ࡱ>  g2\p Ba=  =%/8@"1Arial1?rCalibri1?rCalibri1?rCalibri1rArial1rArial1rArial1rArial1rArial1rArial1rArial1rCalibri1 rCalibri1rCalibri1 rCalibri1 rCalibri1rCalibri1rCalibri1,>rCalibri1>rCalibri1>rCalibri1 rArial1>rCalibri1 rCalibri1rCalibri1@rHelv1?rCalibri1h>rCambria1rCalibri1rArial1rArial1rArial1rArial1hrArial1rArial1rArial1rArial1rArial1rArial1rArial1.rTimes New Roman1rArial1rArial1rArial1rArial1rArial1.rTimes New Roman1rArial1rArial1 rArial1rArial"$"#,##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 + 3)  + 3, 3*     P@ @  P@   @        `@ @     %  %              a@ 8   `   h  `@ @   h  h@ @  x  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 @ @      h @ @    h@ @    h @ @   `@ @    h@ @    h @ @   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 2% l   l @ @    h@ @   #|!@ @    h@ @    h@ @    l   h@ @   #|@ @   #|@ @    h @ @    h"@ @    h "| @ @  "x @ @  ! h  h @ @   h @ @   h @ @  #x@ @  #x @ @   h@ @    h@ @    l @ @    l @ @    l a@ @    h @ @   1#| @ @   H  1#| @ @    h "@ @    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  !|@ @  # % ||0}(}H (* "-"?? 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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`fPrivate Collection and Waterfall]  Balance SheetIncome Statement  ;6  ;~   ;3  ;   ;  ; 8bZ 3 A@@   FIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 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 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 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 Trust<Immediate RepaymentDeferred Repayment&Portfolio by Original Repayment OptionProgram 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 Originations 3/31/20134/1/13 - 6/30/13 6/30/20134/1/2013- 6/30/2013FFirst: To the Rebate Fund for Rebate or Excess Earnings Tax ComplianceeSecond: To the Operating Fund for payment of Servicing and Administrative Fees and Indenture Expenses2Third: To the Debt Service Fund - Interest Account4Fourth: To the Debt Service Fund - Principal AccountiFifth: 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 ExpensesN/AJU@ @tJAAB9BCDCZEFFzG1*HHI J L M Mc NPEuQ,R?jS! T UAVWXXYgZ3[[\^i_T ``/bc3ccB g2 ,>iy܅2f޾\  dMbP?