		5/15/2009		3,250.00		2,490.58		-	2
16	SLM 2012-5	4/30/2012	Stafford	47.6090%	Other	Repayment	TRUE	1/16/2008		11/22/2009		3,969,599.39		4,266,016.69		-	1255
17	SLM 2012-5	4/30/2012	Stafford	61.9390%	Other	Repayment	TRUE	1/5/2008		8/14/2009		238,720.50		238,479.05		-	78
18	SLM 2012-5	4/30/2012	Stafford	47.7050%	Other	Repayment	TRUE	1/10/2008		1/13/2009		93,879.00		70,835.83		-	32
19	SLM 2012-5	4/30/2012	Stafford	52.6630%	Other	Repayment	TRUE	1/31/2008		12/3/2008		21,665.00		17,708.30		-	9
20	SLM 2012-5	4/30/2012	Stafford	52.2900%	Other	Repayment	TRUE	5/22/2007		9/13/2009		1,973,726.08		2,261,129.40		-	570
21	SLM 2012-5	4/30/2012	Stafford	51.9000%	Other	Repayment	TRUE	3/14/2007		12/5/2008		162,246.29		175,117.03		-	55
22	SLM 2012-5	4/30/2012	Stafford	66.4170%	Other	Repayment	TRUE	8/6/2007		1/14/2009		46,212.00		37,816.65		-	18
23	SLM 2012-5	4/30/2012	Stafford	49.2640%	Other	Repayment	TRUE	4/20/2007		4/24/2008		22,849.00		18,150.76		-	9
24	SLM 2012-5	4/30/2012	Stafford	45.2450%	Other	Repayment	TRUE	6/3/2005		10/1/2008		405,794.16		461,752.00		-	114
25	SLM 2012-5	4/30/2012	Stafford	58.7100%	Other	Repayment	TRUE	9/4/2005		1/11/2008		47,557.00		52,801.95		-	13
26	SLM 2012-5	4/30/2012	Stafford	65.3470%	Other	Repayment	TRUE	2/6/2005		11/22/2006		37,375.00		38,600.96		-	10
27	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	TRUE	9/28/2004		6/18/2006		2,625.00		2,143.38		-	1
28	SLM 2012-5	4/30/2012	Stafford	27.0470%	Other	Repayment	TRUE	5/4/2005		11/10/2006		9,250.00		7,357.18		-	3
29	SLM 2012-5	4/30/2012	Stafford	48.0240%	Other	School	FALSE	5/28/2006	1/10/2014	7/13/2014		507,356.00		499,085.10		55,591.71	132
30	SLM 2012-5	4/30/2012	Stafford	99.9620%	Other	School	FALSE	11/10/2008	9/25/2013	3/25/2014		2,187,367.44		2,123,594.66		5.26	756
31	SLM 2012-5	4/30/2012	Stafford	48.0430%	Other	School	FALSE	2/2/2008	10/6/2013	4/8/2014		50,600,701.69		49,238,098.66		6,980,084.46	13300
32	SLM 2012-5	4/30/2012	Stafford	55.1870%	Other	School	FALSE	6/1/2007	11/26/2013	5/29/2014		33,320,730.05		32,648,413.18		4,633,625.05	8438
33	SLM 2012-5	4/30/2012	Stafford	53.0590%	Other	School	FALSE	5/16/2005	2/7/2014	8/10/2014		4,680,948.00		4,619,893.79		548,230.27	1165
34	SLM 2012-5	4/30/2012	Stafford	43.5110%	Other	Grace	FALSE	5/31/2006	7/6/2012	7/13/2012		168,866.00		168,584.28		18,208.37	51
35	SLM 2012-5	4/30/2012	Stafford	91.4570%	Other	Grace	FALSE	10/7/2008	8/3/2012	8/3/2012		1,074,229.00		1,055,083.05		10,353.03	328
36	SLM 2012-5	4/30/2012	Stafford	39.1340%	Other	Grace	FALSE	4/10/2007	2/22/2013	2/3/2012		152,318.00		160,216.88		10,214.29	20
37	SLM 2012-5	4/30/2012	Stafford	48.9030%	Other	Grace	FALSE	1/29/2008	7/16/2012	7/17/2012		19,433,066.04		18,924,653.27		2,643,252.55	5336
38	SLM 2012-5	4/30/2012	Stafford	53.9380%	Other	Grace	FALSE	5/28/2007	7/5/2012	7/7/2012		10,881,939.55		10,648,426.50		1,546,830.09	2901
39	SLM 2012-5	4/30/2012	Stafford	50.5660%	Other	Grace	FALSE	6/1/2005	7/11/2012	7/21/2012		1,444,773.56		1,422,452.93		169,229.41	382
40	SLM 2012-5	4/30/2012	Stafford	46.9460%	Other	Deferment	FALSE	5/31/2006	8/23/2013	2/20/2009		1,253,390.65		1,359,486.73		21,396.39	377
41	SLM 2012-5	4/30/2012	Stafford	46.8280%	Other	Deferment	FALSE	5/22/2006	12/8/2013	9/17/2008		172,786.00		163,100.78		2,239.31	40
42	SLM 2012-5	4/30/2012	Stafford	66.3280%	Other	Deferment	FALSE	5/29/2006	7/30/2014	7/11/2008		84,070.81		70,269.52		276.97	24
43	SLM 2012-5	4/30/2012	Stafford	36.1530%	Other	Deferment	FALSE	6/1/2006	5/31/2013	10/7/2007		31,992.00		21,252.24		64.17	7
44	SLM 2012-5	4/30/2012	Stafford	0.0000%	Other	Deferment	FALSE	5/24/2006	5/31/2015	6/18/2007		5,500.00		3,068.12		1.92	1
45	SLM 2012-5	4/30/2012	Stafford	94.6220%	Other	Deferment	FALSE	10/16/2008	8/9/2013	6/24/2010		3,080,990.28		2,981,626.38		9,869.06	1080
46	SLM 2012-5	4/30/2012	Stafford	88.5830%	Other	Deferment	FALSE	9/14/2008	9/9/2013	11/26/2009		196,681.00		159,932.10		941.80	59
47	SLM 2012-5	4/30/2012	Stafford	69.9780%	Other	Deferment	FALSE	3/23/2008	2/24/2013	3/17/2009		28,012.24		19,380.07		66.42	9
48	SLM 2012-5	4/30/2012	Stafford	62.0840%	Other	Deferment	FALSE	6/11/2007	12/9/2013	11/9/2009		314,042.00		289,334.32		10,061.00	70
49	SLM 2012-5	4/30/2012	Stafford	64.2420%	Other	Deferment	FALSE	4/29/2007	10/2/2013	3/20/2009		7,010.00		6,167.14		24.64	3
