ࡱ>  g2\p Ba=  =K8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial"$"#,##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 + )  + , *     P@ @  P@   @        `@ @     %  %              a@ 8   `   h  `@ @   h  h@ @  x  h@ @   @  h@ @   `@ @   h@ @    h @ @   h @ @   ` @ @    H   h   h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ $  , - -  &  (  *  +   "|@ @   "|@ @   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 @ @   "| @ @  # % "x@ @  #|@ @  #|@ @  . h@ @    h@ @   h @ @    h@ @   l @ @   l @ @   l @ @    "x@ @  "x@ @    h @ @    h@ @    h @ @   `@ @    h@ @    h @ @   h@ @   h @ @   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@ @    |@ @    |@ @    |@ @    |@ @    l@ @   l @ @    h @ @    |@ @    |@ @    |@ @    |@ @    h@ @    h@ @    l@ @   l@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   #|@ @   #|!@ @   )#|@ @   #|@ @   #|!@ @    h@ @  ) l@ @    l@ @    l!@ @    l@ @    l @ @    l @ @    l @ @    l   h"@ @  +"x@ @  +"x@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @   h  % l   l @ @    h@ @   #|!@ @    h@ @    h@ @    l   h@ @   #|@ @   #|@ @    h @ @   1#| @ @   1#| @ @    h"@ @    h   h@ @  "| @ @  "x @ @    l @ @    l @ @    l a@ @    h @ @  ! h  h @ @   H  h @ @   h @ @    h "@ @  #x@ @  #x @ @    l   l   l@ @    x@ @    | @ @    x   l @ @    |   l   | @ @    h @ @    h@ @    h!@ @    h!@ @    l@ @    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 @ @   ` @ @  )x@ @  )x x  !|@ @  # %  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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`OfPrivate Collection and Waterfall\  Balance SheetIncome Statement  ;6  ;~   ;3  ;   ;  ; 8bZ 3 A@@   FIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment Income%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailDelinquency Status"Distribution by FICO Credit Scores Less than 650800 + As of DateBal after WaterfallCumulative Default Rate 30-59 Days Delinquent 60-89 Days Delinquent 90-119 Days Delinqent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalOther / Unknown&й Cash and Equivalents Revenue Loan Acquisition Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury+ Due To US Department of Education! Due To/From Other Funds Total Liabilities' Restricted by Bond Resolution Total Net Assets@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs www.vsac.orgAccrued Interest