_*+%s A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MS o/XXLetter"/XX??&U} S} S} $S} S} mS} $S} S} IS} S} mS} IS} $S} S} m S} mS} S} $ S ; ;             ; @    *  b         ~ =@      <    N      TT   VTTTTTTTTTTT  M M r 6 M M M M M rT M V T  @Zj(AZj(AZq@Zpj(AZj(A  ٣?~  @V T  Mb?[OA[OA[z@[qOA[OA  /tqOƍ?~  @ @V T  Q?[@[@[88Nh@[q@[@  '6$x?~  M@V T  @[v2A[v2A[q@[qv2A[v2A  Iw?~  M@V T   @[<;A[<;A[UUUUU@[q<;A[<;A  Д?!%?~  {@V T ! #~j?*[@w A[@w A[Py@[q@w A[@w A  #ԻT?~  @@V T " @[j8A[j8A[rqǫ@[qj8A[j8A  ٳ?~  @@V T # @[p(BA[p(BA[98@[qp(BA[p(BA  qʆ?~  @V T $ @[GAA[GAA[*4@[qGAA[GAA  ?{?~  @V T % 0@[aj[b>j[TUUUUF@[qb>j[b>j  FUh?~  @ Uuuuuvu  K) susus@stusu?   WWHWWWWHWH DllDRRD660$$|  ! ";#@$%&'()*+,-./012 3 4;5@6789:;<=>@?  XXXXXXXXXXXH ! T """ NNNNN #VTTTTTT# NNNNN $MMMM $M $r $$SNNNNN % % %%dqA~ %g %( qA%wNNNNN &V &T &TTT&p= NA&D= kz@&&mA&wNNNNN 'V 'J 'JJJ'"qA'G8$A'VrA' NNNNN (V (T (TTT({]n_A(< ףE10(Q b[A(\NNNNN )P )J )JJJ)G>yA))HzW/yA)xNNNNN *VTTTT* NNNNN +V +T +TTT+wH,?++v {F?+ NNNNN ,V ,T ,TTT,u Md@,,J{cd@, NNNNN -V -T -TTT-@@Q@\@- NNNNN .V .T .TTT.0@A@@. NNNNN /V /T5 /TTT/Y0@/%DY@/L?QV6@/ NNNNN 0 0U 0UUU0Df݇@00h,݇@0 NNNNN 1 1WWWWWH1 NNNNN 22XXXXXX2 NNNNN 3 NNNNN 445VTTTTTT6MMMM 6 6 66 SSSSS 7V 7T 7TTT~ 7Gq7A~ 7C 7 8V 8T 8TTT8W_˚zI9V 9T 9TTT9p0Ap0A:V :T :TTT:XHAXHA;V ;T ;TTT;: ߲N<V <T <TTT<=P =J =JJJ={]n_A=< ףE10=Q b[A>VTTTT?V ?T+?TTT D l2 :.Tptrtt.jjXXrj::&RjDDDDD^@AB C D;E@FGHIJKLMNOPQRSTU VWXYZ[\] ^ _;@ @U,@UUU  A AWWWWWWA SSSSS BBXXXXXXC N D-D D D NNNEVTTTTTTE VHNNNFMMMM F F FF NNNG Gr.G  G G G dqA G NNNHV HT/ HTTTH333KeqAHps!AHR6qAH  H H ~ H 3 H NNNIV IT ITTTIfffff:IˣK  I I I = ף I NNNJV JT3 JTTT~ JJp= kz@~ J? J  J J ~ J J NNNKV KT KTTT~ KC@KQj~ Kc@ K K ~ K K NNNLV LT LTTTL L L ~ L N, L NNNMV MT MTTTM{]n_AM< ףE10MQ b[A M M ~ M a@ M NNNNV NT NTTTN N N ~ N N NNNOV OT OTTTO O O ~ O O NNNPV PJ PTTTP\\yAP`ffCPdwAP\ P P ~ P w@ P NNNQVJTTT Q Q ~ Q Q NNNRV RJ0RTTT R R WR ( qA R NNSV ST1 STTTSuuS NNNTV TT TTTT~ T,T`P~ TST HNNNUV UT7 UTTT~ UUQ ~ UWU XNNNVV VT VTTTV5V NNNNNNWVTTTTW(\>tAW@GmW= חtAW\NNNNNNXV XJ2XJJJX NNNNNNYVTTTTY NNNNNNZV ZT ZTTTZ)??ZZ_xh?Z NNNNNN[ [U [UUU[)??