ࡱ> zy g2\p Ba= =K8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1 Arial1* MS Sans Serif1* MS Sans Serif1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) 0.0% 0.00_) "$"#,##0 "$"#,##0.00 0.0_);\(0.0\) #,##0.0 0.00000%                                                                      ff + () #+ , (*     P@ @  P@   @        `@ @    $  $  $  $  & '        #    a@ 8   `   h  `@ @    h@ @   h  h@ @  x  `@ @   @  `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H  "x@ @   "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @  !p @ @   d  "|@ @   "|@ @   l@ @   "|@ @   "|@ @  *x@ @  *x@ @   H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *x @ @   "x@ @   1"| @ @   "x@ @   1"|@ @   1"| @ @    h@ @    h@ @   1 l@ @   1"| @ @    h@ @    l@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @   "|@ @    h@ @    l @ @   H   | @ @    | @ @   1 |@ @   1 | @ @   ) |@ @   ) | @ @    |@ @    | @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @   1 |!@ @   1 |!@ @   ) |@ @    |@ @   1 |@ @   1 |!@ @    h@ @  ) l@ @   l@ @   1 h@ @   1 h!@ @   1 l@ @   1 l @ @   1 l @ @   1 l @ @  +"x@ @  +"x@ @   1 l  1 l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @   ) |@ @    h  1 |@ @   1 |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   1"| @ @    h@ @   1"| @ @    l@ @    l@ @   1"| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @    h @ @    h@ @    h@ @    h @ @  1#|@ @  1#|@ @  1#|@ @  1#|@ @  1#|@ @   *x "| @ @   `@ @   `@ @    H  !x@ @    h @ @    L !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @   1 h@ @    |@ @    |@ @    |@ @   h@ @   h  L  l@ @   h  ` @ @  "x!@ @   1*|@ @   D   h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   d a@ @   `@ @  ! h   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   D  d@ @  #\  D  "x@ @   "| @ @   1"|@ @   1"|@ @   1"|@ @   1"|@ @   h   L  1 l@ @   Q#| @ @   Q#| @ @   ` @ @    |@ @    | @ @   h@ @   1"|!@ @   1"|@ @   h@ @   h @ @  !\   |@ @   1 | @ @   1 | @ @   1 | @ @  "x@ @   1"|@ @   1"|@ @    l@ @    l@ @    l@ @    h@ @   1 l@ @   1 l@ @   "|@ @   1"|@ @   H  H  L  1"|!@ @  "x@ @  "x @ @  "x@ @  "x@ @  "p @ @  !x@ @  !x  !x  !x @ @  !x@ @  %) l a! @ @   !x @ @   !x @ @  "X !x  !x  !x @ @   !|  x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x@ @   ` @ @   1"|@ @  "p @ @  "x@ @  "x @ @  "x@ @  "x@ @  "x@ @  "x @ @   ` @ @  "x @ @  "x@ @  x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  ||z!}(}U (* "-"?? 20% - Accent10 20% - Accent1 20% - Accent20" 20% - Accent2 20% - Accent30& 20% - Accent3 20% - Accent40* 20% - Accent4 20% - Accent50. 20% - Accent5 20% - Accent602 20% - Accent6 40% - Accent10 40% - Accent1 40% - Accent20# 40% - Accent2 40% - Accent30' 40% - Accent3 40% - Accent40+ 40% - Accent4 40% - Accent50/ 40% - Accent5 40% - Accent603 40% - Accent6 60% - Accent10 60% - Accent1 60% - Accent20$ 60% - Accent2 60% - Accent30( 60% - Accent3 60% - Accent40, 60% - Accent4 60% - Accent500 60% - Accent5! 60% - Accent604 60% - Accent6 "Accent1$Accent1 #Accent2$!Accent2 $Accent3$%Accent3 %Accent4$)Accent4 &Accent5$-Accent5 'Accent6$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2.