ࡱ>  g2\p Ba=  =%-8B@"1Arial1?zCalibri1?zCalibri1?zCalibri1zArial1zArial1zArial1zArial1zArial1zArial1zArial1zCalibri1 zCalibri1zCalibri1 zCalibri1 zCalibri1zCalibri1zCalibri1,>zCalibri1>zCalibri1>zCalibri1 zArial1>zCalibri1 zCalibri1zCalibri1@zHelv1?zCalibri1h>zCambria1zCalibri1zArial1zArial1zArial1zArial1hzArial1zArial1zArial1zArial1zArial1zArial1zArial1.zTimes New Roman1zArial1.zTimes New Roman1zArial1zArial1zArial1.zTimes New Roman1zArial"$"#,##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% "$"#,##0 m\/d\/yyyy "$"#,##0.000.0 0.0_);\(0.0\) #,##0.0                                                                      ff + ) $+ , *     P@ @  P@   @        `@ @    %  %  %  %         $    a@ 8     @ @   @ @   @ @    @ @   @ @    @ @   (  @ @   `  @ @    (@ @    h  @ @   `@ @   @ @   @ @       (   ( @ @    ( @ @    h@ @   "@ @   h  h@ @  x   ("@ @   "@ @    (  (@ @   @ @   @ @   @ @   (@ @  "8 @ @    @ @  ! (   ( @ @    ( @ @   `@ @   0@ @   0 #8@ @  #8 @ @   @  `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H  "x@ @   "x@ @   "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   (@ @   h@ @   "|@ @   "|@ @     + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ ) +  !p @ @  "< @ @   $  - . .  &  (  *  ,   $ @ @   $ a@ @   $  4 @ @   d  $ @ @   #| @ @   #| @ @   "|@ @   "|@ @   $@ @   $@ @   $!@ @   l@ @   "|@ @   "|@ @    4 @ @   $ @ @   $@ @   $!@ @  *x@ @  *x@ @      # # )<@ @ / 0 / /<`@ @ !8  <  ("@ @   H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *x @ @   "x@ @   "|@ @   "|@ @   "|!@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @    l@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @    l@ @   "|!@ @   "|@ @    l@ @   "|!@ @    h@ @    l @ @   "|@ @    l@ @   "|!@ @    l@ @   H   | @ @    | @ @    |@ @    | @ @    |@ @    | @ @   ) |@ @   ) | @ @    |@ @    | @ @    h @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @    |@ @    |!@ @    |!@ @   ) |@ @    |@ @    |@ @    |!@ @    h@ @  ) l@ @   l@ @    h@ @    h!@ @    l@ @    l @ @    l @ @    l @ @  +"x@ @  +"x@ @    l   l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @    |@ @    | @ @    |@ @   ) |@ @    | @ @    h   l   |@ @    |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   "| @ @    h@ @   "| @ @    l@ @    l@ @   "| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @    h@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @  "x@ @    h @ @   d @ @    h@ @    h@ @    h @ @  "| @ @    l@ @  #|@ @  #|@ @  "x@ @  #|@ @  #|@ @  #|@ @   *x "| @ @   `@ @   `@ @    |@ @    |@ @    x@ @   ) |@ @    |@ @    L   H  !x@ @    h @ @    l   L  (  $@ @   $ @ @   $@ @   $ @ @     !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @    h@ @    |@ @    |@ @    |@ @  # %  h@ @   l  h  L  l@ @      (  h  *|@ @   h@ @   h @ @  "x@ @  "p @ @  "x@ @  !x@ @  !x  !x  !x @ @  "x!