ࡱ>  g2\p Ba=  =q%%-8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1Arial1.Times New 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;\("$"#,##0\) "$"#,##0.00                                                                      ff + )  + , *     P@ @  P@   @        `@ @     %  %              a@ 8    h  h  h@ @  x  h@ @   h @ @    H   h   h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ $  , - -  &  (  *  +   "|@ @   "|@ @   l@ @   l@ @   "|@ @   "|@ @    L  L )<@ @ / 0 / /<`@ @ + *   h@ @    h @ @    h @ @  "x@ @   "| @ @   "| @ @    l@ @   "|   h@ @    h@ @   *x @ @   *x @ @    |@ @  #| #|@ @  "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@ @  "x@ @   "|@ @   "|@ @   l@ @  "x@ @  "x @ @  "x@ @   H !x@ @  !x  !x @ @   h@ @    h@ @   h@ @   "|@ @   "x@ @   "x@ @   "|@ @   "|@ @   "|!@ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @    l@ @   l@ @    h @ @    H   h @ @    h @ @   h@ @   H   h@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @  #|@ @  #|@ @  #| @ @    h@ @    |@ @    | @ @    |@ @    | @ @    |@ @   % |@ @    | @ @    |@ @    | @ @   #|@ @   #| @ @   h@ @   #|@ @   #|!@ @   #|@ @   #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x!@ @   "x!@ @    l @ @    L #|@ @  #|  #|  #|@ @   #|@ @   #|@ @   #|  #|!@ @   #|@ @   #|!@ @   #|@ @   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 @ @    h@ @   #|!@ @    h@ @    h@ @    l   h@ @   #|@ @   #|@ @    h @ @  .a!  "x @ @   "x @ @    x @ @  % l   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 @ @   !| .a! @ @   !x @ @   !x @ @  x  !x@ @   !x @ @  "x@ @  "x @ @  "x@ @  "x @ @    h @ @  "x@ @    h @ @  !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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`gPrivate Collection and Waterfall Balance Sheet3Income Statement  ;7  ;   ;3  ;   ;  ; 8ZR3 A@@   wUIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest Accrual End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment IncomeTotal Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailDelinquency Status"Distribution by FICO Credit Scores Less than 650800 + As of DateBal after WaterfallCumulative Default Rate 30-59 Days Delinquent 60-89 Days Delinquent 90-119 Days Delinqent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalOther / Unknown&й Cash and Equivalents Revenue Loan Acquisition Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury+ Due To US Department of Education! Due