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 Roman1Arial1Arial1 Arial1Arial"$"#,##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 + 3)  + 3, 3*     P@ @  P@   @        `@ @     %  %              a@ 8   `   h  `@ @   h  h@ @  x  `@ @   @  `@ @   h@ @   h @ @   ` @ @   ` @ @    H   h   h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ !p @ @  $  , - -  &  (  *  +   "|@ @   "|@ @   l@ @   l@ @   "|@ @   "|@ @    L  L )<@ @ / 0 / /<`@ @ + *   h@ @    h @ @    h @ @  "x@ @    l@ @   "|   h@ @    h@ @   *x @ @    |@ @  #| #|@ @  "x@ @   !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@ @  "x@ @   "|@ @   "|@ @   l@ @  "x@ @  "x@ @  "x @ @  "x@ @  "x@ @  "x@ @   !x@ @  !x@ @   *x@ @   *x @ @  *x@ @  (x@ @   H !x@ @  !x a!  !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@ @    |@ @    | @ @    |@ @    | @ @    |@ @   % |@ @    | @ @    |@ @    | @ @   #|@ @   #| @ @   D  h@ @   #|@ @   #|!@ @    h@ @    h@ @   #|@ @   #|@ @   l @ @  #|@ @  #|!@ @    h @ @    h@ @    h!@ @   "x!@ @   "x!@ @    l @ @    L  #X  h@ @    |@ @    |@ @    |@ @    |@ @    l@ @  #|@ @  #|   |@ @    |@ @   #|   |@ @    |@ @    h@ @    h@ @    l@ @   l@ @   #|@ @   #|@ @   (x@ @   #|@ @   #|  #|!@ @   #|@ @   #|!@ @   #|@ @   h@ @   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 @ @   d @ @   ` @ @   d @ @   d a@ @   `@ @   ` @ @  ! h  h @ @    H  h @ @   h @ @   ` "@ @  #x@ @  #x @ @   d  d  D  d@ @    h  h@ @   p@ @   t @ @   p  d @ @   t  d  ` @ @   `@ @   `!@ @   `@ @   `!@ @   d@ @   d!@ @   t@ @   t!@ @   ` @ @   `! @ @  "x@ @  "x@ @  "x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x@ @  "X  !x  !x @ @   !| a! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  )x@ @  )x x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  # % ||ND}(}V (* "-"?? 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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`}jPrivate 4Collection and WaterfallP$ Balance Sheet9Income Statement  ;8  ;   ;3  ;   ;  ; 8bZ 3 A@@   uZIssuer 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$Monitoring Waterfall and CollectionsCollection PeriodCollection ActivityCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment IncomeTotal Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailDelinquency Status"Distribution by FICO Credit Scores Less than 650800 + As of DateBal after WaterfallCumulative Default Rate 30-59 Days Delinquent 60-89 Days Delinquent 90-119 Days Delinqent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalOther / Unknown&й Cash and Equivalents Revenue Loan Acquisition Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury+ Due To US Department of Education! Due To/From Other Funds Total Liabilities' Restricted by Bond Resolution Total Net Assets@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs www.vsac.orgAccrued Interest CarryoverExempt IRS Status PrincipalIn School DeferredInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private Loans Revenue Fund&Available Funds at Beginning of PeriodeSecond: To the Operating Fund for payment of Servicing and Administrative Fees and Indenture Expenses2Third: To the Debt Service Fund - Interest Account$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 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 Pool In School GraceTotal Not ConvertedW.A. Time since Claim FiledTotal ConvertedMatdate!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 Due<2012A-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 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 Originations2013A-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 7Principal Paid/(Issued)%Cumulative Defaults and Write-offs($)2012A Master Indenture 9/30/2013 2012A Trust10/1/13 - 12/31/13 12/31/2013) Debt Service Retirement Account Temporary COI Net Assets+ Debt Service Account - Retirement10/1/2013- 12/31/2013) Accrued Yield and Rebate - US TreasurySOther Amounts Received in Collection - Transfer of remaining 2012 Acquisition Funds,Principal and Interest Distributions 2012A-1,Principal and Interest Distributions 2013A-1/W.A. Time until Repayment includes Grace periodRepayment (months)N/AbA QBtBCD=D`E2FUF G9H\I)IJuK L M gN O SQvQSt&TIVUy.VQVWX YZ[\R]u]^_oaRbTb^c`eesfu8g:hccB g2 ,lh~8  dMbP?_*+%m A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MS o,XXLetter",XX??&U} T} T} $T} T} mT} $T} T} IT} T} mT} $T} IT} T} mT} T} $ T ; ;             ; @ @                   )  _    I     ~ T@      L    K      UU   WUUUUUUUUUUU     5    G Q W U  @[j(A[j(A[qq@rj(A[j(A  ]̶?~  @W U  Mb?\OA\OA\UUUUUU|@sOA\OA  4F ?~  @ @W U  Q?\@\@\rqi@s@\@  udm?~  M@W U  @\v2A\v2A\8Q@sv2A\v2A  &`?~  M@W U  @\<;A\<;A\VUUUv@s<;A\<;A  nU ?~  {@W U   #~j?*\@w A\@w A\z@s@w A\@w A  1O饍z?~  @@W U ! @\j8A\j8A\:8@sj8A\j8A  ]̶?~  @@W U " @\p(BA\p(BA\q@sp(BA\p(BA  eұ?~  @W U # @\GAA\GAA\UUUUmG@sGAA\GAA  A/:?~  @W U $ @\aj\b>j\UUUU5L@H4?AsMA\MA  ʡ!?~  @W U: ; /$?\xEA\xEA\P@sxEA\xEA  xX~?~  @W U: < &1?*\jHA\jHA\A@sjHA\jHA  ]̶?