&Currency/. Currency [0]0Explanatory Text65Explanatory Text 1GoodGood2 Heading 1( Heading 13 Heading 2( Heading 24 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7Input Input8 Linked Cell, Linked Cell 9Neutral$Neutral"Normal:Normal - Style1 ;Normal 2 <Normal 3 =Normal 4 >Normal 5 ?Normal 6 @Normal 7 ANote Note BOutput"OutputC$PercentD Percent 2E Percent 3 FTitle Title GTotal TotalH Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` $RFFELP 'Collection and Waterfall  ;=   ;   ;  ; 8ZR3 A@@  !Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of Borrowers Total AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Proprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection ActivityCollection AccountCollection Amount Received Recoveries"Excess of Required Reserve AccountPayments from Guarantor Sale ProceedsInvestment IncomeAll Fees%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation LoansBal after WaterfallSubsidized Stafford LoansUnsubsidized Stafford Loans 30-59 Days Delinquent 60-89 Days Delinquent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalGrad / PLUS Loans&й@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offsServicing FeesIndenture Trustee Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis Fees www.vsac.org"Excess Earnings Rebate paid to IRS,Consolidation Rebate Fee paid to Dept. of Ed'Excess Interest returned to Dept. of EdTaxable IRS Status % of Pool In School Grace Allowance for Bad Debt Student Loan Fees Prepaid Expenses Deferred Bond Issuance Costs( Accrued Interest Receivable on Loans# Borrower Benefit Rebates Payable) Accrued Yield and Rebate - US Treasury Due to US Dept. of Ed) Accounts Payable and Other Liabilities Due To/From Operations PrincipalReduced Payment Claim Filed HEAL LoansOther / Unknown (a)CIncludes Consolidation loans for which no School Code is maintained 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance Portfolio Summary - FFELP Notes/Bonds&Weighted Average Payments Made - FFELPFunds and Accounts - Trust Balance Sheet and Parity - Trust Portfolio by Loan Status - FFELPDelinquency Status - FFELPPortfolio by Loan Type - FFELP Portfolio by School Type - FFELP.Total Repayment includes Reduced Payment loansinvestorrelations@vsac.orgCumulative Default Rate - FFELP Repayment ForbearanceW.A. Time until (a)Current StatusConversion to RepaymentmonthsTotal Not ConvertedW.A. Time sinceTotal Converted=W.A. Time until Conversion to Repayment includes Grace period!Student Loans Receivable ActivityBeginning Balance Interest CapsConsolidation PaymentsClaim PaymentsBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding Balance(a) Footnotes:%Reserve Account - Beginning of PeriodReserve Account - End of Period'Student Loan Asset-Backed Notes, 2012-1Monthly Servicing Report2012-12012-1 A2012-1 BDepartment Reserve FundCollection FundSecond: Trustee FeesThird: Servicing FeesFourth: Administration FeesFifth: Noteholders' InterestSeventh: Noteholders' Principal0Remaining Amount Available for Release to IssuerReserve Fund RequirementSixth: Reserve Fund Requirement+Weighted Average Maturity (WAM) (in months) 