@ @   D   l  % l "x@ @  "x @ @  a! @ @   !x @ @   !x @ @  "x@ @  "x@ @   ` @ @   "|@ @  "p @ @  "x@ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "X  !x  !x @ @   !|  x  !x@ @   !x @ @  "x!@ @   !| @ @  x !4@ @  !0@ @  !0 @ @  !0 @ @  !0 @ @  !8@ @  !8@ @  !8 @ @  !8 @ @  # %  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 ?Note Note @Output"OutputA$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` pFFELPAPrivate )Collection and Waterfall;W DistributionsH Balance SheetIncome Statement   ;e   ;T  ;   ;5  ;|   ;  ;  ;   ;8ZR3 A@@   Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve AccountReserve Amt Required Total AssetsSenior Parity %Total Parity % In School CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection AccountCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover Due"Excess of Required Reserve AccountInterest Carryover PaidInterest CarryoverPayments from Guarantor Sale ProceedsTotal Distribution AmountInvestment IncomeAll Fees%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation Loans800 + As of DateBal after WaterfallAuction Status Subsidized Stafford LoansUnsubsidized Stafford Loans(Student Loan Backed Reporting Mixed Deal1995 AFailed1995 B1995 C1996 F1996 G1996 H1998 K1998 L1998 M2000 R2000 S2000 T2001 V2001 W2001 X2001 Y2001 Z2001 AA2002 BB2002 CC2002 DD1995 Master Trust2003 HH2003 II2003 JJ2003 KK2003 LL2004 MM2004 NN2004 PP2004 OO2005 RR2005 SS2006 UU2006 VV2007 WW2007 XX2007 YY 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 Vocationalй Extra Advantageй Extra Choiceй Extra Classicй Extra Institutionalй Extra Lawй Extra Medical 92428C DB 7 92428C DC 5 92428C DD 3 92428C DW 1 92428C DX 9 92428C DY 7 92428C EF 7 92428C EA 8 92428C EB 6 92428C EC 4 92428C ED 2 92428C EE 0 92428C EG 5 92428C EH 3 92428C EJ 9 92428C EM 2 92428C EP 5 92428C EQ 3 92428C ER 1 92428C ES 9 92428C ET 7 92428C EU 4 92428C EV 2 92428C EW 0 92428C EX 8 92428C EZ 3 92428C FA 7 92428C FC 3 92428C FD 1 92428C FE 9 92428C FF 6 92428C FG 4 92428C DG 6 92428C DH 4 92428C DJ 0 92428C DN 1 92428C DP 6 92428C DQ 4Grad / PLUS Loans&йAMBAC 1995 Indenture Cash and Equivalents Operating 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 Sub Bond Payable Bond Interest Payable# Sub Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury Default Fee Payable+ Due To US Department of Education0 Accounts Payable and Other Liabilities! Due To/From Other Funds Total Liabilities Net Assets' Restricted by Bond Resolution Total Net AssetsOverall Parity RatioSenior Parity Ratio@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net Loss!First: Bond Insurance Premium Due>Second: Principal and Interest Due on Senior Bonds OutstandingBThird: Principal and Interest Due on Subordinate Bonds OutstandingTotal Fees and Program Expenses!Fourth: Fees and Program ExpensesEFifth: Other amounts due to Bond Insurer or Liquidity Facility Issuer*Available Funds at Beginning of Period (a)1995TrustBorrower