~  @ @W U: = 0@\jA\jA\Է@sjA\jA  ]̶?~  M@DvlDRRD660$ ! " # $ % & ' ( ) * + ,  -  . ;/ @0 1 2 3 4 5 6 7 8 9 : ; < = >  ?   W U: > 0  @\<;A\<;A\l@s<;A\<;A  nU ?~ {@!W !U: !? !!;On?!\ -A\ -A!\U@!s -A\ -A ! 1>W?~ ! @@"W "U: "@ ""+?*"\S0A\S0A\0@sS0A\S0A " ?~ " @#W #U: #A ##sh|??*#\ e!A\ e!A\P|@s e!A\ e!A # (?~ # @$W $U: $B $0$@\ e!A\ e!A\0 @s e!A\ e!A $ (?~ $ @2@%W %U: %C %%ʡE?%\P6A\P6A%\s@%sP6A\P6A % 8,P?~ % _@&W &U: &D &&bX9Ȧ?&\@9A\@9A&\UUUUG@&s@9A\@9A & {0Hɨ?~ & @'W 'U: 'E ''K?'\PK$A\PK$A'\r @'sPK$A\PK$A ' ϭ&{?~ ' @(W (U: (F ((+Χ?*(\\A\\A\(@s\A\\A ( C?~ ( D@ )Vvvvvwv * *K( **tMtM*tA*H4?Au|&t|&? * + +XXHXXHX , ,YYYYYYYYYYY .. . . N /WUUUUUU/ WHN 0 0 0 00TN 1 1 11 ףxA1R?1A1*\yA1x 1 1 1 ףxA1 N2W 2U 2UUU2qffޠ"A2|(\ A2Уp=Pg)A2x 2 2 ~ 2 Ǐ^2 N3W 3J 3JJJ3> *yA3p= 4A3HzOtzA 3 3 ~ 3 >z3 N4W 4U 4UUU4> קnsA4QK4M,pA4] 4 4 ~ 4 4 N5P 5J 5JJJ5> jA5@33A5 ףNPA5y 5 5 ~ 5 5 N6WUUUU 6 6 ~ 6 ^ Z6 N7W 7U 7UUU7=^Q?77V>? 7 7 7 fffffؐ@7 N8W 8U 8UUU8LOc@888!gc@ 8 8 ~ 8 8 N9W 9U 9UUU9H@@^@:@ 9 9 ~ 9 [/9 N:W :U :UUU:@Q@@ : : : Q% : N;W ;U4 ;UUU;-+@;6۱\a@; ř@ ; ; ~ ; ; N< <V <VVV< Cxۇ@<< dه@ < < X< *\yA<  = =XXXXXH= N > >YYYYYY> HN ? YN Dl$|00D,RJtx88@ ;A @ B ;C D E F G H I J  K @L  M ;N O  P Q;R S T;UVWXYZ[\]^_ @@AWUUUUUUB B  B  B B  B CW CU CUUUCgA# C  C DW DU DUUUDciADhff̤GDfff/cA D  D X ~ D EW EU EUUUE&Ah$A E W E UH E ($:zAFW FU FUUUF\QAFp=w1~ Fǡsc F W F UH ~ F GW GU GUUUGi 3 G W G UH ~ G HW HU HUUUH H W H UH ~ H IW IUQ IUUUI I  I V ~ I JP JJ JJJJJ> קnsAJQKJM,pA J  J Y J duzAKWUUUUK LW LU*LUUU L N M MV+MVVV M  M O N NXXXXXX N  N  O OYYYYYY O  O X O ̔bugA P W P GH ~ P _P N Q,Q Q H Q I ~ Q 'Q NRWUUUUUU R ( R RY R {|iAR NS S  S  SS NT T-T T T UW UU. UUUUUu}xAUp=J1AU)\UyAUWVVU VW VU VUUUVK K VW V WW WU2 WUUUWfffޠ"AW(\ A~ W WW W W W XXW XU XUUU~ XAF@XP3~ X@ X WX q= `fAX !0+}~?X uӫ76YW YU YUUUY Y W~ Y "/>Y #)?Y }n ZW ZU ZUUUZ> קnsAZQKZM,pA Z WZ QkAZ $z_?Z [W [U [UUU[ [ W [ \W \U \UUU\\ W \ \ \ X]W ]J ]UUU]%Q`A]&pffFA]QDA]] ] ] '^A] (ۻV?] {}r!@^WJUUU) ^ ~ ^ *ks_^ +J1 ?^ h"@_W _J/_UUU) _ ~ _ *sF_ +_iXC ?_ UtM @Dl&\brnnn,<LDT4ZRHLrdbxZ`abcdef ghijk l@ m;n@opqrstuvwxyz { |;}~`W `U0 `UUU`M)H4?|& ` ` *+ aW aU aUUU~ aǚa)`P~ aQa ,-- bW bU6 bUUU~ b b)< ףe~ bCJ b b .̔bugAb $K` A?b UcW cUS cUUUc|)| c %c /*\yA~ c ?c dW dU dUUU~ d0d1(\@~ d@d eWUUUUe%QǾAe&L%@eQ~ŵAe] e e W e 22 fW fJ1fJJJ345f gWUUUU345g NNNNN hW hU hUUUh6 >6?76?7@>Ȋ@q?zHZAq?^Aq @!:?q @ܻV? q NNN rW rU rUUUr>t@>pv@r?= cBA~ r?/>r @Ok"?r @)? r NNN sW sU sUUUs>x@>Pw@?a?ks_s @'aS?s @K1 ? s NNN tW tU tUUUt>`@>8@t?p=ZfAt?q= `fAt @+F?t @0+}~? t NNN uW uU uUUUu>9@>:@?G?sFu @9'?u @_iXC ? u NNN vW vU vUUU*v>>??