ࡱ>  g2\p Ba=  =%/8@"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@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ !p @ @  $  , - -  &  (  *  +   "|@ @   "|@ @   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 @ @      h @ @    h@ @    h @ @   `@ @   `@ @    h@ @    h @ @   1#| @ @   1#| @ @   h@ @   h @ @  "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@ @    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 @ @    h"@ @   `"@ @    h  `@ @   ` @ @  "| @ @  "x @ @   d @ @   ` @ @   d @ @   d a@ @   `@ @   ` @ @  ! h  h @ @    H  h @ @   h @ @   ` "@ @  #x@ @  #x @ @   d  d  D  d@ @    h  h@ @   p@ @   t @ @   p  d @ @   t  d  t @ @   ` @ @   `@ @   `!@ @   `@ @   `!@ @   d@ @   d!@ @   t@ @   t!@ @   ` @ @   `! @ @  "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 !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  # %  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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`gPrivate Collection and WaterfallR  Balance SheetIncome Statement  ;6  ;~   ;3  ;   ;  ; 8ZR3 A@@   FIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment Income%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailDelinquency Status"Distribution by FICO Credit Scores Less than 650800 + As of DateBal after WaterfallCumulative Default Rate 30-59 Days Delinquent 60-89 Days Delinquent 90-119 Days Delinqent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalOther / Unknown&й Cash and Equivalents Revenue Loan Acquisition Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury+ Due To US Department of Education! Due To/From Other Funds Total Liabilities' Restricted by Bond Resolution Total Net Assets@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs www.vsac.orgAccrued Interest CarryoverExempt IRS Status PrincipalIn School DeferredInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private Loans Revenue Fund&Available Funds at Beginning of PeriodeSecond: To the Operating Fund for payment of Servicing and Administrative Fees and Indenture Expenses2Third: To the Debt Service Fund - Interest Account$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 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 Re<payment BalanceCurrent amount in repayment ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)Cumulative Defaults ($)KIncludes loans in Repayment and Interest Only Repayment, net of Refunds Due2012A-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 Option 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 Originations1/1/13 - 3/31/13 3/31/20131/1/2013- 3/31/2013N/AJMA AtBBBzC9CDECRF GGrH1"IIJ K M M Nc PhR'SQTqUcVD=WPX^Y>Z)[[\]TH^ _I`ab=ccITeccB g2 ,8jz,.  