CarryoverExempt IRS Status PrincipalIn School DeferredInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private Loans Revenue Fund&Available Funds at Beginning of Period$Debt Service Fund - Interest Account%Debt Service Fund - Principal Account&Debt Service Fund - Retirement AccountDebt Service Reserve FundEServicing Fees, Indenture and Program Expenses Due for Current PeriodIndenture ExpensesISeventh: To the Student Loan Fund during any applicable Recycling Period TEighth: 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 PaidCollateral 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 Due 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 Tr<ustImmediate RepaymentDeferred Repayment&Portfolio by Original Repayment Option10/1/12 - 12/31/12 12/31/201210/1/2012- 12/31/2012Program ExpensesU Loans for which claims have been filed but not yet paid as of Distribution Date( Cumulative Purchases and OriginationsCumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)g1) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) / Cumulative Purchases and OriginationsW2) (Payments from Guarantor + Borrower Recoveries) / Cumulative Defaults and Write-offss3) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) - (Payments from Guarantor + Borrower Recoveries) /* Cumulative Purchases and OriginationsFFirst: To the Rebate Fund for Rebate or Excess Earnings Tax Compliance eSecond: To the Operating Fund for payment of Servicing and Administrative Fees and Indenture Expenses 2Third: To the Debt Service Fund - Interest Account 4Fourth: To the Debt Service Fund - Principal Account iFifth: To the Debt Service Reserve Fund if necessary to restore the Debt Service Reserve Fund Requirement <Sixth: To the Operating Fund for payment of Program Expenses N/AJ? %@t@CAA9\B7CCCDyE0FF1G\HOI AJ K hL Mc =NOEP,Q?R!tSsTUV~WKXHYYZH[<\^i_St__a-c/ccB g2 ,hVy@D  dMbP?_*+%s A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MC odXXLetter"/XX??&U} U} U} $U} U} mU} $U} U} IU} U} U} IU} $U} U} m U} mU} U} $ U ; ;             ; @    *  b   ~      ~~ @'@     ~ 2    N      VV   XVVVVVVVVVVV  M M t 6 M M M M M tT M X V  @\j(A\j(A\qq@\rj(A\j(A  ٣?~  @X V  Mb?]OA]OA]UUUUUU|@]sOA]OA  /tqOƍ?~  @ @X V  Q?]@]@]rqi@]s@]@  '6$x?~  M@X V   @]v2A]v2A]8Q@]sv2A]v2A  Iw?~  M@X V ! @]<;A]<;A]VUUUv@]s<;A]<;A  Д?!%?~  {@X V " #~j?*]@w A]@w A]z@]s@w A]@w A  #ԻT?~  @@X V # @]j8A]j8A]:8@]sj8A]j8A  ٳ?