50	SLM 2012-5	4/30/2012	Stafford	47.3480%	Other	Deferment	FALSE	1/15/2008	7/20/2013	2/5/2010		103,522,749.63		110,551,999.16		3,171,407.49	29552
51	SLM 2012-5	4/30/2012	Stafford	48.9780%	Other	Deferment	FALSE	1/3/2008	11/1/2013	7/1/2009		7,465,410.41		6,629,803.76		143,817.24	2027
52	SLM 2012-5	4/30/2012	Stafford	49.6680%	Other	Deferment	FALSE	12/23/2007	11/9/2013	2/4/2009		2,634,837.07		2,031,860.60		30,028.52	753
53	SLM 2012-5	4/30/2012	Stafford	58.9700%	Other	Deferment	FALSE	12/14/2007	3/16/2014	9/25/2008		298,978.00		205,131.79		1,252.48	102
54	SLM 2012-5	4/30/2012	Stafford	49.1080%	Other	Deferment	FALSE	5/28/2007	9/2/2013	11/15/2009		69,472,388.03		76,221,295.42		2,460,055.59	17798
55	SLM 2012-5	4/30/2012	Stafford	54.0660%	Other	Deferment	FALSE	5/4/2007	12/1/2013	3/24/2009		7,930,937.91		7,350,628.33		180,186.25	1949
56	SLM 2012-5	4/30/2012	Stafford	53.0970%	Other	Deferment	FALSE	4/17/2007	1/4/2014	11/5/2008		3,804,195.89		3,097,103.53		54,747.00	921
57	SLM 2012-5	4/30/2012	Stafford	52.2050%	Other	Deferment	FALSE	2/13/2007	1/14/2014	5/11/2008		718,821.75		503,846.97		6,112.85	202
58	SLM 2012-5	4/30/2012	Stafford	16.1390%	Other	Deferment	FALSE	8/31/2006	4/14/2013	9/13/2007		46,564.00		21,829.84		247.60	10
59	SLM 2012-5	4/30/2012	Stafford	48.6620%	Other	Deferment	FALSE	6/17/2005	8/20/2013	10/26/2008		9,049,136.99		9,928,703.49		138,815.65	2500
60	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Deferment	FALSE	9/14/2005	5/30/2013	6/17/2006		5,500.00		2,012.09		-	1
61	SLM 2012-5	4/30/2012	Stafford	57.3200%	Other	Deferment	FALSE	6/10/2005	12/24/2013	6/20/2008		1,284,219.46		1,222,681.22		7,462.53	359
62	SLM 2012-5	4/30/2012	Stafford	53.4370%	Other	Deferment	FALSE	5/9/2005	1/12/2014	12/30/2007		974,782.85		839,676.01		6,694.04	242
63	SLM 2012-5	4/30/2012	Stafford	47.1520%	Other	Deferment	FALSE	7/5/2005	7/7/2013	7/25/2007		332,874.00		243,189.64		1,136.46	78
64	SLM 2012-5	4/30/2012	Stafford	50.2670%	Other	Deferment	FALSE	3/17/2005	11/6/2013	12/7/2006		177,655.69		122,676.07		441.53	34
65	SLM 2012-5	4/30/2012	Stafford	47.9610%	Other	Repayment	FALSE	5/26/2006		11/19/2008		210,407.39		233,810.34		-	55
66	SLM 2012-5	4/30/2012	Stafford	38.3370%	Other	Repayment	FALSE	5/31/2006		9/29/2008		183,079.00		195,752.65		-	38
67	SLM 2012-5	4/30/2012	Stafford	38.9200%	Other	Repayment	FALSE	5/31/2006		11/12/2008		84,182.00		81,880.31		-	17
68	SLM 2012-5	4/30/2012	Stafford	36.3180%	Other	Repayment	FALSE	5/17/2006		7/27/2008		111,833.00		102,074.68		-	24
69	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	FALSE	11/22/2008		9/2/2010		525,074.96		529,612.66		-	178
70	SLM 2012-5	4/30/2012	Stafford	97.4980%	Other	Repayment	FALSE	10/26/2008		2/1/2010		177,323.05		166,844.14		-	60
71	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	FALSE	10/7/2008		10/23/2009		46,265.00		40,879.05		-	12
72	SLM 2012-5	4/30/2012	Stafford	44.5740%	Other	Repayment	FALSE	1/15/2008		2/12/2010		20,280,280.75		22,593,302.86		-	5411
73	SLM 2012-5	4/30/2012	Stafford	45.5850%	Other	Repayment	FALSE	1/14/2008		11/10/2009		10,785,426.72		11,194,646.87		-	2582
74	SLM 2012-5	4/30/2012	Stafford	43.5890%	Other	Repayment	FALSE	1/10/2008		7/8/2009		2,795,085.00		2,786,357.91		-	603
75	SLM 2012-5	4/30/2012	Stafford	41.7770%	Other	Repayment	FALSE	12/11/2007		11/10/2008		968,875.65		884,276.08		-	255
76	SLM 2012-5	4/30/2012	Stafford	47.2380%	Other	Repayment	FALSE	6/2/2007		12/9/2009		11,946,026.15		13,703,299.93		-	2852
77	SLM 2012-5	4/30/2012	Stafford	48.7930%	Other	Repayment	FALSE	6/3/2007		9/19/2009		9,349,549.31		10,039,691.65		-	2017
78	SLM 2012-5	4/30/2012	Stafford	44.2230%	Other	Repayment	FALSE	4/26/2007		4/28/2009		3,633,231.51		3,764,677.94		-	734
79	SLM 2012-5	4/30/2012	Stafford	45.6920%	Other	Repayment	FALSE	4/9/2007		10/11/2008		1,979,514.75		1,886,152.42		-	379
80	SLM 2012-5	4/30/2012	Stafford	47.1710%	Other	Repayment	FALSE	6/14/2005		12/7/2008		1,316,770.03		1,486,169.91		-	341
81	SLM 2012-5	4/30/2012	Stafford	47.8210%	Other	Repayment	FALSE	7/14/2005		1/28/2009		1,096,325.13		1,163,569.71		-	288
82	SLM 2012-5	4/30/2012	Stafford	50.9340%	Other	Repayment	FALSE	6/27/2005		10/26/2008		540,769.06		536,203.35		-	134
83	SLM 2012-5	4/30/2012	Stafford	51.4010%	Other	Repayment	FALSE	5/26/2005		6/19/2008		396,928.32		372,093.04		-	95