To/From Other Funds Total Liabilities' Restricted by Bond Resolution Total Net Assets@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs www.vsac.orgAccrued Interest CarryoverExempt IRS Status PrincipalIn School DeferredInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private Loans Revenue Fund&Available Funds at Beginning of Period$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 ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)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<Program 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 6/30/20132013A-1 92428C HK 3 92428C HL 1 92428C HM 9 92428C HN 7 92428C HP 2 92428C HQ 0 92428C HR 8 92428C HS 6 92428C HT 4 92428C HU 1 92428C HV 9 92428C HW 77/1/13 - 9/30/13Principal Paid/(Issued)%Cumulative Defaults and Write-offs($)2012A Master Indenture 9/30/2013 2012A Trust7/1/2013- 9/30/2013DOther Amounts Received in Collection - Corporate Equity ContributionN/AFFirst: 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 Z? a@t@A*B=BpCBDU EEhF{G2GHI J K L OMb NP,9QL+R> SSTUVWXuYZ/Z[\^_+_w`oUbMbAc9OdGccB g2 ,jzq=Y  dMbP?_*+%~ A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MS o)XXLetter")XX??&U} M} M} $M} M} mM} $M} M} IM} M} mM} IM} $M} M} m M} mM} M} $ M ; ;             ; @ @                   )  `    I     ~ `I@      F    L Q     NN  yyyyyyyyyyz PNNNNNNNNNNN{     5    G R P N  0@Tj(ATj(AT@jj(ATj(A  p?~  @P N  Mb?*UOAUOAU@kOAUOA  bT?~  @ @P N  Q?U@U@U@k@U@  tOCl?~  M@P N  0@Uv2AUv2AU@kv2AUv2A  =2?~  M@P N  0@U<;AU<;AU%@k<;AU<;A  9?~  {@P N  #~j?*U@w AU@w AU[@k@w AU@w A  oy?~  @@P N  0@Uj8AUj8AUp@kj8AUj8A  p?~  @@P N   @Up(BAUp(BAU@@kp(BAUp(BA  &'Ѱ?~  @P N ! @UGAAUGAAU@kGAAUGAA  q l!?~  @P N " 0@UajUb>jUX+@kb>jUb>j  x?~  @P N9 : /$?UxEAUUVUUUu@xEkxEAUxEA  qG?~  @P N9 ; &1?UjHAUU$@jHkjHAUjHA  p?~  @ @P N9 < @UjAUU@jkjAUjA  p?~  M@DlDRRD660$ !"#$%&'()*+, - .;/@0123456789:;<=> ?  P N9 =   @U<;AU U"@ <;k<;AU<;A  9?~ {@!P !N9 !> !!;On?*!U -AUU=@ -k -AU -A ! s{j?~ ! @@"P "N9 "? ""+?"US0AU"UVUUU5@"S0kS0AUS0A " מ >?~ " @#P #N9 #@ ##sh|??#U e!AU#UVUUUu[@# e!k e!AU e!A # OC?~ # @$P $N9 $A $$@U e!AU$U@$ e!k e!AU e!A $ OC?~ $ @2@%P %N9 %B %%ʡE?%UP6AU%UTUUU@%P6kP6AUP6A % >8|?~ % _@&P &N9 &C &&bX9Ȧ?&U@9AU&U8.@&@9k@9AU@9A & kc?~ & @'P 'N9 'D ''K?'UPK$AU'Uqql@'PK$kPK$AUPK$A ' ?u$˒?~ ' @(P (N9 (E ((+Χ?(U\AU(UUUUU@(\k\AU\A ( kȃ?~ ( D@ )Onnnnon * *I( **lMlu*lA*"(HmMlM * ?