Payments2003 FF2) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offsServicing FeesIndenture Trustee FeesAuction Agent Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis FeesD Loans for which claims have been filed as of Distribution Date.Remaining Amount Available for Bond Redemption www.vsac.org"Excess Earnings Rebate paid to IRSAccrued Interest Carryover,Consolidation Rebate Fee paid to Dept. of Ed'Excess Interest returned to Dept. of EdExemptTaxable IRS Status % of Pool In School GraceMost recent auction resultRate(a)Loan Acquisition Fund Revenue Fund Debt Service Reserve 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 maintainedOther / Unknown 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance Reduced Payment Deferment *Weghted Average Maturity (WAM) (in months)Interest Accrued Interest Due Interest PaidAverage FICO Score (a) Average of FICO scores on record+Average FICO Score (cosigned borrowers) (a)/Average FICO Score (non-cosigned borrowers) (a)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"Portfolio by Loan Status - PrivateDelinquency Status - Private#Portfolio by Loan Program - Private"Portfolio by School Type - Private,Distribution by FICO Credit Scores - PrivateQuarterly Distribution Report.Total Repayment includes Reduced Payment loans No FICO Score Less than 650Private Loans - Other (a)Includes Non-Guaranteed FFELinvestorrelations@vsac.org FIB SAP 650 - 699 700 - 749 750 - 7990Cash Used to Redeem Bond Principal during PeriodAmbac 1995 IndentureQuarterly Income Statement 1995 TrustBond 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 Sub Bond Interest, 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 Contribution<= Administrative 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 ASSETSCumulative Default Rate - FFELP!Cumulative Default Rate - Private,Fees and Program Expenses for Current PeriodTSixth: Payment to Debt Service Reserve Account if necessary to meet minimum requiredInterest Distributions Rating Agency Fees 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(Weighted Average Payments Made - PrivatePortfolio Summary - Private (b)9Private loan portfolio includes Non-guaranteed FFEL loans*Periodic Principal Distribution Amount DuePeriodic Principal Paid (a)Principal Shortfall7Principal Distributions are voluntary early retirements!Student Loans Receivable ActivityBeginning Balance Interest CapsConsolidation PaymentsClaim Payments DisbursementsBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding BalanceRefunds to Borrowers?Available Funds is sum of Revenue and Loan Acquisition Accounts(a) Footnotes:%Reserve Account - Beginning of PeriodReserve Account - End of Period 9/30/201210/1/12 - 12/31/12Loan Transfers 12/31/201210/1/2012- 12/31/2012 IRS Settlement ExpenseETotal Principal and Interest Distribution on Senior Bonds Outstanding)Excess Equity Released to the Corporation( Cumulative Purchases and originationsU Loans for which claims have been filed but not yet paid as of Distribution Dateg1) (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 Cumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)( Cumulative Purchases and OriginationsN/A@E Et5FFZG&GhH4qI=EJKKSLLM\M(MxMN ]O) O DP P $Q Qf rR> 1UVXZ18]<_R`q~aJ&bc1de'fgghijJwk(mmccB g2 ,sU۲Q  dMbP?