[[_xh?[ NNNNNN \ \W \\WWWW\ NNNNN ]]XXXXXX^HHHHHHHH_ __H _ _ Dl.:&H0ThzzzPhZllZbD0llN&` a b c d e f g  h i  j ;k l m n o  pq r@ s;t@uvwxyz{|}~`TUUTH ` aT a aH a aWW ~ a bT b b b bH bV bTHH b = DrAc cTcp=*]Ac".?c1~8 ccH cV cTHH ~ c d dT~ d`Ad3qf?d*! ddH dV dTHH ~ d e eTep=*^^Ae$M? eH eV eTHH ~ e fT f fH f fU ~ f K gT g g g} g~H g g!XX g G:rAh hh"x9GZAh#o?h-RF@ hhHi i~ i$'zRWi%pu'2?i|JJ@ i iHSNi Sj jj$Gi\Aj%= _?j]mx? jjH jjO k kk$% kkH k lH&''H l lWW l Hz۲dAm mm(Hz۲dAm/wYu? mTH mV mGHH m Q,tAn n&n)( qAn? nH n nI ~ n oH o) oRXX o ףp}FeAp p pp**+HHqHH"rTTTTTTTTT ssTT sN$tVTTTTTTTTTNNNNuMMM, u"u uzu{ u z%u |NNNNvMMM, v# v$ v-# v.$ v # v /$v NNNNwV wT wTTTw0@y@0@1swe\w1x9GZAw 2+/n2?w 2o?w NNNNxV xT xTTTx0A@0,@1'-61`Ax 2\#!A?x 25qf?x NNNNyV yT yTTTy0x@0u@1g1'zRWy 2݇0?y 2ru'2?y NNNNzV zT zTTTz0(@0@z1zv}bAz1p=*]Az 2/Ȱ+?z 2#.?z NNNN{V {T {TTT{0@04@1x@{1Gi\A{ 2t5hk?{ 2= _?{ NNNN|V |T |TTT*|001122 | NNNN}V }T! }TTT*}334455 } NNNN~ ~K& ~UU6~7@@7\@~sdqA~s( qA~ ~ 8?~ 9?~ NNNN  W WWWWWW:;NNNNDDl.ZvxZvfrdH|xH:&:(fzhh  ;@  ;@@  "XXXXXXXX<=NNNN$XXHHHHHHH>>NNNN 0"NNNN$VTTTTTTTTTNNNNMMM, " z{ z% |NNNNMMM, # $ -# .$ # /$ NNNNV T. TTT0pt@0Pu@1gffIA0(\MJA 2RE? 2̐? NNNNV T TTT0|@0|@1n0k q 2VppS? 2\)w!? NNNNV T/ TTT3H@3@4{}ycA3QP*dA 5mCza? 5 ? NNN  K& UU67@@7\@sdqAs( qA 8?~ 9? NNNN "WWWWWWW:;NNNN "XXXXXXXX<=NNNN??TTTTTTT NNNN O"NNNN$VTTTTTTTTTNNNNMMM, z"{ z{ z% |NNNNMMM, # $ @# A$ # /$ NNNNV T TTT0@0@18k\A1Gj;bA Bp"? CF? NNNNV T TTT0P@0@W@1= #D A~ 1% D ~? C+4? NNNNV TV TTT0@0"@1H1 D0j@? C ֚l? NNNNV TW TTT0@0@1J"A1/ DARG? CiM2l? NNNNV TX TTT*0011DC  NNNNV TZ TTT$00?11+AD  CPL? NNNNV TY TTT*0011DC  NNNNV T[ TTT*0011DC  NNNNV T\ TTT*0011DC  NNNNV T TTT*0011DC  NNNNV T TTT*3344EF  NNNN K UU67@7|@s{w^_As֣pmdA 8? 9? NNNN H GHHHHHH>INNNN "XXXXXXXX<=NNNN NNN D`l4(4(fz44.4(fzhthhhhhH4 ; @               ; @              ; @    ( VTTTTTTTTT JJJJ z"{ z{ z% |JJJJ # $ # $ # /$V T^ TTT0s@0t@1#=J110M B- -? K18?V T] TTT0@0@@1Q iA1(\deiA Dp ? 