* + +QQGQQQGQG , ,RRRRRRRRRRRG - N ..yyyyyz/PNNNNNN{0 0 0 00MMMMMM 1 1 11( qA1(\_ߏZA1 ףxA1p2P 2N 2NNN2&mA2ޙ-A2qffޠ"A2p3P 3H 3HHH3VrA3((M[A3> *yA4P 4N 4NNN4Q b[A4QץiA4> קnsA4V5K 5H 5HHH5HzW/yA54335sA5> jA5qMMMMM 6PNNNN{7P 7N 7NNN7v {F?77=^Q?8P 8N 8NNN8J{cd@88LOc@9P 9N 9NNN9\@h@H@:P :N :NNN:@Ѐ@@;P ;N4 ;NNN;L?QV6@;`=,p@;-+@< <O <OOO<h,݇@<<Cxۇ@ = =QQQQQG= MMMMM > >RRRRRR> MMMMM Dzl$22 &Thh^htVVDD^V::@;A@BCDEFGHIJ@KLMN O P;Q@RSTUVWXYZ[\]^_ @@yyyyyyzAPNNNNNN{B B B BB MMMMM CP CN CNNNCC /C DP DN DNNN~ DzIDzmcADciAEP EN ENNNEp0Ap A&AFP FN FNNN~ FXHAFhffa5AF\QAGP GN GNNNG߲N i HP HN HNNNHIK IH IHHHIQ b[AIQץiAI> קnsAJPNNNNKP KN*KNNNL LO+LOOO M MQQQQQQM MMMMM N NRRRRRRO P,Pyyyyyyz P P z QPNNNNNN{ Q PG{ R R R RR MMMS S-S S S S ( qATP TN. TNNNTR6qAT433ZATu}xAT  T T ~ T 7AUP UN UNNNUK K  U U ~ U aVP VN2 VNNN~ V? V-AVfffޠ"AV  V V ~ V WP WN WNNN~ Wc@W(\J@~ WAF@ W W ~ W XP XN XNNNX X X ~ X rYP YN YNNNYQ b[AYQץiAY> קnsA Y Y ~ Y AZP ZN ZNNNZ Z Z ~ Z [P [N [NNN[ [ [ ~ [ a-\P \H \NNN\ dwA\ HzPsA\Q`A\V \ \ ~ \ ]PHNNN  ] ] ~ ] ^P ^H/^NNN  ^ ^ Q^ ףxA^ _P _N0 _NNN_u ׷M _ D l&RXZDZDD^..:&B*TXj|jjj@b`a bcdefghi j k;lmnopqrs tu v;wxyz{ |} ~@ ;`P `N `NNN~ `S` @P~ `ǚ ` G aP aN6 aNNN~ aWa #A~ a a R bP bN bNNNb xcPNNNNc = חtAc 2333{nAcQذAcVdP dH1dHHHePNNNNfP fN fNNNf_xh?ffO1H?g gO gOOOg_xh?ggO1H? h hQ hhQQQQh MMMMM i iRRRRRRjGGGGGGGGk kkyyyzG k ky lNOON{G l mN m mG m  mQQ ~ m nN n| n n nG nP nNGG n ף\xAo oNop=ZfAo+F?o:-Жt7 o}oG oP oNGG ~ o p pNp= cBApOk"?p?' p~pG pP pNGG ~ p q qNq333ekAqZƐ4? q}G qP qNGG ~ q rN r rG r rO ~ r [?n sN s| s| s sG s s RR s p=yAt tt!zHZAt"!:?tZ{^b@ tRtGu u~ u#au$'aS?u@W@ uS uGMMu Mv v~ v#Gv$9'?ve @ vSvG vvy w ww#$ wSwG w xG%&&G x xQQ x z4eAy yy'z4eAyKsޖU? yN{G yP yNGG y ({ Az z%z( ףxA~ z? zTG zH zO ~ z x@{G {( { RR ~ { /| | ||))*GG}GG"~NNNNNNNNN yyyyyyyyyzNN D lffDT.VVN&L.ZvxZvfrdH|tD:&@  ;@  ;@PNNNNNNNNN{ + |!| }~ }$ MMMM+ " # ," -# " .# MMMMP N NNN/@/@0x9GZA0zHZA 1o? 1!:?P N NNN/,@/t@0`A0= cBA 15qf? 1Ok"?P N NNN/u@/x@0'zRW0a 1ru'2? 1'aS?P N NNN/@/`@0p=*]A0p=ZfA 1#.? 1+F?P N NNN/4@/9@0Gi\A~ 0G 1= _? 19'?P N NNN*//0011 P N NNN*223344  I% OO56\@6H@l( qAl ףxA 7?~ 8? Q QQQQQQ9:MMMM "RRRRRRRR;<MMMM$RRGGGGGGG==MMMM -"yyyyyyyyyzMMMM$PNNNNNNNNN{MMMM+ |!| }~ }$ MMMM+ " # ," -# " .# MMMMP N+ NNN/Pu@/@0(\MJA~ /g"_u 1̐? 1&0r? MMMMP N NNN/|@/8@0k q/XA 1\)w!? 1Gld? MMMMP N, NNN2@2@3QP*dA2RMmkA 4 ? 4*Mf7 ? I% OO56\@6H@l( qAl ףxA 7?8? QQQQQQQ9: RRRRRRRR;< >>NNNNNNN Myyyyyyyyyz PNNNNNNNNN{ + }!~ }~ }$ MMMM+ " # ?" @# " .# MMMMP N NNN/@/,@0Gj;bA09cA AF? B1jP?P N NNN/@W@/@Q@0%0(.C#A C+4? B'8@z?P NT NNN/"@/.