_*+%9 g A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o;XXLetter";XX??&U} |} |} |} m |}  |} |} |} I|} |} $|} |} $|} |} |} m|} |} $ |;;      ; @  X t 8      o     ~ @'@          P >      +  "      U    T - Y  }~  }Z6`vAuAuAv@  [  ~~  ~Z6`vALsALsAv@  \  ~~  ~Z6`vA`vA`vAv@  ]  ~~  ~Z6wAuAuAm@  ^  ~~  ~Z6wAžžm@  _  ~~  ~Z6wAwAwAm@  `  ~~  ~Z6Agg`@  a  ~tF_x? ~ZA 3h"@ Bt*@A@A  3?~  `@ b  ~~  ~Z6   `@  c  ~ǺF? ~ZBI BI J=B@ w 01A01A  E|?~  @ d  ~~  ~Z6BI Bߤ Bߤ @  e  ~~  ~Z6BI BZBZ@  f  ~~  ~Z68|A8|A8|A@?@  g  ~~  ~Z6@?@  h  ~yCnK? ~ZwQA6S\r@ QAQA  @ j@0qA0qA  E?~  m@D,lDRRD662& !"#$%&'()*+,-./01234567 8 9;:;<=>? l  ~~  ~Z6 »a »a »a m@ ! !m ! !~~ ! !~Z6!d (A(Am@ " "n " "~"? "~Z" ž"YD@" žž " 'od?~ " m@# # # #~~ # #~Z6#,wAwA%@ $ $p $ $~~ $ $~Z6$ׇAk k @ % %q % %~~ % %~Z6%X BK BK @ & &r & &~~ & &~Z6&X X X @ ' 's ' '~'Q? '~Z' q'*.uܶ@' hTA@wkA@wkA ' |)Wu?~ ' @( (t ( (~~ ( (~Z6(ׇAׇAׇA@ ) )u ) )~~ ) )~Z6)S@@ * *v * *~~ * *~Z6*KKK@@ + +x + +~+yCnK? +~Z+Bt*+43333U@+ Bt*Bt* + KըR*?~ + @@, ,w , ,~,aodn? ,~Z*, B"@AAOrAOrA , ^U?~ , @@- -y - -~-מY"? -~Z-AGOA-gfffff @- GOAGOA - a?~ - @. .z . .~.מYB? .~Z*.Ab1G@j(Abb . ?vp?~ . @/ /{ / /~~ / /~Z6/؋A" " #@ 0 0| 0 0~0aodn? 0~Z0؋A؋A0*50 (^@0 \%A\%A 0 b q?~ 0 #@1 1} 1 1~1ŏ1w-!o? 1~Z*1BdA" x_Ax_A 1 `L \?~ 1 @Q@2 2~ 2 2~2ŏ1w-!o? 2~Z2BlFA2gffffF@2  `FA`FA 2 Tttttt ? ? ??Q(pA?QQj~ ? T?Tttttt Dl&F2&2&TZZ&@ABCDE F G;HIJKLMNOPQRSTUVWXY Z[\]^_@ @ @~ @jOD@{q@)\{A@Tttttt "ATttttt B B_ BBkFABsBYABTttttt "CTttttt D DTttttt Ex ETttttt "F||||||||T|ttt G.GT G G tt "HTTtt I I I IITtt J J(J5 J {J J #hA J tt K K) KK#hAKp=*Kff棸AK6 K GK K FFSA K tt L L LL= zLzۖwA~ LOL5 L GL L = w`gp L tt M M  MM= csAMR]q~ M5MT M GM ~ M ' M tt N N/ NN5]s9$ANT N GN ~ N  N tt O O0 OO!ْW OT O GO ~ O  O tt P P  PPPT P GP ~ P @ P tt Q Q1 QQkFAQsQYAQT Q GQ ~ Q  Q tt R R  RRRT R GR ~ R  R tt S S  S~ S7A SzG ~ Sp AST S GS S 4333; S tt T T_ TT+AT\rNTzAT T GT T )\l T TT U_ U JU ~ U U V V_*V V {V V df棸AW W+ WWlSAW`~ Wp'W\ X X2 XXq= W@AX؉XGT| Y Y3 YYY}~ Z Z4 ZZ Ztt [ [  [[Sgp [tt \ \ \\Hz֜uA\Hz֜u~ \ \tt ] ] ]]JJ ]tt ^ ^ ^^ ^tt _ _ _~ _k<)_Q}\A~ _K] _tt Dlp&t&22&H&ThLZlbVTTjTT`abcde f g;hijklmnop@qrstuvw x y;z{|}~` `_, `___`z+dA`(/3`\BA `tt att b b bbCR:?bb-2r? bTtt c c ccCR:?cc-2r? cTtt d dTtt exeTtt e tt f ttttt g*gg ttttt hh ttttt i i i ii|ttttt|j j jjQ8Ajjp]dj> NQAjttttt k k kkQ/mAkk\]\i~ kL(k ttttt lkl ttttt m m_ m___mpAmkz!m(yzwAm ttttt nkn ttttt o o ooK{˂?oloh?o ttttt p p" pp?