84	SLM 2012-5	4/30/2012	Stafford	46.3510%	Other	Repayment	FALSE	5/28/2006		4/19/2009		1,340,617.78		1,487,434.61		-	359
85	SLM 2012-5	4/30/2012	Stafford	30.5860%	Other	Repayment	FALSE	5/11/2006		1/8/2007		27,434.00		13,002.17		-	5
86	SLM 2012-5	4/30/2012	Stafford	41.0370%	Other	Repayment	FALSE	5/26/2006		12/14/2008		508,968.05		529,441.50		-	122
87	SLM 2012-5	4/30/2012	Stafford	45.9350%	Other	Repayment	FALSE	6/4/2006		3/14/2009		993,481.97		880,868.49		-	203
88	SLM 2012-5	4/30/2012	Stafford	49.0580%	Other	Repayment	FALSE	5/26/2006		7/25/2008		977,767.61		757,687.57		-	180
89	SLM 2012-5	4/30/2012	Stafford	40.0050%	Other	Repayment	FALSE	5/24/2006		11/19/2007		797,418.01		572,575.85		-	128
90	SLM 2012-5	4/30/2012	Stafford	99.7190%	Other	Repayment	FALSE	11/28/2008		11/9/2010		4,121,012.17		4,028,727.89		-	1481
91	SLM 2012-5	4/30/2012	Stafford	98.6980%	Other	Repayment	FALSE	11/17/2008		6/16/2010		1,464,019.66		1,211,510.89		-	472
92	SLM 2012-5	4/30/2012	Stafford	99.7150%	Other	Repayment	FALSE	10/19/2008		10/26/2009		905,432.19		666,917.69		-	292
93	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	FALSE	7/12/2008		12/14/2008		10,230.00		7,329.25		-	5
94	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Repayment	FALSE	8/15/2008		11/11/2009		566.00		539.19		-	1
95	SLM 2012-5	4/30/2012	Stafford	28.1130%	Other	Repayment	FALSE	4/2/2007		3/22/2009		133,410.00		126,086.96		-	22
96	SLM 2012-5	4/30/2012	Stafford	58.2100%	Other	Repayment	FALSE	3/10/2007		3/12/2009		24,000.00		20,831.70		-	3
97	SLM 2012-5	4/30/2012	Stafford	39.8020%	Other	Repayment	FALSE	8/21/2007		11/15/2008		20,500.00		16,786.15		-	2
98	SLM 2012-5	4/30/2012	Stafford	43.3760%	Other	Repayment	FALSE	12/24/2006		10/10/2008		16,408.00		9,587.18		-	4
99	SLM 2012-5	4/30/2012	Stafford	46.8800%	Other	Repayment	FALSE	1/15/2008		5/22/2010		136,980,499.00		150,173,659.57		-	38177
100	SLM 2012-5	4/30/2012	Stafford	46.9120%	Other	Repayment	FALSE	1/22/2008		2/9/2010		44,993,085.84		41,352,625.10		-	11227
101	SLM 2012-5	4/30/2012	Stafford	49.1000%	Other	Repayment	FALSE	12/6/2007		12/30/2009		10,500.00		11,930.70		-	2
102	SLM 2012-5	4/30/2012	Stafford	47.8800%	Other	Repayment	FALSE	1/7/2008		7/5/2009		56,974,184.79		46,353,440.32		-	13436
103	SLM 2012-5	4/30/2012	Stafford	48.1630%	Other	Repayment	FALSE	12/10/2007		11/16/2008		27,763,833.01		19,271,442.31		-	7486
104	SLM 2012-5	4/30/2012	Stafford	30.6580%	Other	Repayment	FALSE	3/14/2008		12/12/2008		19,962.00		11,447.91		-	6
105	SLM 2012-5	4/30/2012	Stafford	49.2850%	Other	Repayment	FALSE	6/2/2007		5/7/2010		81,078,158.88		90,837,784.08		-	20858
106	SLM 2012-5	4/30/2012	Stafford	55.3070%	Other	Repayment	FALSE	7/27/2006		2/25/2007		31,733.78		13,785.18		-	8
107	SLM 2012-5	4/30/2012	Stafford	52.2380%	Other	Repayment	FALSE	5/24/2007		1/11/2010		39,576,161.75		37,278,340.36		-	9277
108	SLM 2012-5	4/30/2012	Stafford	50.0730%	Other	Repayment	FALSE	5/22/2007		6/15/2009		54,326,682.32		46,090,850.08		-	11203
109	SLM 2012-5	4/30/2012	Stafford	47.5580%	Other	Repayment	FALSE	4/23/2007		10/11/2008		41,008,139.51		30,380,870.83		-	8313
110	SLM 2012-5	4/30/2012	Stafford	47.1810%	Other	Repayment	FALSE	10/20/2006		12/3/2007		5,278,721.11		3,328,196.34		-	1172
111	SLM 2012-5	4/30/2012	Stafford	48.2070%	Other	Repayment	FALSE	6/10/2005		2/15/2009		9,422,187.61		10,501,194.29		-	2575
112	SLM 2012-5	4/30/2012	Stafford	47.7920%	Other	Repayment	FALSE	2/14/2005		7/13/2006		1,467,344.42		672,067.01		-	234
113	SLM 2012-5	4/30/2012	Stafford	50.0500%	Other	Repayment	FALSE	6/12/2005		12/10/2008		4,726,794.30		4,659,225.10		-	1329
114	SLM 2012-5	4/30/2012	Stafford	52.4950%	Other	Repayment	FALSE	6/21/2005		11/6/2008		6,273,512.49		5,483,955.34		-	1613
115	SLM 2012-5	4/30/2012	Stafford	46.0520%	Other	Repayment	FALSE	6/21/2005		4/4/2008		6,101,654.66		4,901,382.31		-	1254
116	SLM 2012-5	4/30/2012	Stafford	48.4400%	Other	Repayment	FALSE	6/17/2005		7/24/2007		3,765,841.66		2,596,849.80		-	650
117	SLM 2012-5	4/30/2012	Stafford	39.6930%	Other	Forbearance	FALSE	5/26/2006	9/3/2012	3/3/2009		1,266,576.58		1,435,723.11		16,816.56	305
118	SLM 2012-5	4/30/2012	Stafford	43.0900%	Other	Forbearance	FALSE	5/20/2006	8/22/2012	5/18/2008		155,818.00		162,620.35		2,023.89	34