@00(\/hA C ֚l? B?D<l fzznVVH4(4(fzx,,, fzz@  ;@             ; @    P NU NNN/@/@0/0D CiM2l? BE"d?P NV NNN$//@00g5AC  B#c֗T?P NX NNN/?/0+A0 CPL?~ BP NW NNN*//00CB P NY NNN*//00CB P NZ NNN*//00CB P N NNN*//00CB P N NNN*2233DE  I OO56|@6@l֣pmdAlzIeA 7?~ 8? G FGGUUUU=GMMMM "RRRRRRRR;<MMMM 'yyyyyyyyyz PNNNNNNNNN{ HHHH }!~ }~ }$ HHHH " # " # " .#P N\ NNN/t@/@010M0TQA A18? Iyb?P N[ NNN/@@/D@0(\deiA0p=vIqA Cl? 1 U?P N] NNN/0@/5@0G0g* C? 1v6?P N9 NNN/@_@/e@0׊!0, C}HP? 1NE2?P N^ NNN/M@/U@0W"0kQ2 C\Jk? 1\~?P N_ NNN*2233D4  I3 OOO6\@6H@l( qAl ףxA~ 7? 8? QQQQQQQQQ RRRRRRRRR yyyyyyyyyz PNNNNNNNNN{ J }!~ }&~ }$  HHHK " # " # " .#PLy&1? NNM$//h@0N~[A  B'??P~ L@ NNM$//k@0NK&C  B}62?D lnbjVVVVVH4, \hznnnV,,, \tf           ; @           PLL7A`? NNM/Pu@/ u@0+fSN{Q Cː? B: ?PLDl? NNM$//~@0N ,^C  BaT?PLQ? NNM/|@/|@0k qNo C\)w!? B }vK?PLMbX9? NNM2@2ȏ@3QP*dAO.dA D? EHTE? I OOO6\@6H@l( qAl ףxA 7?~ 8? GGGGNNNNN{ RRRR     P Nyyyyyyyyyz PNNNNNNNNN{ HHHH }!~ }&~ }$ HHHH " # " # " .#P NO NNN*//00AI P N NNN/`b@/i@0#K"0C(. CBaݳ? 1_:?P N NNN/`@/@0|0;)[A CV#h? 13 ?P N NNN/@/@0'`A0TjfA Cy? 1d';.?P NP NNN2v@2@3ɆX3q= RA DP-C? 46s?? I: OOO6\@6H@l( qAl ףxA 7? 8? GGGGNNNNN{ RRRR     P ,j|rfr,,, \hVnzz,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @%==] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 3S"0e @%22] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @%44] `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 @%] `>@UEEF"  ss   mmnnrryK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 (5e5M  dMbP?_*+%F B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $M} M} IM}  M} $M} mM} $M} M} mM} IM} M} $ M} $ M} " M} ##M} $$ M$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ ;   J   JJ  ~ `I@    JJ <  F  JJ V= >>>>>>>PNNNNN &WNNNNNNNNNNNNNNN,HNNNNNNNNNNNNNNNNNN#ayyyyyyz ayyyz ,NNNNNNNNNNNNNNNNNNN# K NNNNNN~ X`I@   ~ X`I@, NNNNNNNNNNNNNNNNNNN# KNNNNNNY KNNNY , NNNNNNNNNNNNNNNNNNN# KN H NNNNb P NNN  bm۶m@, NNNNNNNNNNNNNNNNNNN# P N NNNNN~ bC P NNN ~ b, NNNNNNNNNNNNNNNNNNN# P N NNNNN~ bp0A P. NNN  bJ$IҚ@, NNNNNNNNNNNNNNNNNNN#P NNNNNN~ bXHA PNNNb ,NNNNNNNNNNNNNNNNNNN#PNNNNNN{ PNNNb ,NNNNNNNNNNNNNNNNNNN#P N?NNNNN~ b PNNNb ,NNNNNNNNNNNNNNNNNNN#P NANNNNN~ b PNNNc ,NNNNNNNNNNNNNNNNNNN#P NFNNNNN~ b@ P  H  NN  d4@,NNNNNNNNNNNNNNNNNNN#P NMNNNNN~ b OOOe ,NNNNNNNNNNNNNNNNNNN#PNNNNNN{   P ,NNNNNNNNNNNNNNNNNNN#P NNNNNN~ b߲N,NNNNNNNNNNNNNNNNNNN#P NNNNNN~ b  S yyy ,NNNNNNNNNNNNNNNNNNN#P NNNNNN~ b ,NNNNNNNNNNNNNNNNNNN#PNNNNNN{ ~  X`I@,NNNNNNNNNNNNNNNNNNN#PNNNNNNb GGG ,NNNNNNNNNNNNNNNNNNN#PNNNNNNb  P  NNN ~  b@,NNNNNNNNNNNNNNNNNNN#PNNNNNNb  P  NNN ~  bxPNNNNNNb  P/  NNN ~  bPNNNNNNb  P0  GGG ~  bjPsPNNNNNNb  K1  NNN  f5.