~  @@X V $ @]p(BA]p(BA]q@]sp(BA]p(BA  qʆ?~  @X V % @]GAA]GAA]UUUUmG@]sGAA]GAA  ?{?~  @X V & @]aj]b>j]@]sb>j]b>j  FUh?~  @ Wwwwwxw  K) uuuuuVUUUP@uvuuu?   YYHYYYYHYH DlDRRD660$$|  ! ";#@$%&'()*+,-./012 3 4;5@6789:;<=>@? R ZZZZZZZZZZZH ! V """ NNNNN #XVVVVVV# NNNNN $MMMM $M $t $$UNNNNN % % %%)\d[A%$CA%Gq{bA%yNNNNN &X &V &VVV&ףpU@&Gz.A&j= ףA&yNNNNN 'X 'J 'JJJ'ףpM[A'~gDA' ףcA' NNNNN (X (V (VVV(JrA( ף5F({߰oA(^NNNNN )Q )J )JJJ)G9yA)(\{)(pyA)zNNNNN *XVVVV* NNNNN +X +V +VVV+>-3 ?++m:?+ NNNNN ,X ,V ,VVV,(K7pb@,,,F]hb@, NNNNN -X -V -VVV-@`x@,@- NNNNN .X .V .VVV.h@v@d@. NNNNN /X /V5 /VVV/H@/u</@/ NNNNN 0 0W 0WWW0z],K@00M&ڇ@0 NNNNN 1 1YYYYYH1 NNNNN 2R2ZZZZZZ2 NNNNN 3 NNNNN 445XVVVVVV6MMMM 6 6 66 UUUUU 7X 7V 7VVV7ffff@7K$_>7 8X 8V 8VVV8333{lA8GqD8HzgA9X 9V 9VVV9p0Ap0A:X :V :VVV~ :-ijA:J~ :XHA;X ;V ;VVV;cR @<X <V <VVV<=Q =J =JJJ=JrA= ף5F={߰oA>XVVVV?X ?V+?VVV D l2 :.Tttrtt.jjXXrj::&Rd^DVDD^@AB C D;E@FGHIJKLMNOPQRSTU VWXYZ[\] ^ _;@ @W,@WWW  A AYYYYYYA UUUUU BRBZZZZZZC N D-D D D NNNEXVVVVVVE XHNNNFMMMM F F FF NNNG Gt.G  G G G )\d[A G NNNHX HV/ HVVVHG՚[AH(\BCAHGq{bAH  H H ~ H A H NNNIX IV IVVVIfffff:~ IIfffff:IN I I ~ I Q I NNNJX JV3 JVVVJ/QZAqAJ  J J ~ J J NNNKX KV KVVVKA@ K K ~ K K NNNLX LV LVVVL L L ~ L J L NNNMX MV MVVVMJrAM ף5FM{߰oA M M ~ M "@ M NNNNX NV NVVVN N N ~ N N NNNOX OV OVVVO O O O QZ O NNNPX PJ PVVVPg:yAPPQyAP^ P P ~ P  P NNNQXJVVV Q Q ~ Q Q NNNRX RJ0RVVV R R YR Gq{bA R NNSX SV1 SVVVSuuS NNNTX TV TVVV~ To6T`P~ TZuT HNNNUX UV7 UVVV~ UUzG\~ UU ZNNNVX VV VVVV~ V%Vp= W@~ V}8V NNNNNNWXVVVVWGz4xtAW ףqW4333POtAW^NNNNNNXX XJ2XJJJX NNNNNNYXVVVVY NNNNNNZX ZV ZVVVZ5V?ZZEZ?Z NNNNNN[ [W [WWW[5V?[[EZ?[ NNNNNN \ \Y \\YYYY\ NNNNN ]R]ZZZZZZ^HHHHHHHH_ __H _ _ Dl.:&H0Thzzz~PhZlllbD0llN&` a b c d e f g  h i  j ;k l m n o  pq r@ s;t@uvwxyz{|}~`VWWVH ` aV a aH a aYY ~ a bV b b b bH bX bVHH b h/cAc cV~ c3~c@?c.7 ccH cX cVHH ~ c d dV~ debKd!?d> ddH dX dVHH ~ d e eVe('`Aep馇? eH eX eVHH ~ e fV f fH f fW ~ f A gV g g g| g}H g g!ZZ g ף1cAh h~ h"uh#c8?h8I@ hhHi ii$G Ai%_Hm?i"@ i iHUNi Uj j~ j$V@j%Ȇ*kT?~ j@ jjH jjP k kk$% kkH k lH&''H l lYY ~ l # m m~ m(# m?Zd? mVH mX mGHH ~ m 3#&n n&n)Gq{bA~ n? nH n nI ~ n oH o) oTZZ ~ o S!p p pp**+HHqRHH"rVVVVVVVVV ssVV sN$tXVVVVVVVVVNNNNuMMM, u"u uyuz u y%u {NNNNvMMM, v# v$ v-# v.$ v # v /$v NNNNwX wV wVVVw0J@0^@1˟1uw 2m!?w 2c8?w NNNNxX xV xVVVx00v@0}@x1(LUBA~ x1ebKx 2aHA?x 2!?x NNNNyX yV yVVVy0F@0R@y1= ף0Ay1G Ay 2ʦ?y 2_Hm?y NNNNzX zV zVVVz0@0@1yGb13~z 23f;?z 2@?z NNNN{X {V {VVV{0?0?1d@1V@{ 2^sp]?