119	SLM 2012-5	4/30/2012	Stafford	54.7690%	Other	Forbearance	FALSE	5/23/2006	8/3/2012	6/2/2008		98,332.00		92,850.95		968.67	21
120	SLM 2012-5	4/30/2012	Stafford	71.5580%	Other	Forbearance	FALSE	6/30/2006	10/17/2012	6/16/2008		1,980.00		1,545.52		15.40	2
121	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Forbearance	FALSE	6/15/2006	6/19/2012	6/12/2007		3,170.00		2,645.74		8.55	1
122	SLM 2012-5	4/30/2012	Stafford	99.6950%	Other	Forbearance	FALSE	11/26/2008	8/13/2012	8/11/2010		1,504,002.76		1,506,498.96		44,538.11	551
123	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Forbearance	FALSE	11/6/2008	8/26/2012	11/5/2009		32,923.00		30,440.48		720.89	12
124	SLM 2012-5	4/30/2012	Stafford	100.0000%	Other	Forbearance	FALSE	7/10/2008	6/25/2012	3/26/2009		1,500.00		293.00		14.40	2
125	SLM 2012-5	4/30/2012	Stafford	44.2250%	Other	Forbearance	FALSE	1/20/2008	8/25/2012	2/18/2010		80,966,118.59		90,557,177.37		3,025,654.52	19867
126	SLM 2012-5	4/30/2012	Stafford	47.4460%	Other	Forbearance	FALSE	1/2/2008	8/19/2012	6/14/2009		4,311,233.06		4,192,732.07		134,794.32	1044
127	SLM 2012-5	4/30/2012	Stafford	46.3450%	Other	Forbearance	FALSE	1/6/2008	9/23/2012	3/7/2009		1,366,585.99		1,223,454.10		28,883.30	331
128	SLM 2012-5	4/30/2012	Stafford	55.6600%	Other	Forbearance	FALSE	12/21/2007	8/8/2012	7/25/2008		159,088.50		120,971.16		2,007.46	53
129	SLM 2012-5	4/30/2012	Stafford	44.9100%	Other	Forbearance	FALSE	5/24/2007	8/28/2012	11/15/2009		48,137,928.21		55,700,847.02		1,900,943.54	10563
130	SLM 2012-5	4/30/2012	Stafford	49.1510%	Other	Forbearance	FALSE	4/30/2007	8/28/2012	2/28/2009		3,662,127.32		3,791,378.16		118,913.59	830
131	SLM 2012-5	4/30/2012	Stafford	48.5340%	Other	Forbearance	FALSE	4/24/2007	9/2/2012	11/25/2008		1,562,801.20		1,488,884.60		40,339.40	356
132	SLM 2012-5	4/30/2012	Stafford	42.1410%	Other	Forbearance	FALSE	2/17/2007	8/30/2012	6/8/2008		384,879.00		322,612.88		6,407.05	89
133	SLM 2012-5	4/30/2012	Stafford	59.6450%	Other	Forbearance	FALSE	10/8/2006	8/22/2012	10/16/2007		30,830.39		23,810.99		370.01	9
134	SLM 2012-5	4/30/2012	Stafford	46.1990%	Other	Forbearance	FALSE	6/12/2005	8/31/2012	11/1/2008		7,040,714.31		8,019,590.40		93,682.71	1695
135	SLM 2012-5	4/30/2012	Stafford	62.0030%	Other	Forbearance	FALSE	12/3/2004	9/4/2012	2/22/2006		15,761.00		8,104.73		59.48	3
136	SLM 2012-5	4/30/2012	Stafford	47.6010%	Other	Forbearance	FALSE	5/22/2005	9/3/2012	1/11/2008		1,130,853.28		1,190,798.38		13,003.35	277
137	SLM 2012-5	4/30/2012	Stafford	55.5540%	Other	Forbearance	FALSE	5/14/2005	8/31/2012	12/16/2007		337,918.80		315,292.16		3,178.75	85
138	SLM 2012-5	4/30/2012	Stafford	42.0430%	Other	Forbearance	FALSE	7/1/2005	9/6/2012	9/22/2007		176,084.00		158,992.80		1,692.89	38
139	SLM 2012-5	4/30/2012	Stafford	52.6650%	Other	Forbearance	FALSE	1/14/2005	8/16/2012	10/17/2006		72,217.00		60,099.27		351.65	12
140	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	12/7/2007		12/7/2007		13,920.00		14,579.66		-	1
141	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	10/16/2007		10/16/2007		17,000.00		21,210.07		-	1
142	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	2/16/2008		2/16/2008		108,606.00		143,624.94		-	16
143	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	12/21/2007		12/21/2007		74,813.00		85,811.01		-	7
144	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	11/19/2008		11/19/2008		8,634.00		8,532.67		-	1
145	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	10/16/2007		10/16/2007		28,480.00		23,629.25		-	3
146	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	11/22/2007		11/22/2007		17,041.00		11,893.13		-	3
147	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	4/4/2007		4/4/2007		66,383.00		93,396.48		-	7
148	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	8/31/2006		8/31/2006		13,975.00		8,535.02		-	2
149	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	9/10/2007		9/10/2007		15,500.00		19,882.78		-	1
150	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	3/15/2007		3/15/2007		41,384.00		45,370.76		-	3
151	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	9/25/2007		9/25/2007		4,000.00		3,275.22		-	1
152	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	2/7/2007		2/7/2007		22,765.00		19,389.09		-	3