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} mU} IU} $U} U} m U} mU} U} $ U ; ;             ; @    *  b    !     ~ 2@      B    N      VV   XVVVVVVVVVVV  N N u 6 N N N N N uT N X V! " @\j(A\j(A\rq@\sj(A\j(A  ٣?~  @X V! # Mb?]OA]OA]J@]tOA]OA  /tqOƍ?~  @ @X V! $ Q?]@]@]8cQ@]t@]@  '6$x?~  M@X V! % @]v2A]v2A]rq|@]tv2A]v2A  Iw?~  M@X V! & @]<;A]<;A]UUUU@]t<;A]<;A  Д?!%?~  {@X V! ' #~j?*]@w A]@w A](@]t@w A]@w A  #ԻT?~  @@X V! ( @]j8A]j8A]qq8@]tj8A]j8A  ٳ?~  @@X V! ) @]p(BA]p(BA]q\@]tp(BA]p(BA  qʆ?~  @X V! * @]GAA]GAA]UUUU7@]tGAA]GAA  ?{?~  @X V! + 0@]aj]b>j]UUUU@]tb>j]b>j  FUh?~  @ Wxxxxyx  K) vuvuvAvwuvu?   YYHYYYYHYH DllDRRD660$$|  ! ";#@$%&'()*+,-./012 3 4;5@6789:;<=>@?  ZZZZZZZZZZZH ! V """ OOOOO #XVVVVVV# OOOOO $NNNN $N $u $$UOOOOO % % %%Gq{bA%Q(V`A%dqA%zOOOOO &X &V &VVV&j= ףA&ڣp=tA&p= NA&zOOOOO 'X 'J 'JJJ' ףcA'GgE`A'"qA' OOOOO (X (V (VVV({߰oA({^({]n_A(^OOOOO )Q )J )JJJ)(pyA)zA)G>yA){OOOOO *XVVVV* OOOOO +X +V +VVV+m:?++wH,?+ OOOOO ,X ,V ,VVV,,F]hb@,,u Md@, OOOOO -X -V -VVV-,@Pt@@@- OOOOO .X .V .VVV.d@`f@0@. OOOOO /X /V5 /VVV/@/Rw@/Y0@/ OOOOO 0 0W  0WWW0M&ڇ@00Df݇@0 OOOOO 1 1YYYYYH1 OOOOO 22ZZZZZZ2 OOOOO 3 OOOOO 445XVVVVVV6NNNN 6 6 66 UUUUU 7X 7V 7VVV~ 7_>7Qn@~ 7Gq7 8X 8V 8VVV8 HzgA8 )\%`~ 8W_9X 9V 9VVV9 p0A p0A:X :V :VVV: XHA XHA;X ;V ;VVV; @ A: <X <V <VVV<  =Q =J =JJJ= {߰oA= {^= {]n_A>XVVVV  ?X ?V+?VVVD l2 :.Tttrtt.jjXXrj::&RjZDDDD^@AB C D;E@FGHIJKLMNOPQRSTU VWXYZ[\] ^ _;@ @W,@WWW A AYYYYYYA UUUUU BBZZZZZZC O D-D D D OOOEXVVVVVVE XHOOOFNNNN F F FF OOOG Gu.G G G G Gq{bA G OOOHX HV/ HVVVH Gq{bAH R%`AH333KeqAH H H ~ H 8 H OOOIX IV IVVVI fffff:~ I Ifffff: I I ~ I _ I OOOJX JV3 JVVVJ AqA ^FJ J J ~ J J OOOKX KV KVVVK @ AC@ K K ~ K K OOOLX LV LVVVL   L L ~ L *1 L OOOMX MV MVVVM {߰oAM {^M{]n_A M M ~ M M OOONX NV NVVVN   N N ~ N N OOOOX OV OVVVO   O O O q= ^ O OOOPX PJ PVVVP QyAP (\AP \\yAP^ P P ~ P P@ P OOOQXJVVV   Q Q ~ Q Q OOORX RJ0RVVV   R R YR dqA R OOSX SV1 SVVVSu uS OOOTX TV TVVV~ TZuT @P~ T,T HOOOUX UV7 UVVVU  AU ZOOOVX VV VVVV~ V}8V 0333~ VV OOOOOOWXVVVVW4333POtAWzX AW (\>tAW^OOOOOOXX XJ2XJJJX OOOOOOYXVVVVY OOOOOOZX ZV ZVVVZEZ?ZZ)??Z OOOOOO[ [W [WWW[EZ?