90-119 Days Delinquent 924279AC6 924279AD4Loan TransfersRateNon-Guaranteed FFELPAcquisition Fund Temp COI Fund&Available Funds at Beginning of PeriodDebt Service Reserve FundXFirst: Department of Education, Guaranty Agency, and Rebate Fees to the DOE Reserve FundAdministration Fees!Eighth: Class B Carry Over Amount( Cumulative Purchases and OriginationsCumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)* Cumulative Purchases and OriginationsU Loans for which claims have been filed but not yet paid as of Distribution Dates3) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) - (Payments from Guarantor + Borrower Recoveries) /W2) (Payments from Guarantor + Borrower Recoveries) / Cumulative Defaults and Write-offsg1) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) / Cumulative Purchases and Originations7Fees and Program Expenses for Current Collection PeriodAfter WaterfallParity3/1/14 - 3/31/14Refunds to Borrowers (a)9(a) Footnotes - refunds due to Consolidation overpaymentsW; ;tL<<g==>p?X^@AABjCAjD E F F GY HY 6I JJKNLhVM NPPJccB g2 (TUap?~ #  dMbP?_*+%D y A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o7XXLetter"7XX??&U} Y} Y} $Y} Y} m Y} $Y}  Y} $Y} $Y} $Y} $Y} $Y} Y} Y} mY} Y} $ Y;;      ; @   ; n n ef _T __` ^^ ab [ [[\ ^^  YY ab~ ]c@ [[\ ^^  YY ab Z [[\  YY PDQ o RRS cd Vc WWX \\ p qrrrrrrrrrrs\ " ^\\\\\\\\\\\t\  u l l lh  l l l l l mF m v* \^ \ Z Zg=*oG8-x?c`1AclA~ cm)czJpYA g #sA gx]sA '=:?~  % @ \^ \ w $g>=$?*d\mAd\mAd Adh\mAh\mA  (o`A?~  x S@ \"_]y[zjjjjkk){\ _ N$ |}~irAilx(\Ai ףpQ@izJpYA i #G)A ix]VA &?  \  `J``    JJ U aaaaaaaaaaaJ "JJJJJJJJJJJJJJ p rrrrrrsJQQQQQ "^\\\\\\tJQQQQQ    JQQQQQ ^ * \\\~ [F'@Q~  G&JQQQQQ ^ \ \\\@jV8A? ^ M \\\ \=UmA~ [r3 GpA JQQQQQ "!^\\\\JQQQQQ " "``````JQQQQQ #U #aaaaaaJQQQQQ "$YYYYYYYYJYQQQ %p%rrrrrrrs % p % sQ &^\\\\ &N4&K &N4 &L& ^JtQ ' 'N 'K 'N 'L' Q ( (%(? ( ( ( R~#SA( Q)^ )\& )\\\)R~#SA)@ _)= A)= A ) ) ~ ) L) Q*^ *\l *\\\*K@KK * Z* * q= WV* Q+^ +\p +\\\+ףpcA+@(\?@+GcA+GcA + + ~ + GH+ Q,^ ,\, ,\\\,@ , , ~ , , Q-^ -\- -\\\-gffkR-@Q8;,-ףpU-ףpU - - ~ - - Q.^ .\m .\\\.@ . T. ~ . 7.. Q/^ /\. /\\\/\=UmA~ /@[r3/GpA/Q8ZA / / ~ / / Q0^ 0\o 0\\\0@ 0 0 ~ 0 0 Q1^ 1\n 1\\\1A 1 1 1 q= ;1 Q2^ 2M 2\\\2A2@33Z2G!A2'\6^A2 I 2 2 ~ 2 2 J3^M\\\@G 3 3 `3 > A3 4^ 4M'4\\\@G 5^ 5\( 5\\\5lA5@zJpY5 #sA5x]sA5 G 5 5 J 6^ 6\/ 6\\\~ 6[6@(\q@6m)6 Ga 7^ 7\0 7\\\7\mA@\mA\mA 7 HQ 8^ 8\1 8\\\8YA@BA A 8 HQ 9^ 9\q 9\\\~ 90!9@G0A9gݶ$gݶ$ 9 HQ :^ :\r :\\\:@ : HQ ;^ ;\s ;\\\;@ ; HQ <^ <\t <\\\<@ < HQ =^ =\u =\\\=1 Aw=nn = HQ >^ >M) >MMM>GjA>@ \>Ep2A>A > IQ ?^\\\\BHQ D<lp&22&FZ^d~zzz~R8pXXlXXXX~@ABC D E;FGHIJKLMN@OPQRSTU V W;XYZ[\]^_@^ @\ @\\\@4v?@C@4q 2?@3F? @ HQ A_ A] A]]]A4?Fd_y?ADAF= x?AJ* k? A HQ B B``````JQQ CU CaaaaaaaQQQQQ D QQQQQ EpEqrrrrrsE QQQQQ F^\\\\\\tF QQQQQ G G G GGYQQQQQYH H HHS~#SAH _H= AH+QQQQQ I^ I\ I\\\IףpcAI(\?@IGcAI QQQQQ J^\\\\J QQQQQ K^ KM KMMMKz4AK(_K(\6 `AK QQQQQ L^\\\\L QQQQQ M^ M\ M\\\MwJ_k?MMzZ~k?M QQQQQ N^ N\ N\\\N0[*-e@N0N1EL}e@N QQQQQ O^ O\ O\\\O@̒`@O QQQQQ P^ P\ P\\\P@@j@P QQQQQ Q_ Q]+ Q]]]Q{M@Q:9n'@Q!)@Q QQQQQ R^\\\\\\tR QQQQQ S_\\\\\\tS QQQQQ T T``````T QQQQQ UUUaaaaaaU QQQQQ VJJJJJJJJV WJ WpWrrrs WpWRRR XJ_]]\tX YJ YkYlY ~ Y `@ Y ZJ Z Zv Zi ZoZpZLJJJ [J [^j~ [g!N[\t?