153	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	TRUE	8/17/2004		8/17/2004		9,173.00		11,671.29		-	1
154	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	9/5/2007	2/17/2014	9/5/2007		14,013.00		9,124.04		854.05	2
155	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	3/21/2008	4/11/2013	3/21/2008		5,101,102.22		5,654,610.86		800,794.85	661
156	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	2/20/2008	12/2/2012	2/20/2008		465,712.00		448,696.87		20,841.14	66
157	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	12/9/2007	7/30/2013	12/9/2007		421,376.14		355,336.26		17,397.57	58
158	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	12/21/2007	10/25/2012	12/21/2007		348,417.00		277,470.75		6,363.11	37
159	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	1/10/2008	10/16/2012	1/10/2008		7,947.00		5,319.65		13.62	1
160	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	4/22/2007	2/17/2013	4/22/2007		1,522,317.54		1,813,089.98		220,653.35	158
161	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	8/31/2006	6/30/2016	8/31/2006		11,175.00		6,300.71		80.65	1
162	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	5/14/2007	3/26/2013	5/14/2007		504,001.00		538,839.13		33,498.73	53
163	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	5/22/2007	2/3/2013	5/22/2007		480,622.68		456,590.72		21,708.34	41
164	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	4/13/2007	5/10/2013	4/13/2007		295,490.00		224,235.92		8,877.72	34
165	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	1/12/2007	11/28/2013	1/12/2007		85,998.00		59,632.26		1,782.97	8
166	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	6/29/2005	1/2/2013	6/29/2005		95,209.00		117,897.87		7,472.90	12
167	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	3/7/2006	6/9/2012	3/7/2006		15,254.00		8,855.83		101.94	2
168	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	7/3/2005	4/9/2013	7/3/2005		16,267.00		18,443.59		1,222.99	2
169	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	1/16/2005	8/23/2013	1/16/2005		23,056.55		20,377.74		1,185.07	5
170	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	12/23/2004	5/9/2015	12/23/2004		38,942.00		21,844.64		200.32	4
171	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Deferment	FALSE	5/22/2005	1/19/2015	5/22/2005		19,000.00		13,300.90		155.17	3
172	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	1/22/2008		1/22/2008		1,374,942.43		1,752,037.44		-	170
173	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	1/23/2008		1/23/2008		1,496,241.00		1,600,505.59		-	197
174	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	1/9/2008		1/9/2008		461,917.00		478,134.75		-	54
175	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	1/24/2008		1/24/2008		825,425.65		767,480.01		-	93
176	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/25/2007		5/25/2007		802,437.00		1,050,788.60		-	80
177	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/25/2007		6/25/2007		690,235.39		811,676.43		-	69
178	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/21/2007		6/24/2007		180,087.00		175,228.03		-	17
179	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/10/2007		5/10/2007		358,275.00		332,802.72		-	27
180	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/24/2005		6/24/2005		42,342.00		55,616.11		-	5
181	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	12/31/2004		12/31/2004		38,801.00		48,800.13		-	4
182	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	10/27/2004		10/27/2004		12,500.00		13,037.41		-	1
183	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/3/2006		6/3/2006		16,531.00		21,826.87		-	2
184	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/12/2006		6/12/2006		43,182.00		17,699.77		-	7
185	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/19/2006		6/19/2006		26,420.00		25,533.18		-	1
186	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/16/2006		5/16/2006		8,163.00		3,701.93		-	2
187	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/6/2008		6/6/2008		35,361.00		9,830.05		-	1
188	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	10/30/2007		10/30/2007		4,500.00		4,633.32		-	1
189	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	10/31/2007		10/31/2007		17,266.00		9,484.01		-	1