{ 2Ȇ*kT?{ NNNN|X |V |VVV*|001122 | NNNN}X }V! }VVV*}334455 } NNNN~ ~K& ~WW6~7@7,@~u)\d[A~uGq{bA~ 8?9? ~ NNNN  Y YYYYYY:;NNNNDl.ZvxZvbv~dDttD:&:(fzhh  ;@  ;@@  R"ZZZZZZZZ<=NNNN$ZZHHHHHHH>>NNNN 1"NNNN$XVVVVVVVVVNNNNMMM, " yz y% {NNNNMMM, # $ -# .$ # /$ NNNNX V/ VVV0@i@0p@1(\ϕ4A0("=A 2BK? 27D? NNNNX V VVV0o@0v@1(:A~ 0 d9 2=$J? 2`1OK? NNNNX V0 VVV3@3@4yGb3HzUA 53f;? 5!sܚ? NNN  K& WW67@7,@u(\d[AuGq{bA 8?9?  NNNN "YYYYYYY:;NNNN R"ZZZZZZZZ<=NNNN??VVVVVVV NNNN O"NNNN$XVVVVVVVVVNNNNMMM, y"z yz y% {NNNNMMM, # $ @# A$ # /$ NNNNX V VVV0X@0`e@1 1= #2A BIS? C׺{L? NNNNX V VVV0@0,@1>1;u? D"g;Ś? CXV$? NNNNX VV VVV$00@11@D  CLP|? NNNNX VW VVV$00?11^@D  Cxu1DIt? NNNNX VX VVV$00@11@D  C7΃? NNNNX VZ VVV*0011DC  NNNNX VY VVV*0011DC  NNNNX V[ VVV*0011DC  NNNNX V\ VVV*0011DC  NNNNX V VVV*0011DC  NNNNX V VVV*3344EF  NNNN K WW67X@7h@uRuv~  8?~ 9? NNNN H GHHHHHH>INNNN R"ZZZZZZZZ<=NNNN NNN D l4(4(fz44.4(fzttthhhhhh|H4 ; @               ; @              ; @    ( XVVVVVVVVV JJJJ y"z yz y% {JJJJ # $ # $ # /$X V^ VVV0h@0p@1_01) BXx`? K90_?X V] VVV0H@0@1U{1Qb$ZA D ? 2l>lE?X V_ VVV0@0*@1@1 < DOęx? 2h?X V: VVV0L@0U@1o3 1/p D7? 2CoҞ?X V` VVV08@0F@1A1|A D )(A=? 2e@?X Va VVV*3344E5  K4 WWW7@7,@u)\d[AuGq{bA~ 8? 9? YYYYYYYYY RZZZZZZZZZ  XVVVVVVVVV L y"z y'z y% { JJJM # $ # $ # /$XNL7A`? VVO0@i@0p@1| Po&- B!BK? C7D?XNQ? VVO0o@0v@1)P d9 D=$J? C`1OK?XNMbX9? VVO0@0@1yGbPHzUA D3f;? C!sܚ?XVVVO001PDC XVVVO334QEF  K WWW7@7,@u(\d[AuGq{bA 8?9? HHHHVVVVV RZZZZ!!!!!R P XVVVVVVVVV JJJJ y"z y'z y% {JJJJ # $ # $ # /$X VQ VVV*0011BK D l, \hnznnnV,,, \trr~ x,,, \h        X V VVV0R@0Z@1(V`!A~ 1c DDW%? 24`ش?X V VVV0@q@00x@1> >A~ 1o@ DV[{? 2 ʬ?X V VVV00|@0@1&OK1h D! ? 2`)?X VR VVV3`l@3@r@4[#4+S. E? 5P"$? K; WWW7@7,@u)\d[AuGq{bA 8?9? HHHHVVVVV RZZZZ!!!!!R <xnnx,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @%11] `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"  uu uu aabbffuugg  yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  Fz   dMbP?_*+%FB?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $U} U} IU}  U} U} U} mU} IU} $U} IU} U} $ U} $ U} " U} ##U} $$ U$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ <   L   LL  ~ @'@    LL =  2  LL U> ???????XVVVVV &VVVVVVVVVVVVVVVV,JVVVVVVVVVVVVVVVVVV#W W ,VVVVVVVVVVVVVVVVVVV# Q VVVVVV~ X@'@   ~ X@'@, VVVVVVVVVVVVVVVVVVV# QVVVVVVY QVVVY , VVVVVVVVVVVVVVVVVVV# QV J VVVVZ X VVV  