ܱ PN HGNNNNdGZA  P} NNN Dl&TF2Z^^~^~~~^j~j^vFFFJ !g"g!#g$g%g&g'g(g!) *; +; ,x@-.@/0123456789:;<=>? OIOOOOe P~ NNN ~ b ! !FZFFFF[ ! P ! NNN ~ ! b " "\\\\\\] " K2 " NNN ~ " f#GFFFFFFF # P # NNN ~ # bx$GFFFFFFF $ S3 $ OOO $ h5.ܱ%GFFFFFFF % 4% GGG &GFFFFFFF & 5& GGG 'GFFFFFFF ' 6' GGG (GFFFFFFF ( 7( L  P *VH *>>>>>>>>>>>>i "+WNNNNNNNNNNNNN ",ayyyyyyyyyyyyz -KI-NNNNNNNNNN - ^J- O - _K".PNNNNNNNNNNNN{ /P /HG/NNNNNNNNNjj / bGZA"0PNNNNNNNNNNjjb 1P 1HO1NNNNNNNNN ~ 1 j1 j1 bGZA"2PNNNNNNNNNNjjb 3P 3HP3NNNNNNNNN 3 jm۶m@3 j3 b@l*] ZA"4PNNNNNNNNNNjjb 5P 5HQ5NNNNNNNNN 5 j|GSA5 j5 bhYA"6PNNNNNNNNNNkjb 7P 7HR7NNNNNNNNN ~ 7 j7 j7 bhYA"8PNNNNNNNNNNjjb 9P 9HS9NNNNNNNNN ~ 9 j9 j9 bhYA":PNNNNNNNNNNjjb ;P ;HT;NNNNNNNNN ; jJ$IҚ@; j; bfff5XA"<PHNNNNNNNNNjjb =P =H=NNNNNNNNN ~ = j= j= bfff5XA">PHNNNNNNNNNjjb ?P ?H?NNNNNNNNN ~ ? j? j? bfff5XADN lFRRFJ::::2&&R&J&^&b&b&^&^&b&^&@ABgC E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@PNNNNNNNNNNjjbpA AIAOOOOOOOOO ~ A lA lA cfff5XAAp B BFZFFFFFFFFFF{ C "C            Pp F` FyyyyyyzNGPNNNNN GmQ~ Gn`I@GoHP HNHNNNNoHpAHqIP ININNNNN~ IpINJP JNJNNNNN~ JpJN KPN KN@KNNNN KpNKNLPNNNNNNpNMP MNMNNNNNMpAMNNP NNBNNNNNN~ NpNNOP ONCONNNNN~ OpON PPN PNDPNNNNPpAPrQPNNNNNNpNRP RNRNNNNN~ RpRNSP SN SNNNNN~ SpSN TPN TNTNNNN TpNTNUPNNNNNNpN VPN VHEVNNNN~ VpVNWs      PN Z`>Zyyyy Zt Zt Zt Zt Z t Z t Z t Z u  [PNNNNv \P \N \NNN\w@w@\w@\w@w%@w[@wp@ \ x@@]P ]N ]NNN6]wwwwwwwx ^P ^N ^NNN6^wwwwwwwx _PN _N@ _NN _wN _wN _wN _wN _ wN _ wN _ wN _ xN@ D(h24(<HDDFHDDJDDFF$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 { | } ~    `PNNNNwwwwwwwx aP aN aNNNaw@w@aw@aw@w%@w[@wp@ a x@@bP bNB bNNN6bwwwwwwwx cP cNC cNNN6cwwwwwwwx dPN dND dNNdw@w@dw@dw@w%@w[@wp@ d x@@ ePNNNNwwwwwwwx fP fN fNNN6f#######y gP gN  gNNN6g#######y hPN hN hNN hwN hwN hwN hwN h wN h wN h wN h xN iPNNNNwwwwwwwx jPN jHE jNN6jwwwwwwwx ks    zzzzzzz{ m`>myyyy mt! mt" mt# mt$ m t% m t& m u'nPNNNNv oP oN oNNNow@*ow@w-@wk@wV@w)@xX+@ pP pN pNNN0pwwwwwwx qP qN qNNN0qwwwwwwx rPN rN@ rNN rwN rwN rwN rwN r wN r wN r xNsPNNNNwwwwwwx tP tN tNNNtw@*tw@w-@wk@wV@w)@xX+@ uP uNB uNNN0uwwwwwwx vP vNC vNNN0vwwwwwwx wPN wND wNNww@*ww@w-@wk@wV@w)@xX+@ xPNNNNwwwwwwx yP yN yNNN0y######y zP zN  zNNN0z######y {PN {N {NN {wN {wN {wN {wN { wN { wN { xN|PNNNNwwwwwwx }PN }HE }NN0}wwwwwwx ~s    