190	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/22/2007		5/22/2007		3,500.00		3,616.84		-	1
191	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	2/2/2008		2/2/2008		6,192,403.91		7,668,179.10		-	805
192	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	2/11/2008		2/11/2008		4,006,141.68		4,099,992.21		-	497
193	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	2/8/2008		2/8/2008		7,424,288.88		6,518,123.70		-	835
194	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	1/22/2008		1/22/2008		20,506,407.78		14,477,276.87		-	2274
195	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	11/21/2007		11/21/2007		15,585,628.98		9,970,228.74		-	1832
196	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	4/28/2007		4/28/2007		2,786,099.87		3,528,812.28		-	270
197	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	9/17/2006		9/17/2006		5,599,396.16		3,212,630.13		-	569
198	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/22/2007		5/22/2007		2,608,525.38		2,892,406.74		-	257
199	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/27/2007		5/27/2007		3,914,251.81		3,767,264.31		-	363
200	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/27/2007		6/27/2007		8,669,215.32		6,633,780.82		-	784
201	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	7/4/2007		7/4/2007		26,236,126.07		17,186,691.79		-	2347
202	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/20/2005		5/20/2005		68,981.00		83,744.21		-	8
203	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/6/2005		5/6/2005		3,367,868.78		1,468,513.87		-	297
204	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/31/2005		5/31/2005		153,072.00		138,930.85		-	17
205	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	6/10/2005		6/10/2005		331,491.00		265,081.66		-	32
206	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	5/6/2005		5/6/2005		476,452.86		364,399.22		-	50
207	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Repayment	FALSE	4/29/2005		4/29/2005		486,541.65		352,770.11		-	50
208	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	6/29/2006	5/22/2012	6/29/2006		4,000.00		2,737.06		7.34	1
209	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	6/29/2006	12/10/2012	6/29/2006		7,000.00		5,153.92		13.83	1
210	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	1/24/2008	11/5/2012	1/24/2008		5,952,717.17		7,544,227.04		89,824.91	802
211	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	12/30/2007	5/9/2013	12/30/2007		1,484,821.92		1,520,128.94		11,593.66	195
212	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	12/31/2007	12/20/2012	12/31/2007		1,235,900.81		1,148,892.99		7,784.41	142
213	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	12/22/2007	9/19/2012	12/22/2007		613,419.32		465,705.21		3,232.20	77
214	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	12/3/2007	12/20/2012	12/3/2007		45,600.00		35,897.78		249.92	3
215	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	4/1/2007	10/8/2012	4/1/2007		4,129,084.15		5,369,055.16		91,867.49	355
216	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	6/13/2007	2/19/2013	6/13/2007		1,395,992.76		1,539,604.30		13,121.16	128
217	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	5/3/2007	1/2/2013	5/3/2007		1,073,976.37		1,041,547.21		7,516.84	99
218	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	4/13/2007	12/11/2012	4/13/2007		631,736.00		547,624.65		3,626.97	56
219	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	11/6/2006	11/19/2012	11/6/2006		237,107.01		186,672.05		1,220.33	14
220	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	2/5/2006	7/17/2012	2/5/2006		45,582.00		61,137.95		163.96	3
221	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	4/23/2005	10/4/2012	4/23/2005		67,581.00		38,618.39		101.62	7
222	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	12/19/2004	7/27/2012	12/19/2004		87,007.00		104,836.10		365.55	8
223	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	2/2/2005	8/14/2012	2/2/2005		16,824.00		11,468.88		29.47	2
224	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	9/26/2004	8/15/2012	9/26/2004		45,175.00		41,077.10		110.16	6
225	SLM 2012-5	4/30/2012	PLUS	0.0000%	Other	Forbearance	FALSE	5/8/2005	10/22/2012	5/8/2005		90,366.00		59,591.16		158.41	6