Z$I$@, VVVVVVVVVVVVVVVVVVV# X V VVVVV Zffff@ X VVV ~ Z, VVVVVVVVVVVVVVVVVVV# X V VVVVV~ Zp0A X5 VVV  Zܶm۶@, VVVVVVVVVVVVVVVVVVV#X VVVVVV~ Z-ijA XVVVZ ,VVVVVVVVVVVVVVVVVVV#XVVVVVV XVVVZ ,VVVVVVVVVVVVVVVVVVV#X V@VVVVV~ Z/Ֆ XVVVZ ,VVVVVVVVVVVVVVVVVVV#X VBVVVVV~ Z XVVV[ ,VVVVVVVVVVVVVVVVVVV#X VGVVVVVZEGr9@ X  J  VV  \G@,VVVVVVVVVVVVVVVVVVV#X VHVVVVV~ Z WWW] ,VVVVVVVVVVVVVVVVVVV#XVVVVVV R!!!R ,VVVVVVVVVVVVVVVVVVV#X VVVVVV~ ZcR,VVVVVVVVVVVVVVVVVVV#X VVVVVV~ Z  U ,VVVVVVVVVVVVVVVVVVV#X VVVVVV~ Z ,VVVVVVVVVVVVVVVVVVV#XVVVVVV ~  X@'@,VVVVVVVVVVVVVVVVVVV#XVVVVVVZ HHH ,VVVVVVVVVVVVVVVVVVV#XVVVVVVZ  X  VVV ~  Z@,VVVVVVVVVVVVVVVVVVV#XVVVVVVZ  X  VVV ~  Z@XVVVVVVZ  X6  VVV ~  ZXVVVVVVZ  X7  HHH ~  ZeXVVVVVVZ  Q8  VVV  SIVM9> XV JIVVVV\\m/MA  X VVV Dl&TF2Z^^~^~~~^j~j^vFFFJ !`"`!#`$`%`&`'`(`!) *; +; ,x@-.@/0123456789:;<=>? WKWWWW] X VVV ~ Z ! !G^GGGG_ ! X ! VVV ~ ! Z "R"aaaaaab " Q9 " VVV ~ " S#HGGGGGGG # X # VVV ~ # Z@$HGGGGGGG $ [: $ WWW $ TIVM9>%HGGGGGGG % ;% HHH &HGGGGGGG & <& HHH 'HGGGGGGG ' =' HHH (HGGGGGGG ( >( S!!R *UJ *????????????c "+VVVVVVVVVVVVVV ",W -QK-VVVVVVVVVV - dL- W - eM".XVVVVVVVVVVVV /X /JI/VVVVVVVVVff / Z\m/MA"0XVVVVVVVVVVffZ 1X 1J?1VVVVVVVVV ~ 1 f1 f1 Z\m/MA"2XVVVVVVVVVVffZ 3X 3J@3VVVVVVVVV 3 f$I$@3 f3 ZsMA"4XVVVVVVVVVVffZ 5X 5JA5VVVVVVVVV ~ 5 fy)5 f5 Z<7kLA"6XVVVVVVVVVVgfZ 7X 7JB7VVVVVVVVV ~ 7 f7 f7 Z<7kLA"8XVVVVVVVVVVffZ 9X 9JC9VVVVVVVVV ~ 9 f9 f9 Z<7kLA":XVVVVVVVVVVffZ ;X ;JD;VVVVVVVVV ; fܶm۶@; f; ZlLA"<XJVVVVVVVVVffZ =X =J=VVVVVVVVV ~ = f= f= ZlLA">XJVVVVVVVVVffZ ?X ?J?VVVVVVVVV ~ ? f? f? ZlLADJ lFRRFJ::::2&&R&J&^&b&^&^&^&b&^&@AB`C E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@XVVVVVVVVVVffZyA AKAWWWWWWWWW ~ A hA hA [lLAAy B BG^GGGGGGGGGG CR"C!!!!!!!!!!!!Ry FO FVGXVVVVV GiS~ Gj@'@GkHX HVHVVVVkHllAHmIX IVIVVVVVIl(\HAIVJX JVJVVVVVJlA%AJV KXV KVAKVVVV KlEKVLXVVVVVVlVMX MVMVVVVVMlVUUUP@MVNX NVCNVVVVV~ NlNVOX OVDOVVVVV~ OlOV PXV PVEPVVVVPlVUUUP@PnQXVVVVVVlVRX RV RVVVVV~ RoRVSX SV SVVVVV~ SoSV TXV TV TVVVV TlETVUXVVVVVVlV VXV VJFVVVVVVl(\HAVVWp!!!!!!RV ZO?Z Zq Zq Zq Zq  Z q! Z q" Z q# Z r$ [XVVVVs \X \V \VVV\t Ֆ@\t t0@\t2T@\tAJ@\ tNH@~ \ tP@\ to^U@\ uo^ @]X ]V ]VVV6]t),AtAtAtΗttD@tu ^X ^V ^VVV6^t),AtAtAtΗttD@tu _XV _VA _VV _tE _tE _tE _tE _ tE _ tE _ tE _ uE@8 D(h24(<HHHFHDDJDDFJ$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 y z { | } ~  `XVVVVtttttttu aX aV aVVVatqq@atPUUUUU|@atpqi@at8Q@a tXUUUv@~ a tz@a t@8@a u q@bX bVC bVVV6btttttttu