[[)??[ OOOOOO \ \Y \\YYYY\ OOOOO ]]ZZZZZZ^HHHHHHHH_ __H __ D l.:&H0Thzzz~PhZlZlbD0llN&` 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 (uqAc cVc!zv}bAc"/Ȱ+?cAgR5 ccH cX cVHH ~ c d dV~ d#'-6d$\#!A?dmM ddH dX dVHH ~ d e eVe\EbAe%U50w? eH eX eVHH ~ e fV f fH f fW f &q= S@ gV g g g gH g g'ZZ g qAh h~ h(swe\h)*/n2?h8pa@ hhHi i~ i*gi+݇0?ijڦ? i iHUOi Uj j~ j*x@j+t5hk?j8t@ jjH jjP k kk*+ kkH k lH,--H l lYY l {_Am mm.{_Am%T? mVH mX mGHH m An n&n/dqA~ n? nH n nI ~ n &oH o) oSZZ o p=Q`Ap p pp001HHqHH"rVVVVVVVVV ssVV sO$tXVVVVVVVVVOOOOuNNN2 u"u uu u %u OOOOvNNN2 v# v$ v3# v4$ v # v 5$v OOOOwX wV wVVVw6^@6@y@7u7swe\w 8c8?w 8+/n2?w OOOOxX xV xVVVx6}@6A@7ebK7'-6x 8!?x 8\#!A?x OOOOyX yV yVVVy6R@6x@y7G A~ y7gy 8_Hm?y 8݇0?y OOOOzX zV zVVVz6@6(@73~z7zv}bAz 8@?z 8/Ȱ+?z OOOO{X {V {VVV{6?6@7V@7x@{ 8Ȇ*kT?{ 8t5hk?{ OOOO|X |V |VVV*|667788 | OOOO}X }V! }VVV*}99::;; } OOOO~ ~K& ~WW<~=,@=@@~vGq{bA~vdqA~ >??? ~ OOOO  Y YYYYYY@AOOOOD"l.Zvx^vbrdH|tH:&:(fzhh  ;@  ;@@  "ZZZZZZZZBCOOOO$ZZHHHHHHHDDOOOO 6"OOOO$XVVVVVVVVVOOOONNN2 "  % OOOONNN2 # $ 3# 4$ # 5$ OOOOX V4 VVV6p@6pt@7("=A6gffIA 87D? 8RE? OOOOX V VVV6v@6|@7 d96n 8`1OK? 8VppS? OOOOX V5 VVV9@9H@:HzUA9{}ycA ;!sܚ? ;mCza? OOO  K& WW<=,@=@@vGq{bAvdqA~ >? ?? OOOO "YYYYYYY@AOOOO "ZZZZZZZZBCOOOOEEVVVVVVV OOOO O"OOOO$XVVVVVVVVVOOOONNN2 "  % OOOONNN2 # $ F# G$ # 5$ OOOOX V VVV6`e@6@7= #2A78k\A H׺{L? Ip"? OOOOX V VVV6,@6P@7;u?7= #D A JXV$? I ~? OOOOX VV VVV6@6@7@7H JLP|? I0j@? OOOOX VW VVV6?6@7^@7J"A Jxu1DIt? IARG? OOOOX VX VVV6@67@7 J7΃?~ I OOOOX VZ VVV*6677JI  OOOOX VY VVV*6677JI  OOOOX V[ VVV*6677JI  OOOOX V\ VVV*6677JI  OOOOX V VVV*6677JI  OOOOX V VVV*99::KL  OOOO K WW<=h@=@vv~ v{w^_A~ >? ?? OOOO H M HHNNNNDOOOOO "ZZZZZZZZBCOOOO OOO DPl4(4(fz44.4(fz|hhhhhhH4 ; @               ; @              ; @    ( XVVVVVVVVV PPPP "  % PPPP # $ # $ # 5$X V^ VVV6p@6s@7)7#=J H90_? Q- -?X V] VVV6@6@7Qb$ZA7Q iA Jl>lE? 8p ?X V_ VVV6*@60@7 <7q= וA Jh? 8p9_?X V: VVV6U@6Z@7/p7S JCoҞ? 8&kR?X V` VVV6F@6K@7|A7q= WG$A Je@? 8?r#?X Va VVV*99::K;  K4 WWW=,@=@@vGq{bAvdqA >? ?? YYYYYYYYY ZZZZZZZZZ  XVVVVVVVVV R " ' %  PPPS # $ # $ # 5$XTL7A`? VVU6p@6pt@7o&-VS~P H7D? IPE?XTQ? VVU6v@6|@7 d9Vn J`1OK? IVppS?XTMbX9? VVU6@6H@7HzUAV{}ycA J!sܚ? IlCza?XVVVU667VJI XVVVU99:WKL  K WWW=,@=@@vGq{bAvdqA >??? HHHHVVVVV ZZZZ'''''X P XVVVVVVVVV PPPP " ' % PPPP # $ # $ # 5$X VQ VVV*6677HQ D l, \hnznzV,,, \trr x,,, \h        X V VVV6Z@6`@7c7y! J4`ش? 8~?X V VVV60x@6}@7o@7)w J ʬ? 8_rWw?X V VVV6@68@7h71j_A J`)? 