Id	Borrowers	Pmts Made	RemTerm	RemIO Payment	RiskShare (%)	ConsolFee (%)	Floor IncomeRebate	Coupon (%)	BorrMargin Interim (%)	Borr Margin Repay (%)	BorrCap School (%)	BorrCapRepay (%)	BorrIndex	SAP Margin Interim (%)	SAPMarginRepay (%)	SAPIndex
1	23.19	8	136	23	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
2	7.67	18	106	9	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
3	1.00	33	87	15	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
4	1.00	41	31	7	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
5	6.31	10	110	15	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
6	2.67	19	101	19	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
7	1.00	33	87	15	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
8	1.67	12	190	23	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
9	2.17	17	165	28	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
10	4.65	9	107	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
11	1.00	21	28	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
12	1.00	42	7	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
13	35.19	7	94	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
14	0.50	19	114	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
15	1.25	30	64	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
16	646.97	7	107	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
17	54.92	17	94	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
18	21.00	30	82	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
19	5.00	39	76	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
20	231.49	8	112	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
21	25.23	16	104	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
22	12.00	28	76	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
23	6.00	44	139	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
24	34.04	8	108	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
25	6.27	18	135	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
26	5.00	29	91	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
27	1.00	41	37	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
28	2.00	49	61	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
29	38.24	0	120	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
30	428.19	0	120	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
31	7,382.91	0	120	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
32	4,133.55	0	120	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
33	377.96	0	120	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
34	13.86	0	119	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
35	175.13	0	117	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
36	7.10	0	142	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
37	2,899.56	0	118	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
38	1,354.12	0	119	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
39	124.15	0	118	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
40	105.26	2	120	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
41	12.65	18	107	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
42	5.87	29	107	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
43	2.67	42	78	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
44	0.50	50	70	0	2.00%	0.0%	TRUE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
45	602.97	1	109	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
46	30.34	16	105	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
47	3.96	27	95	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
48	32.25	1	147	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
49	2.00	14	106	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
50	15,557.12	1	119	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
51	1,184.29	18	113	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
52	440.41	29	99	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
53	62.43	38	96	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
54	7,982.31	1	121	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
55	986.73	18	115	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
56	452.32	29	107	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
57	101.73	39	97	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
58	6.17	51	83	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
59	804.34	2	118	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
60	1.00	67	45	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
61	133.77	18	108	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
62	86.78	29	116	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
63	30.40	42	86	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
64	18.00	51	147	0	2.00%	0.0%	FALSE	1.760%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
65	16.35	4	144	23	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
66	10.12	20	125	6	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
67	3.79	31	153	17	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
68	7.74	42	78	6	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
69	91.78	4	123	22	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
70	28.83	17	107	12	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
71	5.48	28	100	14	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
72	2,750.15	5	130	23	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
73	1,365.35	18	127	12	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
74	320.42	29	126	16	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
75	141.44	40	111	8	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
76	1,259.35	5	137	22	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
77	884.71	18	131	13	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
78	279.39	30	126	16	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
79	131.98	41	118	7	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
80	91.36	6	146	21	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
81	79.56	18	128	12	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
82	37.96	31	135	16	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
83	26.81	42	98	6	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
84	93.69	4	128	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
85	3.67	63	95	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
86	32.40	18	146	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
87	58.64	30	122	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
88	55.21	42	138	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
89	45.71	51	165	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
90	810.13	3	105	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
91	260.22	18	101	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
92	159.95	28	91	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
93	1.42	38	82	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
94	0.20	60	60	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
95	8.58	3	114	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
96	2.00	15	105	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
97	1.00	36	84	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
98	2.00	40	80	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
99	20,461.39	3	118	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
100	6,728.33	18	116	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
101	1.00	192	108	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
102	7,788.34	30	107	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
103	4,488.37	40	97	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
104	3.20	54	66	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
105	9,969.21	4	120	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
106	4.50	61	59	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
107	4,797.67	18	118	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
108	5,387.90	30	114	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
109	3,931.55	41	117	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
110	607.42	52	122	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
111	779.16	5	121	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
112	159.17	66	70	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
113	476.78	18	115	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
114	565.08	30	113	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
115	446.16	42	128	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
116	269.06	52	129	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
117	74.44	2	128	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
