ࡱ>  g2\p Ba=  =q%%-8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial"$"#,##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_) 0.000% "$"#,##0 m\/d\/yyyy0.0 #,##0.0 0.0_);\(0.0\)"$"#,##0;\("$"#,##0\)                                                                      ff + 2)  + 2, 2*     P@ @  P@   @        `@ @     %  %             a@ 8     @ @   @ @   @ @    @ @   @ @    @ @   (  @ @   `   (@ @    h  @ @   `@ @   @ @   @ @       (   ( @ @   "@ @   h  h@ @  x   ("@ @   "@ @    (  (@ @   @ @   @ @   (@ @  "8 @ @    @ @  ! (  `@ @   0@ @   0 #8@ @  #8 @ @   h@ @   @  h@ @   `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H   (   h   h@ @    h@ @    h@ @    h @ @   (@ @   h@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ !p @ @    "< @ @  "| @ @  $  , - -  &  (  *  +   $  $ @ @   $ a@ @   $  4 @ @   $ @ @   #| @ @   "|@ @   "|@ @   h@ @   $@ @   l@ @   l@ @   "|@ @   "|@ @    L  L  $ @ @   $@ @  )<@ @ / 0 / /<`@ @ + *   h@ @    h @ @    h @ @  "x@ @   "| @ @   "| @ @    l@ @   "|   h@ @  "p @ @  "p @ @    h@ @   *x @ @   *x @ @    |@ @   p @ @  #| #|@ @  "x@ @   !x  !x !x  *x  h@ @   *x @ @   (x@ @   #|@ @   #|@ @   h@ @    h@ @   h@ @    h@ @   h @ @  !x@ @    h@ @   #|!@ @   !x@ @    h@ @   !x@ @    h@ @   #|!@ @   #| @ @     !x@ @    h@ @   "| @ @   "| @ @   !x @ @   "| @ @   (  ( @ @   ( @ @   ( @ @   4 @ @   @ @   4@ @   !@ @   !@ @   $!@ @   4!@ @   ! @ @   !#| @ @   $ # % "x@ @  #|@ @  #|@ @  . h@ @    h@ @   h @ @    h@ @   l @ @   l @ @   l @ @     4 "x@ @  "x@ @   H !x@ @  !x a!  !x @ @   h@ @    h@ @    l@ @   "x@ @   "x@ @   "|@ @   "|@ @   "|!@ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @    l@ @    l@ @    h @ @    H   h @ @   H   h@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @  #|@ @  #| @ @    h@ @    |@ @    | @ @    |@ @    | @ @    |@ @   % |@ @    | @ @    |@ @    | @ @   #|@ @   #| @ @   h@ @   #|@ @   #|!@ @   #|@ @   #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x!@ @   "x!@ @    l @ @    L  D #|@ @  #|  #|@ @   #|  #|!@ @   #|@ @   #|!@ @   #|@ @   h@ @    h@ @    h @ @    h@ @    h@ @    h@ @   h@ @    |@ @    |@ @    |@ @    |@ @    l@ @   l @ @    h @ @    |@ @    |@ @    |@ @    |@ @    h@ @    h@ @    h @ @   `@ @    l@ @   l@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   #|@ @   #|!@ @   D  )#|@ @   #|@ @   #|!@ @    h@ @  ) l@ @    l@ @    l!@ @    l@ @    l @ @    l @ @    l @ @    l   h"@ @  +"x@ @  +"x@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @   h  % l   l @ @    h@ @   #|!@ @    h@ @    h@ @    l   h@ @   #|@ @   #|@ @    h @ @  "x@ @  "x@ @  "x @ @  "x@ @   ` @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x@ @  "X  !x  !x @ @   !| a! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @  !8@ @  !8@ @  !8 @ @  !8 @ @  )8@ @  )8 x !4@ @  !0@ @  !0 @ @  !0 @ @  !0 @ @  # %  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 2 2 =Normal 3 >Normal 4 ?Note Note @Output"OutputA$PercentB Percent 2 CTitle Title DTotal TotalE Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`gPrivate Collection and Waterfall Balance SheetcIncome Statement  ;6  ;x   ;4  ;   ;  ; 8ZR3 A@@   @Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment Income%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailDelinquency Status"Distribution by FICO Credit Scores Less than 650800 + As of DateBal after WaterfallCumulative Default Rate Cumulative Default Rate 30-59 Days Delinquent 60-89 Days Delinquent 90-119 Days Delinqent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalOther / Unknown Refunds Due&й Cash and Equivalents Revenue Loan Acquisition Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury+ Due To US Department of Education! Due To/From Other Funds Total Liabilities' Restricted by Bond Resolution Total Net Assets@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower Recoveries Recovery RateCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offsD Loans for which claims have been filed as of Distribution Date www.vsac.orgAccrued Interest CarryoverExempt IRS Status PrincipalIn School DeferredInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private Loans Revenue Fund&Available Funds at Beginning of PeriodeSecond: To the Operating Fund for payment of Servicing and Administrative Fees and Indenture Expenses2Third: To the Debt Service Fund - Interest Account$Debt Service Fund - Interest Account%Debt Service Fund - Principal Account&Debt Service Fund - Retirement AccountDebt Service Reserve Fund4Fourth: To the Debt Service Fund - Principal AccountFFirst: To the Rebate Fund for Rebate or Excess Earnings Tax ComplianceiFifth: To the Debt Service Reserve Fund if necessary to restore the Debt Service Reserve Fund RequirementEServicing Fees, Indenture and Program Expenses Due for Current PeriodIndenture Expenses<Sixth: To the Operating Fund for payment of Program ExpensesISeventh: To the Student Loan Fund during any applicable Recycling PeriodTEighth: To the Debt Service Retirement Account (after any Recycling Period end date)_Ninth: Released to the Corporation if Senior Parity Percentage conditions are met after release!Servicing and Administrative Fees Debt Service Reserve Cap Int! Debt Service - Interest" Debt Service - Principal FIB SAP Bond Premium/Discount Notes Payable Revenue Account" Loan Acquisition Account Cap Interest Account& Debt Service Reserve Account) Debt Service Account - Interest* Debt Service Account - Principal! Accrued Interest on Investment Deferred Bond Issuance Costs Total Accounts/Funds Balance Prepaid Expenses Allowance for Bad Debt Unearned Student Loan Fees Bond Discount/Premium Due To/From other FundsTotal Repayment (a)investorrelations@vsac.org 1-29 Days Delinquent 240-269 Days Delinquent 270+ Days Delinquent Portfolio by Current Loan StatusSemi-Annual Interest DueSemi-Annual Interest Paid 650 - 699 700 - 749 750 - 799Quarterly Income StatementBond Direct Contribution Revenue# Federal Interest Benefits$ Special Allowance Payments! Interest on Investments) Interest and Fees/Student Loans Other Income Total Revenue Bond Expenses Bond/Note Interest/ Amortization of Bond Discount/Premium, Lender Fees and Consolidation Fees! SAP Int Returned to DOE! VT Value Rebate Expense& Fees Paid on Borrower Behalf! Yield Exp - US Treasury Yield Analysis" Rebate Exp - US Treasury Rebate Analysis Bad Debt Expense Credit Enhancement Auction Agent Remarketing Trustee Fees Total Interest ExpensesTotal Direct ContributionAdministrative Expense Salaries and Benefits! Other General and Admin$ Other Loan Finance Expense' Amortization of Bond Issuance! Subsidy Transfer to OpsTotal Administrative TransfersBEGINNING NET ASSETSNET SURPLUS/(DEFICIT)ENDING NET ASSETSPortfolio Interest RatesFixed Rate Loans ForbearanceInterim/Grace(a) 2Interim/Grace status loans are not fully disbursedSemi-Annual Interest AccruedSenior Parity % (a)Total Parity % (a) Rating Agency FeesNParity calculation excludes non-cash items as outlined in the Master IndentureWeighted Average Payments MadeW.A. Time until (a) % of PoolConversion to Repayment In Schoolmonths GraceTotal Not ConvertedW.A. Time since Claim FiledTotal Converted=W.A. Time until Conversion to Repayment includes Grace periodMatdate!Student Loans Receivable ActivityBeginning Balance Interest CapsClaim PaymentsConsolidation Payments DisbursementsRefunds to BorrowerBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding BalanceWeighted Average FICO ScoreAvailable FundsCapitalized Interest Fund*Periodic Principal Distribution Amount DuePrincipal Shortfall+Principal and Interest Distribution SummaryPeriodic Principal Paid 6/30/2012Collateral Pool Characteristics Amount ($)Original Pool Balance<Cumulative original pool balance acquired through prefunding .;Cumulative original pool balance acquired through recycling .JCumulative original pool balance acquired through additional note issuance .FCumulative original pool balance removed through <loan sales / buybacks ..Cumulative Interest Capitalized on above loansEnding Original Pool Balance1$Cumulative Entered Repayment BalanceCurrent amount in repayment ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)Cumulative Defaults ($)KIncludes loans in Repayment and Interest Only Repayment, net of Refunds Due7/1/12 - 9/30/12 9/30/20127/1/2012- 9/30/20122012A-1 92428C GS 7 92428C GT 5 92428C GU 2 92428C HF 4 92428C GV 0 92428C GW 8 92428C HG 2 92428C GX 6 92428C GY 4 92428C GZ 1 92428C HA 5 92428C HB 3 92428C HC 1 92428C HD 9 92428C HE 72012 A Indenture2012 A 2012A-1 TrustImmediate RepaymentDeferred Repayment&Portfolio by Original Repayment OptionN/ABB ACtC_DE9xESFGCGHLII2JnKiL AMt oN \O EPx QmS7UjVP>WqXQXYZ&[ \]^9_l_/`aDcSddcerccB g2 ,izĔޣر&  dMbP?