8˒?X VR VVV9@r@9@v@:+S.:U KP"$? ;DQF? K; WWW=,@=@@vGq{bAvdqA >??? HHHHVVVVV ZZZZ'''''X  xnnznx,(  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  |h   dMbP?_*+%FB?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MC odXXLetter"6XX?Q?&U} $O} O} IO}  O} $O} O} $O} IO} O} $ O} $ O} " O} ##O} $$ O$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ <   L   LL  ~ 2@    LL =  B  LL Y> ZZZZZZZMGGGGG &[GGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#\PPPPPP] \PPP] ,GGGGGGGGGGGGGGGGGGG# Q  GGGGGG~ ^2@   ~ ^2@, GGGGGGGGGGGGGGGGGGG# QGGGGGG_ QGGG_ , GGGGGGGGGGGGGGGGGGG# QG J GGGG` M GGG  `o۶mۥ@, GGGGGGGGGGGGGGGGGGG# M V GGGGG~ `_> M GGG ~ `, GGGGGGGGGGGGGGGGGGG# M V GGGGG~ `p0A X8 GGG  `$Id|@, GGGGGGGGGGGGGGGGGGG#M VGGGGG~ `XHA MGGG` ,GGGGGGGGGGGGGGGGGGG#MGGGGGGa MGGG` ,GGGGGGGGGGGGGGGGGGG#M G@GGGGG`QCA MGGG` ,GGGGGGGGGGGGGGGGGGG#M GBGGGGG~ ` MGGGb ,GGGGGGGGGGGGGGGGGGG#M GGGGGGG`@†@ M  J  GG  c @,GGGGGGGGGGGGGGGGGGG#M GHGGGGG~ ` dIIIe ,GGGGGGGGGGGGGGGGGGG#MGGGGGGa SSST ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ `@,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ `  U PPP ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ ` ,GGGGGGGGGGGGGGGGGGG#MGGGGGGa ~  ^2@,GGGGGGGGGGGGGGGGGGG#MGGGGGG` HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGG`  M  GGG ~  `P,GGGGGGGGGGGGGGGGGGG#MGGGGGG`  M  GGG ~  ` MGGGGGG`  X9  GGG ~  `MGGGGGG`  X:  HHH ~  `"{MGGGGGG`  Q;  GGG  S)៬l MG JIGGGGc\? dIKIIIIe M GGG ~ ` ! !MfMMMMg ! M ! GGG ~ ! ` ""iiiiiij " Q< " GGG ~ " #HMMMMMMM # X # GGG ~ # ` $HMMMMMMM $ [= $ III $ S)៬l%HMMMMMMM % >% HHH &HMMMMMMM & ?& HHH 'HMMMMMMM ' @' HHH (HMMMMMMM ( A( RSST *YJ *ZZZZZZZZZZZZk "+[GGGGGGGGGGGGG ",\PPPPPPPPPPPP] -QK-GGGGGGGGGG - lL- I - mM".MGGGGGGGGGGGGa /M /JI/GGGGGGGGGnn / `\Ѵ"<MJGGGGGGGGGnn` =M =J=GGGGGGGGG ~ = n= n= `%>Ѵ">MJGGGGGGGGGnn` ?M ?J?GGGGGGGGG ~ ? n? n? `%>MADJ lFRRFJ::::2&&R&J&^&b&^&^&^&b&^&@ABhC E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@MGGGGGGGGGGnn`pAd AKAIIIIIIIII ~ A qA qA b%>MAAp B Brfrrrrrrrrrra C"CSSSSSSSSSSSSTp FsFPPPPPP]GGMGGGGG GtS~ Gu2@GvHM HGHGGGGvHwAHxIM IGIGGGGG~ IwIGJM JGJGGGGGJwUUUՔoAJG KMG KGAKGGGG KwEKGLMGGGGGGwGMM MGMGGGGGMwAMGNM NGCNGGGGG~ NwNGOM OGDOGGGGG~ OwOG PMG PGEPGGGGPwAPyQMGGGGGGwGRM RGRGGGGG~ RzRGSM SVSGGGGG~ SzSG TMG TGTGGGG TwETGUMGGGGGGwG VMG VJFVGGGG~ VwVGW{SSSSSSTG Zs?ZPPPP Z|" Z|# Z|$ Z|% Z |& Z |' Z |( Z }) [MGGGG~~~~~~~ \M \G \GGG\rq@\J@\8cQ@\rq|@\ UUUU@~ \ (@\ qq8@\ q\@]M ]G ]GGG6] ^M ^G ^GGG6^ _MG _GA _GG _E _E _E _E _ E _ E _ E _ E@0 D(h24(<HDHFHDDJDDFF$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 { | } ~  `MGGGG aM aG aGGGarq@aJ@a8cQ@arq|@a UUUU@~ a (@a qq8@a q\@bM bGC bGGG6b cM cGD cGGG6c dMG dGE dGGdrq@dJ@d8cQ@drq|@d UUUU@~ d (@d qq8@d q\@ eMGGGG fM fG fGGG6f gM gV gGGG6g hMG hG hGG hE hE hE hE h E h E h E h E iMGGGG jMG jJF jGG6j k{SSSS ms?mPPPP m|* m|+ m|, m|- m |. m |/ m }0nMGGGG~~~~~~ oM oG oGGGoUUUU7@~ o`K@o8@o"&@o *(@o q@o UUUU@pM pG pGGG0p qM qG qGGG0q rMG rGA rGG rE rE rE rE r E r E r EsMGGGG tM tG tGGGtUUUU7@~ t`K@t8@t"&@t *(@t q@t UUUU@uM uGC uGGG0u vM vGD vGGG0v wMG wGE wGGwUUUU7@~ w`K@w8@w"&@w *(@w q@w UUUU@xMGGGG yM yG yGGG0y zM zV zGGG0z {MG {G {GG {E {E {E {E { E { E { E|MGGGG }MG }JF }GG0} ~{SSSS B X$bb$bb$d$"\\"\\"\\"^>@USRPPP2  ggD g2 8 E'  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&U} r} #r} mr} mr} r}  r} $ r8knkkooooo p p p q qqqqqqqqqqqqqqqqqqq blmmmmmm 1_______ 9````````````````````````````  a2 a2 bb  c7 cC bb bb d. ee dc ee ddf_>fGq ee defHzgA~ fW_ ee dfp0Afp0A ee dfXHAfXHA ee df@f:  e dff ee dfg{߰oAg{]n_A ee dgee dhf@fC@ ee difGq{bAf333KeqA ee djffffff:ffffff: ee dkff ee dlff ee dmfAqAf ee dff ee dff ee dng(cAg= IJqA eeeeD. l$$$::$$FPFFFFT$FTTFFFFFT q!q"q#q$q%q &q'q(q)q*q+q,q-q.q/q0q1q2q3q 4q56 7 do ee! !dp!!ff !ee" "dq""ff "ee# #dr##gg #ee$ee% %d%%hQyA%h\\yA %ee &ds&ee 'dt'ee( (du((fufu (ee) )d))fZuf, )ee* *dv**ff *ee+ +d++ff +ee, ,dw,,ff ,ee- -dx--ff -ee. .dy..ff .ee/ /dz//ff /ee0 0d{00f}8f 0ee1 1d|11g3333POtA1g(\>tA 1ee2ee3 3d83hhee4e 4d}4e~ 4fOMw4ft$TA 4ee5e 5d~5e~ 5gOMw5gt$TA 5ee6e 6d86e6iQyA6i\\yA 6ee 74$FFFT$$FFFFFFFFFT,PPT>'@d777 ggD g2 5 ")/  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&U} $} m!} m} $5@@@      blmmm 3____ ```````````` ``` a3 bbb cD bbbb d eee d eee e d e~ fe de~ fe defǓ@e de~ f3G e de~ fe de~ g+N d eeee de~ f Ae de~ fO$e de~ fe de~ fe de~ fe de~ fe de~ fe de~ fe de~ fe de~ fe de~ fPe de~ fDLl"""00400000000000000 !"#$%&'()*+,-./0123 4 e d e~ f!e !d!e~ !f"e "d"e~ "f@#e #d#e~ #f$e $d$e~ $g%e %d%e~ %|B &d &eee'e 'd'e~ 'fy@(e (d(e~ (f?)e )d)e~ )f*e *d*e~ *f+e +d+e~ +f@,e ,d,e~ ,g#@-e -d-e~ -f.eeee/e /}/~~ /OMw0~~~~1~ 1}1~~ 12~~~~3~ 3}3~3t$TA.0000000000000004>@dt$r$ggD Oh+'0@HT` x Microsoft Excel@ K@2&|;՜.+,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