118	10.51	18	167	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
119	4.91	30	147	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
120	0.33	37	32	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
121	0.20	55	245	0	2.00%	0.0%	TRUE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
122	265.54	1	113	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
123	4.87	20	147	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
124	1.00	26	7	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
125	9,757.74	1	125	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
126	558.72	17	129	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
127	191.15	28	116	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
128	30.83	39	97	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.190%	1.790%		LIBOR 1Mo
129	4,208.05	1	127	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
130	333.90	18	130	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
131	149.17	29	127	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
132	38.25	39	150	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
133	3.90	52	163	0	3.00%	0.0%	TRUE	6.800%	6.800%	6.800%	6.800%	6.800%	Fixed Rate	1.740%	2.340%		LIBOR 1Mo
134	459.71	2	131	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
135	2.00	62	56	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
136	92.77	18	138	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
137	30.36	30	127	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
138	13.47	40	126	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
139	3.90	55	132	0	2.00%	0.0%	FALSE	2.360%	1.700%	2.300%	8.250%	8.250%	3Mo T Bill	1.740%	2.340%		LIBOR 1Mo
140	1.00	7	113	17	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
141	1.00	16	104	32	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
142	13.50	8	106	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
143	5.83	19	115	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
144	1.00	26	94	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
145	3.00	43	77	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
146	3.00	50	70	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
147	6.00	9	187	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
148	2.00	63	57	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
149	1.00	13	107	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
150	3.00	31	89	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
151	1.00	48	72	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
152	3.00	52	68	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
153	1.00	7	83	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
154	1.33	4	108	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
155	450.63	1	120	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
156	49.50	17	132	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
157	48.00	30	100	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
158	27.90	41	146	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
159	0.50	49	71	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
160	91.97	2	130	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
161	0.50	62	58	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
162	39.25	18	140	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
163	31.00	31	134	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
164	26.03	42	78	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
165	5.40	52	145	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
166	8.43	5	114	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
167	1.20	64	174	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
168	1.14	15	105	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
169	3.50	28	88	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
170	4.00	42	78	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
171	3.00	53	66	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
172	130.16	6	135	24	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
173	147.45	18	123	11	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
174	44.33	31	137	13	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
175	77.17	43	133	5	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
176	55.21	6	164	24	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
177	55.81	18	143	11	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
178	13.20	30	105	15	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
179	18.23	42	138	6	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
180	2.08	5	197	19	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
181	2.67	17	156	7	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
182	1.00	43	77	5	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
183	0.75	2	244	0	2.00%	0.0%	TRUE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
184	5.83	66	50	0	2.00%	0.0%	TRUE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
185	1.00	34	86	0	2.00%	0.0%	TRUE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
186	2.00	58	41	0	2.00%	0.0%	TRUE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
187	1.00	2	118	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
188	0.50	17	103	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
189	1.00	49	71	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
190	0.50	17	103	0	3.00%	0.0%	TRUE	6.000%	6.000%	6.000%	6.000%	6.000%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
191	610.24	4	122	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
192	374.03	19	128	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
193	664.10	31	117	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
194	1,985.99	44	93	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
195	1,622.22	50	80	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
196	180.38	5	125	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
197	421.33	62	89	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
198	185.44	19	132	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
199	271.34	31	127	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
200	615.68	44	117	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
201	1,990.07	51	98	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
202	5.08	4	114	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
203	219.13	75	67	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
204	10.83	20	99	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
205	19.70	30	122	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
206	27.05	44	92	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
207	34.75	55	102	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
208	0.50	48	57	0	2.00%	0.0%	TRUE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
209	0.50	50	70	0	2.00%	0.0%	TRUE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
210	587.66	2	122	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
211	158.83	18	128	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
212	121.19	31	112	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
213	72.00	42	103	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
214	2.50	49	71	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	1.790%	1.790%		LIBOR 1Mo
215	235.22	2	132	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
216	96.98	18	151	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
217	77.03	30	121	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
218	41.98	42	125	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
219	8.40	51	136	0	3.00%	0.0%	TRUE	8.500%	8.500%	8.500%	8.500%	8.500%	Fixed Rate	2.640%	2.640%		LIBOR 1Mo
220	2.50	6	112	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
221	3.92	65	55	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
222	6.50	16	103	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
223	1.50	32	88	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
224	4.50	42	78	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo
225	4.83	56	64	0	2.00%	0.0%	FALSE	3.160%	3.100%	3.100%	9.000%	9.000%	3Mo T Bill	2.640%	2.640%		LIBOR 1Mo

SLM Student Loan Trust 2012-5

Issuing Entity

$280,000,000 Floating Rate Class A-1 Student Loan-Backed Notes

$360,000,000 Floating Rate Class A-2 Student Loan-Backed Notes

$575,000,000 Floating Rate Class A-3 Student Loan-Backed Notes

$36,800,000 Floating Rate Class B Student Loan-Backed Notes

SLM Funding LLC

Depositor

Sallie Mae, Inc.

Sponsor, Servicer and Administrator

_____________

Joint Book-Runners

BofA Merrill Lynch

Credit Suisse

J.P. Morgan

_____________

As of July 9, 2012