_*+%t A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MS o/XXLetter"/XX??&U} w} w} $w} w} mw} $w} w} Iw} w} mw} Iw} $w} w} m w} mw} w} $ w ; ;             ; @   #  *  d    )     ~ @      &    N      yy   {yyyyyyyyyyy   m m   6 m m m m m T m { y)  *   @j(Aj(A98@j(Aj(A  ٣?~  @{ y) + Mb?OAOA@OAOA  /tqOƍ?~  @ @{ y) , Q?@@8܌@@@  '6$x?~  M@{ y) - @v2Av2Arq@v2Av2A  Iw?~  M@{ y) . @<;A<;Ajf@<;A<;A  Д?!%?~  {@{ y) / #~j?*@w A@w A@@w A@w A  #ԻT?~  @@{ y) 0 @j8Aj8A88~@j8Aj8A  ٳ?~  @@{ y) 1 @p(BAp(BA8x@p(BAp(BA  qʆ?~  @{ y) 2 @GAAGAAm@GAAGAA  ?{?~  @{ y) 3 0@ajb>jUUUU3@b>jb>j  FUh?~  @ z  \) uuAuu?    ||R||| |!R|"R DllDRRD660$$| #!! ";#@$%%&'()*%+,-./012#3#!4 5;6@7%89:;<=>%?@ s }}}}}}}}}}}$R ! y """ nnnnn #{yyyyyy# nnnnn $mmmm $m $ $$wnnnnn % %& %&&&~ %'@%')\[A%()\d[A%nnnnn &{ &y &yyy~ &)u@&*Ez@&+ףpU@&nnnnn '{ 'yc 'yyy')*+' nnnnn ({ ([ ([[[()Gz@(*Qnֹ[A(+ףpM[A( nnnnn ){ )y )yyy~ )))*JrA)+JrA)nnnnn *q *[ *[[[*,Gz@*,e8yA*-G9yA*nnnnn +{yyyy..+ nnnnn ,{ ,y ,yyy,/Q?,.,0>-3 ?, nnnnn -{ -y -yyy~ -1^@-.-2(K7pb@- nnnnn .{ .y .yyy.3@4 @5@. nnnnn /{ /y /yyy/3@4X@5h@/ nnnnn 0{ 0y5 0yyy~ 06@0*HZ@07H@0 nnnnn 1 1z 1zzz~ 18@119z],K@1 nnnnn 2 2|||||R"2 nnnnn 3s3}}}}}}$3 nnnnn 4 nnnnn 556{yyyyyy7mmmm 7: 7: 77 wwwww 8{ 8y 8yyy~ 8;8;ffff@8<ffff@8 %%%%% 9{ 9y 9yyy~ 9=9=333{lA9333{lA:{ :y :yyy:==p0Ap0A;{ ;y ;yyy;==-ijA-ijA<{ <y <yyy<==cRcR={ =y =yyy=>>>q >[ >[[[~ >?>?JrA>@JrA?{yyyyAABD l2 :.TppXrpt.jfXXnf::&RnZDDDDZ@AB#C#!D E;F@G%HIJKLMNOPQRSTUV WXYZ[\]#^#!_#!@{ @y+@yyyCA Az,AzzzD B B||||||"B wwwww CsC}}}}}}$D #####n E-E E E nnnF{yyyyyyF {RnnnGmmmm G: G: GG nnnH H.H&&&E H H ~ H @ H nnnI{ Iy/ Iyyy~ I=@I=G[AIG՚[AIF I I ~ I {@ I nnnJ{ Jy JyyyJ=fffff:~ J=Jfffff:Jn J J ~ J 3 J nnnK{ Ky3 Kyyy~ K=u@K=Gz@~ K/QKF K K ~ K K nnnL{ Ly LyyyL==AA L L ~ L L nnnM{ My MyyyM== M M ~ M v M nnnN{ Ny Nyyy~ N=N=JrANJrA N N ~ N N nnnO{ Oy OyyyO== O O ~ O O nnnP{ Py PyyyP>> P P P !% P nnnQ{ Q[ QyyyQ?Gz.D@Q? ףS9yAQ@g:yAQ Q Q ~ Q Q nnnR{[yyy== R R ~ R R nnnS{ S[0Syyy== S S |S )\d[A S GnnT{ Ty1 TyyyT=uuT nnnU{ Uy UyyyU=o6o6U RnnnV{ Vy7 VyyyV=V }nnnW{ Wy WyyyWM@>%W nnnnnnX{yyyy~ XHM@XIGz4vtAX@Gz4xtAXnnnnnnY{ Y[2Y[[[JKLY nnnnnnZ{yyyyJKLZ nnnnnn[{ [y [yyy[MNM ?[[N5V?[ nnnnnn\ \z \zzz\ONM ?\\N5V?\ nnnnnn ] ]| ]P]||||"] nnnnn ^s^}}}}}}$_RRRRRRRRD l..:&H0Tdzzz~PhZZZZ^D0llN&` ;#a #b #c #d #e #f #g #h #!i #j #!k ;#l #m #n #o #p#!q#r#!s@ t;u@v%w%xyz{|}~`Q ``R ``R aSyzzyRTUUU a bSyVV b bR b b&|| ~ b cSy c c c cR c{ cyRR c [AdS dy~ dWyGbdX3f;?d 9 ddR d{ dyRR ~ d eS eyeY(LUBAeZaHA?e͵AH eeR e{ eyRR ~ e fS fyf)\*XAf[B&"nnnn${yyyyyyyyynnnnmmmj "  % nnnnmmmj # $ k# l$ # m$ nnnn{ y< yyynn@i@on(\ϕ4A~ p pBK? nnnn{ y yyyn@no@o@n(:A~ p? p=$J? nnnn{ y= yyy$rr@sryGbt  t3f;? nnn  \& zzuv@v@@(\d[A w?x?  nnnn  "|P||||||yznnnn s"}}}}}}}}{|nnnn~~yyyyyyy nnnn O"nnnn${yyyyyyyyynnnnmmmj "  % nnnnmmmj # $ # $ # m$ nnnn{ y yyy$n@nX@o@o ?  