2l?V T_ TTT00@00@1q= וA~ 1G Dp9_? 2?V T: TTT0Z@0@_@1S1׊! D&kR? 2}HP?V T` TTT0K@0M@1q= WG$A~ 1W" D?r#? 2\Jk?V Ta TTT*3344E5  K4 UUU7@@7\@sdqAs( qA 8?~ 9? WWWWWWWWW XXXXXXXXX  VTTTTTTTTT L z"{ z'{ z% | JJJM # $ # $ # /$VNL7A`? TTO0pt@0Pu@1S~PP+fS BPE? Cː?VNQ? TTO0|@0|@1nPk q DVppS? C\)w!?VNMbX9? TTO0H@0@1{}ycAPQP*dA DlCza? C?VTTTO001PDC VTTTO334QEF  K UUU7@@7\@sdqAs( qA~ 8? 9? HHHHTTTTT XXXX!!!!!R P VTTTTTTTTT JJJJ z"{ z'{ z% |JJJJ # $ # $ # /$V TQ TTT*0011BK D0 l, \hnnV,,, \trr ,,, \h        V T TTT0`@0`b@1y!1#K" D~? 2Baݳ?V T TTT0}@0`@1)w1| D_rWw? 2V#h?V T TTT08@0@11j_A1'`A D˒? 2y?V TR TTT3@v@3v@4U4ɆX EDQF? 5P-C? K; UUU7@@7\@sdqAs( qA~ 8? 9? HHHHTTTTT XXXX!!!!!R 6xnnn,(  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  ]   dMbP?_*+%FA>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $S} S} IS}  S} $S} mS} $S} S} mS} IS} S} $ S} $ S} " S} ##S} $$ S$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ <   L   LL  ~ =@    LL =  <  LL S> ???????VTTTTT &TTTTTTTTTTTTTTTT,JTTTTTTTTTTTTTTTTTT#^ ^ ,TTTTTTTTTTTTTTTTTTT# P TTTTTT~ U=@   ~ U=@, TTTTTTTTTTTTTTTTTTT# PTTTTTTV PTTTV , TTTTTTTTTTTTTTTTTTT# PT J TTTT_ V TTT  _&I$Ih@, TTTTTTTTTTTTTTTTTTT# V T TTTTT~ _Gq V TTT ~ _, TTTTTTTTTTTTTTTTTTT# V T TTTTT~ _p0A V1 TTT  _ܶm6N@, TTTTTTTTTTTTTTTTTTT#V TTTTTT~ _XHA VTTT_ ,TTTTTTTTTTTTTTTTTTT#VTTTTTT VTTT_ ,TTTTTTTTTTTTTTTTTTT#V T@TTTTT_ZӼR8A VTTT_ ,TTTTTTTTTTTTTTTTTTT#V TBTTTTT~ _ VTTT` ,TTTTTTTTTTTTTTTTTTT#V TGTTTTT~ _i@ V  J  TT  a@[@,TTTTTTTTTTTTTTTTTTT#V THTTTTT~ _ UUUb ,TTTTTTTTTTTTTTTTTTT#VTTTTTT !!!R ,TTTTTTTTTTTTTTTTTTT#V TTTTTT~ _: ,TTTTTTTTTTTTTTTTTTT#V TTTTTT~ _  U ,TTTTTTTTTTTTTTTTTTT#V TTTTTT~ _ ,TTTTTTTTTTTTTTTTTTT#VTTTTTT ~  U=@,TTTTTTTTTTTTTTTTTTT#VTTTTTT_ HHH ,TTTTTTTTTTTTTTTTTTT#VTTTTTT_  V  TTT ~  _w@,TTTTTTTTTTTTTTTTTTT#VTTTTTT_  V  TTT ~  _@VTTTTTT_  V2  TTT ~  _VTTTTTT_  V3  HHH ~  _pVTTTTTT_  P4  TTT  c> VT JITTTTadZ#PA  V TTT Dl&TF2Z^^~^~~^j~j^vFFFJ !d"d!#d$d%d&d'd(d!) *; +; ,x@-.