\f@plp EflAf@p ttttt q q qq PE@mP H@q ttttt r r rr  @m m@r ttttt s s. ss ~H@snLs DvM@s ttttt tt ttttt uu ttttt v vv ttttt wxww ttttt xTTTTTTTTx tttff yT y,yT ymyuuuYff "zTT[\\\]ff {T9:; {u{Thiii ~ { g@'@ { ff |T |<v |= |> |w|T]TTT.ff }T }~ }?k}7y^?}`}J9 }@x}T }o }QQQ ~ } _ } ff ~T ~A~ ~?!b~84g?~a>oj ~Bx~T ~o ~QQQ ~ q= 桅A ~ ff T y~ C77D !,? E@T o QQQ ~  F  ff D ln ff,::.Vtn.r.jjXXr..::.P&R^  ;@ @ ;@TF z T o TTT  > ?A ff T <v = > w T v QQQ  i "Y? ff T GsA7F禈F?c4)U@ HxT oQQQff T G~ ?e9$8> %v?d#u U@ IxT o QQQ  #A ff T Gt?= cZVA82)Pq?d ]YP@ IxT o QQQ ~ ff T G!?fA84dFշ?dl&:Q@ IxT v QQQ  =vN? ff T J~ ?F.D?eS%P@ xT  QQQ  Q0xRA ff T K{C șADy}wyO? 5  VVV  58 U? ff T L&M? NQA~ ? s TTT.ff TOPPPQT TTT.ff T R q|SSTT TTT.ff TUVVVWT yzz{ff  / t$tttt "  % tttt # $ # $ # $ tttt  /@/p@aA~ k IN01? y^? tttt   p{@  @QDAA 8? E禈F? tttt   @ f@4 gA~ e9$ ~ x? > %v? tttt   (@ X@fff0cA~ !b d} ? 84g? tttt   @ @Hz&5A= cZVA Sr? 3)Pq? tttt !  @ @= ڛ AfA ( ? 5dFշ? tttt  3P@3c@QќUA~ F y? .D? tttt `& PE@H@Q8A> NQA ? ? tttt "!"tttt x"#$tttt ttt 0 t$tttt "  % tttt # $ %# &$ # $ ttttD.lll<\<:(fz44,:(f @ ;@@  ;@@   X@ @ ףC A333%A 77jq3? cj ? tttt   @ @IGAQ^^A 8Bi@? ё? tttt   ܛ@ @p=r2qA~ k l 8#l? dȌ ? tttt   ơ@ t@\1qA~ 3 8nLJ? dL? tttt   l@ c@{OFfA~ >  8.ix?  :~R? tttt   @ `@)\)9]A~ p 81k? ^? tttt   `@ X@̜ ZA~  8,GK?  k^~? tttt   h@ V@QSA(ܔ#A 8W>|? }|? tttt   0@ P@(L39SA~ <  8NFm|? &zYt? tttt   v@ L@_DGᆨA 849=p? 4-ͩk? tttt  @t@F@[$W%%N _M4ja? Fe`? tttt ` p@h@ ƣAQʷWA ?~ ? tttt ] T 9TT'(tttt x"#$tttt ttt 1 t$tttt)***+ "  % tttt)***+ # $ # $ # $ tttt W , @/@ # cޡA~ …p Ht? / ? tttt V - u@ 4@G*A̼|`A P? +7%=? tttt  - H@ \@HzlAzf`A 1j? ѡѢ? tttt  - Ȃ@ @S@ϩVzi  B}w? Ժ¯m? tttt Q -3@3i@RA{VZ^A FvZ? c S? tttt `& PE@H@Q8A> NQA~ ? ? tttt ] "]TTTTTTTT.tttt x"xtttt tttt 2"tttt$tttt)**** "  % tttt)**** # $ # $ # $ ttttDplH4,:(fz444(f    @ @HzZ݈A)\½TA )Udۭ?  ds~? tttt   @ y@;AHzA H\n? L[1? tttt   @ @b@G)IdA~  {\? TČ3? tttt 7  @  {@ qA~ gI3 rn? G:}&? tttt   ,@ v@nxA~  A d U? ,? tttt  @@$@'ԡATzqA +°h? NE? tttt `& PE@H@Q8A> NQA ? ?  tttt  tttt x"tttt ttt bH4(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @vXv] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 3S"0e @kXk] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @nXn] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 6S"0e @  Q] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 8S"0e @  Q] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 9S"0e @%] `>@U   {{ || wyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2  }<  %  dMbP?_*+%? A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter":XX??&U} |} |} |} m |} $ |} |} m|} m|} |} |} |} |} I|} I |} |} $ |};; @@@    ; @  @  ; X 8t      o     ~ @'@          P >     ~  ttttt   ttttt    X  ttttt    > WRA /433喬 ?:A ttttt   Q.{TA VR~ # e  ttttt  _ ___|A Jϝ) ף~A ttttt   ttttt   kŢۣ? Dw;? ttttt  " 6Ъ0k@  +%6k@ ttttt    @  n@ ttttt    @  ƫ@ ttttt  . ?a.@ FJ妁v@ ttttt  & 0t:u@ 18+?