IS? nnnn{ y yyy$nn@oo>  "g;Ś? nnnn{ yW yyy*nnoo  nnnn{ yX yyy*nnoo  nnnn{ yY yyy*nnoo  nnnn{ y[ yyy*nnoo  nnnn{ yZ yyy*nnoo  nnnn{ y\ yyy*nnoo  nnnn{ y] yyy*nnoo  nnnn{ y yyy*nnoo  nnnn{ y yyy*rrss  nnnn \ zzu$v@vX@@Rw?  x? nnnn S R %RR}nnnn s"}}}}}}}}{|nnnnD lH4(4(fzr~44.4(fztthhhhhhhhhtH ;@  ; @              ; @   nnn ( {yyyyyyyyy   "  %   # $ # $ # m${ y_ yyy$n?nh@o @o_0B@  Xx`?{ y^ yyy$n?nH@o@oU{P@  p ?{ y` yyy$nn@oo@  pOęx?{ y: yyy$nnL@ooo3   p7?{ ya yyy$nn8@ooA  p )(A=?{ yb yyy*rrsst  \4 zzzv@v@@)\d[A w?x?  |||||||||" s}}}}}}}}}$  {yyyyyyyyy &&& " ' %   # $ # $ # m${L7A`? yy$nn@i@o|   !BK?{Q? yy$n@no@o@)?  =$J?{MbX9? yy$nn@oyGb  3f;?{yyynno {yyyrrs  \ zzzv@v@@(\d[A w?x? S RRRRyyyyy s}}}}]]]]] P {yyyyyyyyy   " ' %   # $ # $ # m$D l, \hbbbbbVl,,, \tfff l,,, \         { yQ yyy*nnoo { y yyynnR@oo(V`!A~  pDW%?{ y yyyn?n@q@o @o> >A~ B@ pV[{?{ y yyy$n?n0|@o@o&OKP@  p! ?{ yR yyy$rr`l@ss[#  t? \; zzzv@v@@)\d[A w?x? S RRRRyyyyy s}}}}]]]]] jVvvbbl,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @%22] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 3S"0e @%&&] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @%))] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 6S"0e @ ' ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 8S"0e @ ' ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 9S"0e @%] `>@U"  vv vv bbccggvvhh  yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  yB   dMbP?_*+%@B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $} } I}  } } I} } $ } " } ##y$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ F F<   ]   ]]  ~ @    ]] =  &  ]] ^> ZZZZZZZHLLLLL &`LLLLLLLLPPPPPLL,NLLLLLLLLLLLLLLLLLL#cMMMMMMG cMMMG ,LLLLLLLLLLLLLLLLLLL# d LLLLLL~ @   ~ @, LLLLLLLLLLLLLLLLLLL# dLLLLLLe dLLLe , LLLLLLLLLLLLLLLLLLL# dL N LLLL H LLL ~ }@, LLLLLLLLLLLLLLLLLLL# H x LLLLL~  H LLL ~ @, LLLLLLLLLLLLLLLLLLL# H x LLLLL~ p0A HLLL , LLLLLLLLLLLLLLLLLLL#H xLLLLL~ KA hLLL ,LLLLLLLLLLLLLLLLLLL#HLLLLLLI hLLL ,LLLLLLLLLLLLLLLLLLL#H L@LLLLL~  HLLL ,LLLLLLLLLLLLLLLLLLL#H LBLLLLL~  HLLL ,LLLLLLLLLLLLLLLLLLL#H LGLLLLL~ I%A H  N  LL ~  G@,LLLLLLLLLLLLLLLLLLL#H LHLLLLL~  SUUUV ,LLLLLLLLLLLLLLLLLLL#HLLLLLLI YOOOK ,LLLLLLLLLLLLLLLLLLL#H LLLLLL~  nnnnn ,LLLLLLLLLLLLLLLLLLL#H LLLLLL~   oU  ppp ~  @,LLLLLLLLLLLLLLLLLLL#H LLLLLL~  hPPPr ,LLLLLLLLLLLLLLLLLLL#HLLLLLLI  h  PPP ~  ,LLLLLLLLLLLLLLLLLLL#HLLLLLL  h  PPP ~  ,LLLLLLLLLLLLLLLLLLL#HLLLLLL  h  PPP ~  ,LLLLLLLLLLLLLLLLLLL#HLLLLLL  qV  PPP ~  HLLLLLL  h PPP HLLLLLL  h  PPP ~  HLLLLLL  h  PPP ~  HL NILLLL~ '6{_  q  PPP ~  Dl&TF2Z^^~~^~~~^~~vF:FF !W"W # $; %; &x@'(@)*+,-./0123456789:;<W= ?  SU~UUUUV { PPP ~ !Q !g !  ! TTT ~ ! "Y" " s " tuuv $^J $ZZZZZZZZZZZZ_ "%`LLLLLLLLLLLLL "&cMMMMMMMMMMMMG 'dK'LLLLLLLLLL ' kL' U ' lM"(HLLLLLLLLLLLLI )H )NI)LLLLLLLLL ~ ) '6{_"*HLLLLLLLLLL +H +N+LLLLLLLLL ~ + + ~ + '6{_",HLLLLLLLLLL -H -N-LLLLLLLLL ~ - G@- ~ - 7S_".HLLLLLLLLLL /H /N/LLLLLLLLL ~ / cR/ ~ / Y"0HLLLLLLLLLL 1H 1N1LLLLLLLLL ~ 1 1 ~ 1 Y"2HLLLLLLLLLL 3H 3N3LLLLLLLLL ~ 3 3 ~ 3 Y"4HLLLLLLLLLL 5H 5N5LLLLLLLLL ~ 5 5 ~ 5 Y"6HNLLLLLLLLL 7H 7N7LLLLLLLLL ~ 7 7 ~ 7 Y"8HNLLLLLLLLL 9H 9N9LLLLLLLLL ~ 9 9 ~ 9 Y$:HLLLLLLLLLL;S ;~;UUUUUUUUU ~ ; ; ~ ; Y; <Q <XgXXXXXXXXXXI =Y"=OOOOOOOOOOOOKBx XFRF2&&R&F&Z&Z&Z&Z&Z&Z&Z&Z(d24@ A B C D E F G H I J K L M N O P Q  S  T U V W X Y Z [ \ ] ^ _  @a@MMMMMMGLAHLLLLL AiS~ A@AjBH BLBLLLLjBABCH CLCLLLLL~ CCLDH DLDLLLLLDUUUUqsADL EHL ELAELLLL E?ELFHLLLLLLLGH GPGLLLLLGAGLHH HLCHLLLLL~ HHLIH ILDILLLLL~ IIL JHL JLEJLLLLJAJKHLLLLLLLLH LPLLLLLL~ LLLMH MxMLLLLL~ MML NHL NLNLLLL N?NLOHLLLLLLL PHL PNFPLLLL~ PPLQJOOOOOOKL Ta?TMMMM Tb* Tb+ Tb, Tb- T b. T b/ T b0 T 1 UHLLLL VH VL VLLLV98@V@V8܌@Vrq@V jf@~ V @V 88~@V 8x@WH WL WLLL6W XH XL XLLL6X YHL YLA YLL Y? Y? Y? Y? Y ? Y ? Y ? Y ? ZHLLLL [H [P [LLL[98@[@[8܌@[rq@[ jf@~ [ @[ 88~@[ 8x@\H \LC \LLL6\ ]H ]LD ]LLL6] ^HL ^LE ^LL^98@^@^8܌@^rq@^ jf@~ ^ @^ 88~@^ 8x@ _HLLLL B X(<HDHFHDDJDDFF$bb$bb` a b c d e  f  g h i j k l m n o p q r s t u v w x  `H `P `LLL6` aH ax aLLL6a bHL bL bLL b? b? b? b? b ? b ? b ? b ? cHLLLL dHL dNF dLL6d eJOOOOfffffff ga?gMMMM gb2 gb3 gb4 gb5 g b6 g b7 g 8hHLLLL iH iL iLLLim@~ iA@i8#f@iUUUU5@i 6@i qq'@i UUUU3@jH jL jLLL0j kH kL kLLL0k lHL lLA lLL l? l? l? l? l ? l ? l ?mHLLLL nH nP nLLLnm@~ nA@n8#f@nUUUU5@n 6@n qq'@n UUUU3@oH oLC oLLL0o pH pLD pLLL0p qHL qLE qLLqm@~ qA@q8#f@qUUUU5@q 6@q qq'@q UUUU3@rHLLLL sH sP sLLL0s tH tx tLLL0t uHL uL uLL u? u? u? u? u ? u ? u ?vHLLLL wHL wNF wLL0w xJOOOOffffff 6 bb$d$"\\"\\"\\"^>@PUOJJJJ2  ggD g2 8   dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oUXXLetter"UXX??&U} } #} m} m} }  } $ 8      d 9 9  : :    '   .  e  f~ ffff@  g~ 333{lA  p0A  -ijA  cR    h~ JrA  i jA  k~ @G՚[A  lfffff:fffff:  m  n  ou@/Q      p~ Afff\[A D, l$$$::$$PPFFFFP$FPTFFFFFP !"#$% &'()*+,-./0123 456 7 q ! !r!! !" "s"" "# #t## #$% %%~ %A%g:yA % &u& 'v'( (w((u () )))o6 )* *x** *+ +++ +, ,y,, ,- -z-- -. .{.. ./ /|// /0 0}00M@% 01 1~1~ 1M@1Hz4xtA 123 3834 44~ 4!w4(SA 45 55~ 5!w5(SA 56 686~ 6A6g:yA 6 74$FFFP$$FFFFFFFFFP,PPP>@d777 ggD g2 6&%*  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o`XXLetter"`XX??&U} $} m!} m} $6@@@      d ;   ;  (    ~  ~  ~ 5-A G'A ~  ~ n   ~  ~ I( ~  ~  ~  ~  ~  ~  ~  ~  ~ D.l"""0004000000000000 !"#$%&'()*+,-./01234 5  ~ ! !!~ !" ""~ "# ##~ #@$ $$~ $@@% %%~ %& &&~ &' ' '( ((~ (@) ))~ )* **~ *+ ++~ +@ , ,,~ ,@- --~ -LM . ...GqTA/0 00~ 0!w12 22~ 2[v34 444(SA0D00000000000004004>@d///ggD Oh+'0@HT` x Microsoft Excel@6@L|;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookj+SummaryInformation(DocumentSummaryInformation8