zzzzzz{ D l$bb$bb$d$"h\\"h\\j"\\"^"                                   `>yyyy t: t; t< t= t> u?PNNNNv P N NNNwVUUUu@w$@w@w"@~ w=@ xVUUU5@P N NNN*wwwwwx P N NNN*wwwwwx PN N@ NN wN wN wN wN wN xNPNNNNwwwwwx P N NNNwVUUUu@w$@w@w"@~ w=@ xVUUU5@P NB NNN*wwwwwx P NC NNN*wwwwwx PN ND NNwVUUUu@w$@w@w"@~ w=@ xVUUU5@PNNNNwwwwwx P N NNN*#####y P N  NNN*#####y PN N NN wN wN wN wN wN xNPNNNNwwwwwx PN HE NN*wwwwwx s    zzzzz{ `>yyyy t@ tA tB tC tD uEPNNNNv P N NNNwVUUUu[@w@wTUUU@w8.@ wqql@ xUUUU@P N NNN*wwwwwx P N NNN*wwwwwx PN N@ NN wN wN wN wN wN xNPNNNNwwwwwx P N NNNwVUUUu[@w@wTUUU@w8.@ wqql@ xUUUU@P NB NNN*wwwwwx P NC NNN*wwwwwx PN ND NNwVUUUu[@w@wTUUU@w8.@ wqql@ xUUUU@PNNNNwwwwwx P N NNN*#####y D\ lt VV~ VV VV~ X t VV~ VV       P N  NNN*#####y PN N NN wN wN wN wN wN xNPNNNNwwwwwx PN HE NN*wwwwwx s    zzzzz{ PV~ X>@U "3 33 2  ggD g2 9@!+&3  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oUXXLetter"UXX??&U} i} #i} mi} mi} i}  i} $ i9bebbfffff g g g h hhhhhhhhhhhhhhhhhhh `cdddddd (WWWWWWW 8XXXXXXXXXXXXXXXXXXXXXXXXXXXX  Y) Y) ZZ  [8 [J ZZ ZZ \- ]] \a ]] \b^C ^ ]] \c~ ^zI^ciA ]] \^p0A^&A ]] \~ ^XHA^\QA ]] \^߲N^i  x] \^^ ]] \^^`k@ ]] \d_Q b[A_GnsA ]] \e]] \f^c@^AF@ ]] \g^R6qA^u}xA ]] \h^K ^K  ]] \i^^ ]] \j^^ ]] \k~ ^? ^fffޠ"A ]] \^^ ]] \^^ ]] \l_G}&?pA_ wA ]]DP l$$$::$$FPFPFF4T$FTFFFPFF h!h"h#h$h%h&h 'h(h)h*h+h,h-h.h/h0h1h2h3h4h 5h67 8 ]] !\m!]]" "\n""^^ "]]# #\o##^^ #]]$ $\p$$__ $]]%]]& &\&&`dwA&`p=`A &]] '\q']] (\r(]]) )\s))^u^M )]]* *\**^S^ǚ *]]+ +\t++^W^  +]], ,\,,^^ ,]]- -\u--^^ -]]. .\v..^|^| .]]/ /\w//^^ /]]0 0\x00^^ 0]]1 1\y11^^ 1]]2 2\z22_ ף?tA2_RǾA 2]]3]]4 4\74``]]5] 5\{5]~ 5^#G5^Ȉ ]A 5]]6] 6\|6]~ 6_#G6_Ȉ ]A 6]]7] 7\77]7adwA7ap=`A 7]] 8ww6$FFFT$$FFFFFFFFFT,PPT>@d ggD g2 5!6= C  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS obXXLetter"bXX??&U} $} m!} m} $5@@@      `cddd *WWWW XXXXXXXXXXXX XXX YK ZZZ [L ZZZZ \ ]]] \ ]]] ] \ ]~ ^] \]~ ^] \]~ ^2@] \]^G" #A] \]~ ^] \]~ _ \ ]]]] \]~ ^ ] \]~ ^O$] \]~ ^] \]~ ^] \]~ ^] \]~ ^] \]~ ^] \]~ ^|@] \]~ ^] \]~ ^@@] \]~ ^@] \]~ ^DLl"""00040000000000000 !"#$%&'()*+,-./0123 4 ] \ ]~ ^!] !\!]~ !^"] "\"]~ "^@#] #\#]~ #^d@$] $\$]~ $_w9 %] %\%]~ %r{Q &\ &]]]'] '\']~ '^+@(] (\(]~ (^Y@)] )\)]~ )^*] *\*]~ *^ +] +\+]~ +^!@,] ,\,]~ ,_ -] -\-]~ -^kt.]]]]/] /s/t~ /u#G0tttt1t 1s1t~ 1ukn2tttt3t 3s3t3vȈ ]A.0000000000000004>@d  ggD Oh+'0@HT` x Microsoft Excel@hq@Uo|;՜.+,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 FWorkbookCSummaryInformation(DocumentSummaryInformation8