@ ttttt  ( 0ɌB{@ 1PlL@ ttttt  ) 2:S @34); .w@ ttttt ] T 5'TTTT. ttttt x r ttttt TTTTTTTT ttttt T } n uuY T[\\] T9:; u ]TT ~  ^@'@T <v = > woQQw D l DTTF66:.Rrnr.jjXXrjjjNN.H(H ! " # $ % & ' ( ) * + , - .  0  1 ;2 @3 4 5 6 7 8 9 : ; < = >  ? @  T ~ ?s 7'? `l9 @x o QQ ~ f.!T !A~ !?(! !*; ?!a  !Bx !o !QQ ! HzFϥA"T "y~ "_k#"Dd? "E@ "o "QQ ~ " #Tb #z# # #TT # HzA$T $<v $= $> $w$ $v $QQ $ ?%T %Gs%o= CJ}A%7]?%c=KG@ %Hx%o %o %QQ &T &G~ &?&8,}B?&dk \J@ &Ix&p &o &QQ ~ & Kp_'T 'Gt~ '?{(a'8r,=u?'dq$yA@ 'Ix'p 'o 'QQ ~ ' f (T (G!~ (?_A(8Ps?~ (dO@ (Ix(p (v (QQ ( [L-][?)T )J)?e )x)5 ) )QQ ) (\-EA*T *K{*C(\'eA*DGW? *5 * *VV * ==?+T +L&+M?:A+N? +s + +TT. ,TOPPPQT , ,TT. -T -R -q|-SSTT - -_Qw .TUVVVWT . .Z 131 2 3 3"3 33 3 %3 4 4# 4$ 4# 4$ 4 # 4 $5 5 55 @ ``@58bA~ 5s5 %!7?5 '?6 6 66 @ ұ@6z̫A6q= CJ}A6 ??6 ]?7 7  77 @ @a@7QdA~ 77 Vo?7 ,}B?8 8 88 ē@ E@8p=BaA~ 8(! 8 =3d?8 *; ?9 9 99 @ X@9 UeA~ 9{(a9 D?9 r,=u?: :! :: &@ @_A: idP0?: Ps?; ; ;*;33 < <`& <<@n@<= WRA<?:A~ < ?< ? =] =TTTTTTTT'( >x>#$ ? BZXpXzzzj6V6, \hnV,,@ ;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 [ \ ] ^ _  @4@ A B B"B BB B %B C C# C$ C%# C&$ C # C $D D DD l@ P@DAD= ק1RwAD Vo?D po?E E EE @@  t@EףpnxA~ EGs5E > g`?E ~i] 6?F F FF @ Pp@2'ߧX-F <<\?F `5A+?G G GG 0@ \@G5!XA~ G.G ( Տ?G )iw?H H HH @ S@HGQA~ HH ).K?H h@?I I II 0w@ J@ .L'>[ I 0 ֊?I 53J?J J JJ pq@ 9@;tY;iOJ ͽ?J q?K K KK  o@ A@KnCA~ KqK .f*d?K xI)?L L LL f@ 9@n%L I_z?L 74Vgu?M M MM b@ 3@ߦ,pM Ϗ%s?M 0 x?N N NN\@2@{uNG$AN qJ8l?N U7Ek1@t?O O` OO !@\@OLAO,@~AO ?O ? P] PTTTT'( QxQ#$ RTTTTTTTTT'' S5S T U)***+ U"U UU U %U V)***+ V# V$ V%# V&$ V # V $W W W,W/@@/@WGộBAW ףp'wAW /?W ix?X X X-X Խ@ @X(,1A~ X#oX Қ?X {?Y Y Y-Y  @ @Y\|A~ YKTY 1b5Oc?Y #.5?Z Z Z-Z H@ @R@ZQ&QA~ Z3Z ".ϐ?Z Ҏ?[ [ [-[  h@ <@9[ 1ͯWn?[ y Yn?\ \ \-\ c@ 2@\Qa$A~ \\ ^@c?\ T`?] ]< ]-]3Q@3*@;[5/A] ; WRA^?:A^ ?^ ? _] _] _=_TTTTTTT. Dl, \hnnnnnz,, , \hnn`  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 { |  `x`x b6b c d)**** d"d dd d %d e)**** e# e$ e# e$ e # e $f f ff Ф@ s@f( WRAl?:A~ l ?l ? m] mTTTT nxn p7p q r)**** r"r rr r %r s)**** s# s$ s# s$ s # s $t t: tt m@ G@tp=\BҋAt ף^ At iT@E?t }?u u; uu 6@ @u`Au\f aAu  ?u حm??v vA vv @ `@vAvASAv h|xL?v 'ߪc?w wB ww @ đ@w YAw= 3rF[Aw ]?w e!D?x xC xx n@ @xRu HAx{bAx Qh?x Wyd?y yR yy<@Pw@yGS@vA~ yAy 7 ϵ?y 0-VѴ?z z`8 zz@n@z> WRAz?:Az ?z ? {] {TTTT |x| >| 0,, \hz,,, \h,>@UPPP rr dddddd rrrr33##$$++  33 UUUUUU BBBBBB 33wyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  hE+:FTV  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $} }  } m}  } } } } I} } $ } %%h&&;&;@& && & &; &; &x@ & & & & &&&&&& && &&&&&&&&&&& GX G9   aaa   aaaa  ~ @'@    aaaa :   aaaa b; ^^^^^^^IMMMMM &dMMMMMMMMQQQQQMM0OMMMMMMMMMMMMMMMMMMMM%hNNNNNNH hNNNH 0MMMMMMMMMMMMMMMMMMMMM% i= MMMMMM~ @'@ io MMM ~ @'@0 MMMMMMMMMMMMMMMMMMMMM% iMMMMMMj iMMMj 0 MMMMMMMMMMMMMMMMMMMMM% iM O MMMM kw A I MMM ~ @0 MMMMMMMMMMMMMMMMMMMMM% I M> MMMMM  a|A I MMM  Ԛ@0 MMMMMMMMMMMMMMMMMMMMM% I M@ MMMMM +YeA I MMM ~ 0 MMMMMMMMMMMMMMMMMMMMM%I MMMMM~ ̳[A  o  MMM ~  p A0MMMMMMMMMMMMMMMMMMMMM% IM MBMMMM~ ? UWWWWWX !S !Zl !Z!ZZZ[!  "\"mmmmmmn"  $bL $^^^^^^^^^^^^c "%dMMMMMMMMMMMMM "&hNNNNNNNNNNNNH 'iM'MMMMMMMMMM ' rN' W ' sO"(IMMMMMMMMMMMMJ )I )OK)MMMMMMMMM ) ,/DA"*IMMMMMMMMMM +I +O+MMMMMMMMM ~ + p A+ + ,CA",IMMMMMMMMMM -I -O-MMMMMMMMM -z .IM .MY.MMMMMMMM ~ . 'P.  /IM /M[/MMMMMMMM ~ / A / / 0IM 0M\0MMMMMMMM ~ 0 ˕ 0 0 1IM 1M]1MMMMMMMM ~ 1 G1  2IM 2M^2MMMMMMMM ~ 2 G# 2 2 3IM 3M_3MMMMMMMM ~ 3 3% 3 3 4IM 4M`4MMMMMMMM ~ 4 [B4  5IM 5Ma5MMMMMMMM 5 L= @ 5 5 6IM 6Mb6MMMMMMMM ~ 6 + 6 6 7IM 7Mc7MMMMMMMM 7 }P@7  8IM 8Md8MMMMMMMM ~ 8  8 8 9IM 9Me9MMMMMMMM ~ 9 k 9 9 :IM :Mf:MMMMMMMM ~ : 7 :  ;IM ;Mg;MMMMMMMM ~ ;  ; ; <IM <Mh<MMMMMMMM ~ < at@ < < =IM =Mi=MMMMMMMM = (\@ = = >IM >Mj>MMMMMMMM > t@ > > ?IM ?Mk?MMMMMMMM ? q:f@ ? ?D lP:2&&R&J&^&DX``X``Xd`\``X``dd@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_ @IM @Ml@MMMMMMMM @ Q@A@  AIM AMmAMMMMMMMM A GA A A BIM BMnBMMMMMMMM ~ B ?ju B B CIM CMCMMMMMMMM C TR' Z$AC  DIM DMpDMMMMMMMM ~ D ct D D EIM EMqEMMMMMMMM ~ E E  FIM FMrFMMMMMMMM ~ F ĩ F F GIM GMsGMMMMMMMM G EpR@ G G HIM HMtHMMMMMMMM ~ H /ڄ H H IIM IMuIMMMMMMMM ~ I üI  JIM JMvJMMMMMMMM ~ J J  KIM KMxKMMMMMMMM ~ K G%A K K LIM LMwLMMMMMMMM L A@ L L MIM MMyMMMMMMMMM ~ M A@ M M NIM NMzNMMMMMMMM ~ N /d+ N N OIM OM{OMMMMMMMM ~ O 5O  PIM PM|PMMMMMMMM P hĈb@ P P QIM QM}QMMMMMMMM ~ Q zQ  RIM RM~RMMMMMMMM ~ R fA R R SIM SMSMMMMMMMM S ɣ@ S S"TIMMMMMMMMMM TUI UUMMMMMMMMM U }Rޥt1OAU U |=\Y4A"VIMMMMMMMMMM WI WOWMMMMMMMMM ~ W W W |=\Y4A"XIOMMMMMMMMM YI YOYMMMMMMMMM Y aSQAY Y iܜ"A"ZIMMMMMMMMMM [I [O[MMMMMMMMM ~ [ [ [ iܜ"A"\IMMMMMMMMMM ]I ]Op]MMMMMMMMM ~ ] ] ] iܜ"A"^IOMMMMMMMMM _I _O_MMMMMMMMM _ iܜ"AD l\d`\`X`d`XX`d``XdX`d0b&^&b&^&^&`abcdYe g"`IMMMMMMMMMM aI aODaMMMMMMMMM a *Aa a 7 -6Aa$bIMMMMMMMMMMcU ccWWWWWWWWW ~ c 0AAc c @nZAc dS dZlZZZZZZZZZZJ e\ ePPPPPPPPPPPPL g"x&l(h22>@Ugb* wggD g2 Y|YFfzt  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o0XXLetter"0XX?Q?&U} $} }  } I } } } } # } $$Y,;;@          ,,,,,, , ,,,,,,,,, GX G9   aa   aaa  ~ @'@    aaa :    aaa q ^^^^^^cIMMMMM eNNNNNNHM IMMMMM pS~ @'@ q I M# MMMMq #_6bOA q I M$ MMMMM }Rޥt1OA M I M% MMMMM }Rޥt1OA M IM M? MMMM  MIMMMMMMMI QMMMMMRQȨ@MI MAMMMMM~ MI MCMMMMM~  IM MDMMMMRQȨ@IMMMMMMM IM OGMMMM}Rޥt1OAMKPPPPPPLMeNNNNN fY f[ f\  f]  f^  f_  f`  fa fb fc fd fe gf +,IMMMMMRRRRRRRRRRRRJI M#MMMM0'PA˕GG#3%[B  j$f5@~ +/@k7 I M$MMMM0'PA˕GG#3%[B  L= @~ +}P@k7 I M%MMMM0'PA˕GG#3%[B  L= @~ +}P@k7  IM M? MMM                  ,IMMMMMI MMMMM0  h"@~ =B@I MAMMMMTD" l*VH2<HHHFHDDJJ00 !"#$%&'()* + ,-./0123456789:;<=>?  I MC MMMMT  !IM !MD !MMM0! ! h"@~ !!=B@!,"IMMMMM#I #Q#MMMMT#$I $M$MMMMT$uALsA`vAuAžwAgBt* w Bߤ BZ8|A %IM %M %MMM % % % %  %  %  %  %  % % % % %,&IMMMMM 'IM 'OG 'MMM'p=0uA'p=sA'{OvA' Q uA' (\sawA' R5wA' 4˽A' JaA'G A'(YCA'(\EWA'333;}A'Q 9|A,(UWWWWvvvvvvvvvvvxy )S )MO )u$)MMw *\**PPPPPkkkkkkkkkkkkL+ ,e<,NNNNN ,fg ,fh ,fi , fj , fk , fl , fm , fn ,f ,fp ,fq ,fr ,gs,-IMMMMMRRRRRRRRRRRRJ.I .M#.MMMM~ ..