[L۲t%7 [ [P[ [III [ (8A [ \J \k~ \l5\FOBT?\+ \ \P\ \III \ { zA \ ]J ]^~ ]Wa]8, z? ] ]2 ]III ] ̼mWA ] ^J ^k^q ^2 ^JJJ ^ ztm3A ^ _J _ _v _i _g_h _S _III _ -Ϻ"%g? _ D lvv,2:.Vtr.r.jjXXr..::.N.Xdh`abcdefghi j k;l@mnopqrstuvwx y@ z;{@|}~`J ``|ӿA`X?`ȶ3JX@ ` `PU`IIIe aJ awa)\2d:`Aa8?a 3nX@ a aPV aIII a ̤zA a bJ bbףp!AbNJ?bNfU@ b bPW bIII ~ b b cJ ccG+Ac$?cMT@ c cS cIII c -IJ5Y? c dJ dxd̼mWAd&u0H襃?dFa'W@ dO d^X dIII d QxYA d eJ ee(kcAe;ę? e\t eb eKKK e .uPk? e fJ f#f> Af? fij7 f5fJJJ gJ g5gJJJ hJ h h h h5hJJJ iJ i6iVWWX j kpkrrrrrrrrrs\\ kQ$l^\\\\\\\\\tQQQQm msms mmmn m m"m rQQQQn nN nN! n n! n n !n QQQQo^ o\ o\\\o@Њ@pNg!No ]o9t?o \t?o QQQQp^ p\ p\\\p@@pApף0}ӿAp UKm?p iØ?p QQQQq^ q\w q\\\q@`@q&aAq)\2d:`Aq xF?q 8?q QQQQr^ r\ r\\\r@m@ j@}l5r <'U?r DOBT?r QQQQs^ s\ s\\\s@V@sףp)bɁAsףp!As d^s?s MJ?s QQQQt^ t\ t\\\t@@tq= DAt)\~At ِ߿?t R냵?t QQQQu^ u\x u\\\u8@@u ף[Au̼mWAu n?u %u0H襃?u QQQQv_ vN# v]]v@`@vR~#SAv? A~ v ?v ?v QQQQ w "w````````QQQQ xU"xaaaaaaaaQQQQy\\\\\\\\ y QQQ zpzrrrrrrrrrs\\ zQ${^\\\\\\\\\tQQQQ| |s|s |m|n | m"| rQQQQ} }N }N! } }! } < } !} QQQQ~^ ~\ ~\\\~`@)@~{TܺA~Lo,A~ wx?~ 9Lè?~ QQQQ^ \~ \\\~@>@Q~AR}A ? :&AL? QQQQDlp:Z::(fz44,:(fz @ ;@@  ;@@^ \I \\\Ƞ@@333qAQ$eyA |Z㋖? :=诩? QQQQ^ \J \\\8@ @ףpŏmdAp="bA 膹!? :چ3mm? QQQQ^ \ \\\(@z@#aA~ /r8t 2hfϐ? :t<6Sg? QQQQ^ \L \\\y@@k4cRU ZA n|? :ǥ9Ɖ? QQQQ^ \K \\\@@@q= VA@YA ~ͥ? :VcD? QQQQ^ \M \\\ @@!= PA fgہ? :=? QQQQ^ \N \\\@}@ \Ϙt\ 7Z+}? :ŎG}? QQQQ^ \| \\\~@0}@#HfY>R %]f1|? :@U mm ||mm || __ffYY||mmZZ^^  yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 @dt  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&U} $Q} Q}  Q} m Q}  Q} Q} Q} IQ} Q} $ Q} $ Q} %%Q} &$ Q@&&;&;@& && & &; &; &x@ & & & & &&&&&&& && &&&&&&&&&& n n3  tt OOO  tt OOOO e ff~ uc@ vw  tt OOOO c4 dd x xyOOOO 5 PIIIII &IIIIIIIIIIIIIII0MIIIIIIIIIIIIIIIIIIII%RRRRRR RRR 0IIIIIIIIIIIIIIIIIIIII% S6 IIIIII~  `@ S III ~ `@0 IIIIIIIIIIIIIIIIIIIII% SIIIIII SIII 0 IIIIIIIIIIIIIIIIIIIII% SI M IIII~  P^ III  ;s@0 IIIIIIIIIIIIIIIIIIIII% P I7 IIIII {*aA P` III ~ 0 IIIIIIIIIIIIIIIIIIIII% P I8 IIIII~  Pa III ~ 0 IIIIIIIIIIIIIIIIIIIII%P \IIIII~ [F'  Pb  III ~  0IIIIIIIIIIIIIIIIIIIII% PI I9IIIIIIIII~ 0IIMIIIIIIIIIIIIIIIIII%P IeIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IfIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IdIIIII~ 0IIIIIIIIIIIIIIIIIIIII%PIIIIII0IIIIIIIIIIIIIIIIIIIII%PIIIIIIPIIIIIIPIIIIIIPIIIIII PI M?IIIIfff,dA Dxl, XJ2^bbznnnnN !" # $; %; &x@'(@)*+,-./0123456789:;<= ? KNKKKK  !L!! QQQQQ "U"" QQQQQ $@ $ "%IIIIIIIIIIIII "&RRRRRRRRRRRR 'SA'IIIIIIIIII ' B' K ' C"(PIIIIIIIIIIIIT )P )M?)IIIIIIIIIff ) fff,dA"*PIIIIIIIIIIff +P +M+IIIIIIIII ~ + f `+ f+ aA",PIIIIIIIIIIff -P -M-IIIIIIIII - f;s@- f- aA-Y".PIIIIIIIIIIff . /P /M/IIIIIIIII / foΈA/ f/ }/:~`A"0PMIIIIIIIIIff 1P 1M1IIIIIIIII 1 fSF52@1 f1 )L`A"2PIIIIIIIIIIff 3P 3M3IIIIIIIII 3 f1A3 f3 @&l_A"4PIIIIIIIIIIff 5P 5M5IIIIIIIII 5 f @U?:7 77 * ggD Oh+'0@HT` x Microsoft Excel@Ԙc@$~;՜.+,D՜.+,lHP X`hp x ) FFELPCollection and Waterfall&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghjklmnoprstuvwxRoot Entry FWorkbookVSummaryInformation(iDocumentSummaryInformation8q