@/0123456789:;<=>? UKUUUUb V TTT ~ _ ! !GWGGGGX ! V ! TTT ~ ! _ ""YYYYYYZ " P5 " TTT ~ " c#HGGGGGGG # V # TTT ~ # _@$HGGGGGGG $ Y6 $ UUU $ e>%HGGGGGGG % 7% HHH &HGGGGGGG & 8& HHH 'HGGGGGGG ' 9' HHH (HGGGGGGG ( :( Q!!R *SJ *????????????f "+TTTTTTTTTTTTTT ",^ -PK-TTTTTTTTTT - [L- U - \M".VTTTTTTTTTTTT /V /JI/TTTTTTTTTgg / _dZ#PA"0VTTTTTTTTTTgg_ 1V 1J?1TTTTTTTTT ~ 1 g1 g1 _dZ#PA"2VTTTTTTTTTTgg_ 3V 3J@3TTTTTTTTT 3 g&I$Ih@3 g3 _0@= PA"4VTTTTTTTTTTgg_ 5V 5JA5TTTTTTTTT ~ 5 gA5 g5 _`az؛NA"6VTTTTTTTTTThg_ 7V 7JB7TTTTTTTTT ~ 7 g7 g7 _`az؛NA"8VTTTTTTTTTTgg_ 9V 9JC9TTTTTTTTT ~ 9 g9 g9 _`az؛NA":VTTTTTTTTTTgg_ ;V ;JD;TTTTTTTTT ; gܶm6N@; g; _ VJTTTTTTTTTgg_ ?V ?J?TTTTTTTTT ~ ? g? g? _ '@UIII2  ggD g2 8 B$  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oUXXLetter"UXX??&U} o} #o} mo} mo} o}  o} $ o8hkhhlllll m m m n nnnnnnnnnnnnnnnnnnn bijjjjjj +]]]]]]] 9^^^^^^^^^^^^^^^^^^^^^^^^^^^^  _, _, ``  a; a= `` `` b. cc bc cc bddGqdC  cc bedW_dzI cc bdp0Adp0A cc bdXHAdXHA cc bd: d߲N c bdd cc bfe{]n_AeQ b[A cc bgcc bhdC@dc@ cc bid333KeqAdR6qA cc bjdfffff:~ dK ˾ cc bkdd cc bldd cc bmdd?  cc bdd cc bdd cc bne= IJqAeG}&?pA ccccD l$$$::$$FFFFFFT$FTPFFFFFT n!n"n#n$n%n &n'n(n)n*n+n,n-n.n/n0n1n2n3n 4n56 7 bo cc! !bp!!dd !cc" "bq""dd "cc# #br##ee #cc$cc% %b%%f\\yA%fdwA %cc &bs&cc 'bt'cc( (bu((dudu (cc) )b))d,dS )cc* *bv**ddW *cc+ +b++dd +cc, ,bw,,dd ,cc- -bx--dd -cc. .by..dd .cc/ /bz//dd /cc0 0b{00dd 0cc1 1b|11e(\>tA1e= חtA 1cc2cc3 3b83ffcc4c 4b}4c4dt$TA~ 4d 4K 4cc5c 5b~5c5et$TA~ 5e 4K 5cc6c 6b86c6g\\yA6gdwA 6cc 7~~4$FFFT$$FFFFFFFFFT,PPT>@d777 ggD g2 5") /  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS obXXLetter"bXX??&U} $} m!} m} $5@@@      bijjj -]]]] ^^^^^^^^^^^^ ^^^ _- ``` a> ```` b ccc b ccc c b c~ dc bc~ dc bc~ dA@c bc~ dӣc bc~ dc bc~ e8 b cccc bc~ dWVc bc~ dO$c bc~ dc bc~ dc bc~ dc bc~ dc bc~ dc bc~ dc bc~ dc bc~ dc bcd= =@Ac bc~ dDLl"""00000000000000004 !"#$%&'()*+,-./0123 4 c b c~ d!c !b!c~ !d"c "b"c~ "d@#c #b#c~ #d$c $b$c~ $e9%c %b%c~ %yS &b &ccc'c 'b'c~ 'd@(c (b(c~ (d@d@)c )b)c~ )d@*c *b*c~ *d+c +b+c~ +d@@,c ,b,c,eG*C@-c -b-c~ -d.cccc/c /z/{/|t$TA0{{{{1{ 1z1{~ 1|Y;2{{{{3{ 3z3{~ 3} 4K.0000000000040400>@d}zggD Oh+'0@HT` x Microsoft Excel@@b|;՜.+,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