Ҹ@.w b@. US@. !* A@. Q@A. GA~ . _.TR' Z$A.ctĩ.(c3@/I /M$/MMMM/at@/(\@/ t@/ q:f@/ Q@A/ GA~ / ?ju/TR' Z$A/ctĩ/EpR@0I 0M%0MMMM0at@0(\@0 t@0 q:f@0 Q@A0 GA~ 0 ?ju0TR' Z$A0ctĩ0EpR@ 1IM 1M? 1MMM 1 1 1 1  1  1  1  1  1 1 1 1 1,2IMMMMM3I 3M3MMMM~ 336S\r@3T@3 nJm@3 h>@3 3 YD@330.uܶ@4I 4MA4MMMMT45I 5MC5MMMMT5 6IM 6MD 6MMM~ 666S\r@6T@6 nJm@6 h>@6 6 YD@660.uܶ@,7IMMMMM8I 8Q8MMMMT8O"A9I 9M9MMMMT9p4ABj@»a (AwAk BK X hTA :IM :M :MMM : : : :  :  :  :  :  : : : : :,;IMMMMM <IM <OG <MMM<s|A<at@3 <  wA< \ƶN@< RՂA< G‚A~ < ?ju<:{xA<333A<XA<q=  A<AImTA,=UWWWWvvvvvvvvvvvxy >S >MO >u$>MMw ?\*?PPPPPkkkkkkkkkkkkLDvl000R< 00000R@ ABCDEFGHIJKLMNOPQRST VWX Ae<ANNNNN Aft Afu Afv A fx A fw A fy A fz A f{ Af| Af} Af~ AfAf,BIMMMMMRRRRRRRRRRRRRCI CM#CMMMMC/ڄü)A C (\jk@C zGq@C +5 CUgj@C(8@@Cgfff@Cɣ@CDI DM$DMMMMD/ڄüG%A D A@D A@/d+5 DhĈb@DzfADɣ@DEI EM%EMMMME/ڄüG%A E A@E A@/d+5 EhĈb@EzfAEɣ@E FIM FM? FMMM F F F F  F  F  F  F  F F F FF,GIMMMMMHI HMHMMMMHH 43333U@H (\­@H fffff @H G@ H40 (^@HR@HffffF@~ HHII IMAIMMMMNIIJI JMCJMMMMNJJ KIM KMD KMMMKK 43333U@K (\­@K fffff @K G@ K40 (^@KR@KffffF@~ KK,LIMMMMMMI MQMMMMMNMMNI NMNMMMMNNׇAKAj(A" "  dN OIM OM OMMM O O O O  O  O  O  O  O O O OO,PIMMMMM QIM QOG QMMMQq= ]AQ춑AQfffAQ G%AA@/4> Q = IAQbn&AQq= U&AQ AQvOeAQ,RUWWWWvvvvvvvvvvvvx SS SMO Su$SMM T\*TPPPPPkkkkkkkkkkkkk VWX4( 00000R< >@U VVX* wggD g2 :c  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oZXXLetter"ZXX??&U} } #} m} m} } $ :          6             (      Q(pA~  T  ~ jOD)\{A  ̳[A.A  kFAYA   59$A  #hAff棸A  = z~ O      = csA~ 5  ?~ C%q= I2A  @{=mWrR  09A= W}A    Df l$ $ $:::$$FPPFT$FTPFFPPTT$ !"# $%&'()*+,-./0123456 789   7A p A ! !!!7A p A !"# ###+A#zA # $$ %%& &&&lSA~ &p' &' ''' '( (((q= W@A~ ( () ))) )* ***Sgp *+ +++Hz֜uA~ + +, ,,, ,- --- -. ...JJ ./ /// /0 000k<)K] 01 111z+dA1\BA 12 334 444q= VmA~ 4c2b 45 555q= VmA~ 5c2b 56 6566+A6zA 888CR:?8-2r? 999CR:?9-2r?8VFFT$$PFPFFPFFFFFT$PPF<>*@drr888 wggD g2 72L  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS obXXLetter"bXX??&U} } #} m} m} } $ 7@@@         E   F  G      H  I  J~   K~ K  L~ F  MQPaA  N{ A  O7ZA  P Q~ ?  R~   S~   T~ G  U~ ӵ"  V~   WHz֜u  X~   Y~   Z~   [~ (, Dl$ $ $..$$@@@DDD$@@@@@@D@@@ !"#$%&'()*+,-./012345 6 \ ~ 7A ! !]!~ !ė !" "^"~ " "# #_#~ # @ #$ $r$~ $ $% %%~ %2  %& &`&~ &wBU &' 'a'' ףA ' (b() )c)~ )%A )* *d*~ *@^@ *+ +e+~ +@ +, ,f,~ , ,- -g-~ -[F: -. .h.~ .K ./ /i//Q8IX /01 1j11q= VmA 123 3k33fff 345 5l5~ 5c2b 562@@@@@@@D$@@@@@@DDD@>@d666 wggD Oh+'0@HT` x Microsoft Excel@䚨@cf;՜.+,D՜.+,<HP X`hp x  FFELPPrivateCollection and WaterfallDistributionsBalance SheetIncome Statement&'Collection and Waterfall'!Print_AreaDistributions!Print_AreaFFELP!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesDistributions!Print_TitlesFFELP!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges  8@ _PID_HLINKSA{\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookSummaryInformation(DocumentSummaryInformation8