cX cVD cVVV6ctttttttu dXV dVE dVVdtqq@dtPUUUUU|@dtpqi@dt8Q@d tXUUUv@~ d tz@d t@8@d u q@ eXVVVVtttttttu fX fV  fVVV6f$$$$$$$v gX gV  gVVV6g$$$$$$$v hXV hV  hVV htE htE htE htE h tE h tE h tE h uE iXVVVVtttttttu jXV jJF jVV6jt),AtAtAtΗttD@tu kp!!!!wwwwwwwx mO?m mq% mq& mq' mq( m q) m q* m r+nXVVVVs oX oV oVVVot&X>-@~ otP@otFy@oti6y@o tY%@o tJ8@o umUApX pV pVVVptt@@tU5AptG(@p tf)t_2Au qX qV qVVVqtt@@tU5AqtG(@q tf)t_2Au rXV rVA rVV rtE rtE rtE rtE r tE r tE r uEsXVVVVttttttu tX tV tVVVttXUUUmG@~ tt@ttpqh@ttJ@t tXUUUUY@t t88@t u@uX uVC uVVV0uttttttu vX vVD vVVV0vttttttu wXV wVE wVVwtXUUUmG@~ wt@wtpqh@wtJ@w tXUUUUY@w t88@w u@xXVVVVttttttu yX yV  yVVV0y$$$$$$v zX zV  zVVV0z$$$$$$v {XV {V  {VV {tE {tE {tE {tE { tE { tE { uE|XVVVVttttttu }XV }JF }VV}tt@@tU5A}tG(@} tf)t_2Au ~p!!!!wwwwwwx B X$bb$bb$d$"rr"\\"\\"tPH 0(  >@UM MM 2  ggD g2 8 ]?  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&U} q} #q} mq} mq} q}  q} $ q8jmjjnnnnn o o o p ppppppppppppppppppp bkllllll ,_______ 9````````````````````````````  a- a- bb  c c3 bb bb d. ee dc ee ddfffff@~ f_> ee def333{lAfHzgA ee dfp0Afp0A ee df-ijAfXHA ee dfcRf@ e dff ee dfgJrAg{߰oA ee dgee dhfAf@ ee difG՚[AfGq{bA ee djffffff:ffffff: ee dkff ee dlff ee dmf/QfAqA ee dff ee dff ee dngfff\[Ag(cA eeeeD< l$$$::$$PTFFFFT$FTTFFFFFT p!p"p#p$p%p &p'p(p)p*p+p,p-p.p/p0p1p2p3p 4p56 7 do ee! !dp!!ff !ee" "dq""ff "ee# #dr##gg #ee$ee% %d%%hg:yA%hQyA %ee &ds&ee 'dt'ee( (du((fufu (ee) )d))fo6fZu )ee* *dv**ff *ee+ +d++ff +ee, ,dw,,ff ,ee- -dx--ff -ee. .dy..ff .ee/ /dz//ff /ee0 0d{00f%f}8 0ee1 1d|11gHz4xtA1g3333POtA 1ee2ee3 3d83hhee4e 4d}4e4f(SA~ 4fOMw 4ee5e 5d~5e5g(SA~ 5gOMw 5ee6e 6d86e6ig:yA6iQyA 6ee 74$FFFT$$FFFFFFFFFT,PPT>@d888 ggD g2 58!(.  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&U} $} m!} m} $5@@@      bklll .____ ```````````` ``` a. bbb c4 bbbb d eee d eee e d e~ fe de~ fe de~ f@e de~ fUwAe de~ fe de~ g d eeee de~ fCVe de~ fO$e de~ fe de~ fe de~ fe de~ fe de~ fe de~ fe de~ fe de~ fe de~ f@e de~ fDHl"""00000000000000000 !"#$%&'()*+,-./0123 4 e d e~ f!e !d!e~ !f"e "d"e~ "f@#e #d#e~ #f$e $d$e~ $gG6y%e %d%e~ %{H &d &eee'e 'd'e~ 'f@(e (d(e~ (f?)e )d)e~ )f*e *d*e~ *f+e +d+e~ +fK@,e ,d,e~ ,g@-e -d-e~ -f.eeee/e /|/}/~(SA0}}}}1} 1|1}~ 1~;#2}}}}3} 3|3}~ 3OMw.0000000000000400>@dzggD Oh+'0@HT` x Microsoft Excel@*@5|;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook.SummaryInformation(DocumentSummaryInformation8