@@ v NNN wW wU wUUU*wAABBCC w NNN x xK% xVVDxEH@E:@xt ףxAxt)\yAx F?G? x NNN y yX yyXXXXXXHINNN z zYYYYYYYYJKNNN "{YYHHHHHHHLLNNN |/ |NNN "}WUUUUUUUUUNNN ~: ~!~ ~~ ~ $~ NNN : " # ;" <#  "  =#  NNN D6lnh|h~@.jjL&$2&dx~~ffF2&2&d@  ;@@  ;@W U- UUU>@>@?g"_u>Þx @&0r? @:S=? NNN W U UUU>8@>@?XA>z~I YA @Gld? @a8? NNN W U. UUUA@A@BRMmkAAp=:;3mA C*Mf7 ? ClD'5? NN  K% VVDEH@E:@t ףxAt)\yA F?G? NNN XXXXXXXHINNN YYYYYYYYJKNNN MMUUUUUUU NNN L NNN "WUUUUUUUUUNNN : !  $ NNN : " # N" O# " =# NNN W U UUU>,@>@?9cA?QdA P1jP? Qjb? NNN W U UUU>@Q@>Z@?(.C#A~ ? R'8@z? Q=m? NNN W US UUU>.@>5@?(\/hA?ffffsA R? Qu? NNN W UT UUU>@>@?D?yLA RE"d? Qvi? NNN W UU UUU>@>@?g5A?Z%A R#c֗T? Qrڈ C? NNN W UW UUU$>>@??;TR  Qf4;a? NNN W UV UUU*>>??RQ NNN W UX UUU*>>??RQ NNN W UY UUU*>>??RQ NNN W U UUU*>>??RQ NNN W U UUU*AABBST NNN  K VVDE@E8@tzIeAtr= fA~ F? G? NNN H UHHVVVVLWNNN YYYYYYYYJKNNN NN ' WUUUUUUUUU XXXX !  $ XXXX " # " # " =#W U[ UUU>@>`@?TQA~ ?p Pyb? Yl^+t?W UZ UUU>D@>@?p=vIqA?qA R U? @ X?Dl~22,2&dx~~rfffffF2, \h           ; @               ; @        W U\ UUU>5@>7@?g*?[4 Rv6? @' 5?W U9 UUU>e@>f@?,?43 RNE2? @)(24o?W U] UUU>U@>V@?kQ2?m R\~? @#|>?W U^ UUU*AABBSC  K3 VVVEH@E:@t ףxAt*\yA F?~ G? XXXXXXXXX YYYYYYYYY  WUUUUUUUUU Z ! & $  XXX[ " # " # " =#W\y&1? UU]>h@>`l@?~[^[|( P'?? Qz%(?W~ \@ UU]>k@>o@?K&^d. R}62? QL-8??W\L7A`? UU]> u@>t@?{Q^kҋO R: ? QXT?W\Dl? UU]>~@>Ё@? ,^^|p RaT? Qq_I?W\Q? UU]>|@>@|@?o^n R }vK? Q4Ks?W\MbX9? UU]Aȏ@A@B.dA_0-dA SHTE? TqX)? K VVVEH@E:@t ףxAt)\yA F?G? HHHHUUUUU YYYY` M WUUUUUUUUU XXXX ! & $ XXXX " # " # " =#W UN UUU*>>??PY W U UUU>i@>@k@?C(.??1 R_:? @ 1~G?W U UUU>@>@?;)[A?̬\A R3 ? @sO0?W U UUU>@>@?TjfA?p=^SgA Rd';.? @X?W UO UUUA@A@Bq= RA~ Bèz S6s?? Cνt? K: VVVEH@E:@t ףxAt)\yA F?~ G?D lnnnV,,, \trnrrrx,,, \hVn   HHHHUUUUU YYYY` ,(  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 @%] `>@U~~~~~~  oo oo oo  yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 (2H:!J#  dMbP?_*+%D ~ B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $N} N} IN}  N} $N} mN} $N} N} mN} IN} N} $ N} $ N} " N} ##N} $$ N$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ ;   L   LL  ~ T@    LL <  L  LL a= bbbbbbbMGGGGG &cGGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#dOOOOOOe dOOOe ,GGGGGGGGGGGGGGGGGGG# P GGGGGG~ fT@   ~ fT@, GGGGGGGGGGGGGGGGGGG# PGGGGGGg PGGGg , GGGGGGGGGGGGGGGGGGG# PG J GGGGh M GGG  hi@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ h M GGG ~ h, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ h&A W0 GGG  h@, GGGGGGGGGGGGGGGGGGG#M UGGGGGh\QA WGGGh ,GGGGGGGGGGGGGGGGGGG#MGGGGGGi MGGGh ,GGGGGGGGGGGGGGGGGGG#M G>GGGGG~ h7y MGGGh ,GGGGGGGGGGGGGGGGGGG#M G@GGGGG~ h MGGGj ,GGGGGGGGGGGGGGGGGGG#M GEGGGGG~ ha/@ M  J  GG  k@,GGGGGGGGGGGGGGGGGGG#M UTGGGGG~ h' lIIIm ,GGGGGGGGGGGGGGGGGGG#MGGGGGGi RRRS ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ hi ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ h  R OOO ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ h ,GGGGGGGGGGGGGGGGGGG#MGGGGGGi ~  fT@,GGGGGGGGGGGGGGGGGGG#MGGGGGGh HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGGh  M  GGG ~  hH,GGGGGGGGGGGGGGGGGGG#MGGGGGGh  M  GGG ~  h62AMGGGGGGh  W1  GGG ~  hMGGGGGGh  W2  HHH ~  h\MGGGGGGh  P3  GGG  k;? MG JFGGGGkgff`A  M| GGGi Dl&TF2Z^^^~~~^j~j^vFFFJ !p"p!#p$p%p&p'p(p!) *; +; ,x@-.@/0123456789:;<=>? lIKIIIIm M} GGG ~ h ! !UnUUUUo ! M~ ! GGG ~ ! h " "qqqqqqr " P4 " GGG ~ " #HUUUUUUU # W # GGG ~ # h62A$HUUUUUUU $ Z5 $ III $ k;?%HUUUUUUU % 6% HHH &HUUUUUUU & 7& HHH 'HUUUUUUU ' 8' HHH (HUUUUUUU ( 9( QRRS *aG *bbbbbbbbbbbbs "+cGGGGGGGGGGGGG ",dOOOOOOOOOOOOe -PH-GGGGGGGGGG - tI- I - uJ".MGGGGGGGGGGGGi /M /JF/GGGGGGGGGvv / hgff`A"0MGGGGGGGGGGvvh 1M 1J1GGGGGGGGG ~ 1 v1 v1 hgff`A"2MGGGGGGGGGGvvh 3M 3J3GGGGGGGGG 3 vi@3 v3 hgffq`A"4MGGGGGGGGGGvvh 5M 5J5GGGGGGGGG 5 v> ףA5 v5 hG `A"6MGGGGGGGGGGwvh 7M 7J7GGGGGGGGG ~ 7 v7 v7 hG `A"8MGGGGGGGGGGvvh 9M 9J9GGGGGGGGG ~ 9 v9 v9 hG `A":MGGGGGGGGGGvvh ;M ;J;GGGGGGGGG ; v@; v; hG=`A"<MJGGGGGGGGGvvh =M =J=GGGGGGGGG ~ = v= v= hG=`A">MJGGGGGGGGGvvh ?M ?J?GGGGGGGGG ~ ? vH4?A? v? h*\iCXADN lFRRFJ::::2&&R&J&^&b&b&^&^&b&^&@ABpC D EFGHIJKLMNOP Q R S T U V  W  X Y Z [ \ ] ^ _ $@MGGGGGGGGGGvvhxAl AKAIIIIIIIII ~ A yA yA j*\iCXAAx B Bznzzzzzzzzzzi C "CRRRRRRRRRRRRSx E{ EOOOOOOeGFMGGGGG F|P~ F}T@F~GM GGGGGGG~GUUUUN/AGHM HGHGGGGGHVUUu%AHGIM IGIGGGGGIVUUu%AIG JMG JG?JGGGG JYJGKMGGGGGGGLM LGLGGGGGLALGMM MGAMGGGGG~ MMGNM NGBNGGGGG~ NNG OMG OGCOGGGGOAOPMGGGGGGGQM QG QGGGGG~ QQGRM RU RGGGGG~ RH4?ARG SMG SG SGGGG SYSGTMGGGGGGG UMG UJDUGGGGUUUUZEAUGVRRRRRRSG X{UXOOOO X X X X X  X   X ! X " YMGGGG ZM ZG ZGGGZ98@ZUUUUU@Zq1@Z98^*@Z @~ Z z@Z 88`@Z 8@[M [G [GGG6[v@@@@ @@̱@@@ \M \G \GGG6\v@@@@ @@̱@@@ ]MG ]G? ]GG ]Y ]Y ]Y ]Y ] Y ] Y ] Y ] Y ^MGGGG _M _G _GGG_qq@_PUUUUU|@_pqi@_8Q@_ XUUUv@~ _ z@_ @8@_  q@D8 l(h24(<HHHFHDDJDDFJ$bb$` a b c d e f g h i  j  k l m n o p q r s t u v w x y z { |  }  ~  `M `GA `GGG6` aM aGB aGGG6a bMG bGC bGGbqq@bPUUUUU|@bpqi@b8Q@b XUUUv@~ b z@b @8@b  q@ cMGGGG dM dG  dGGG6d eM eU  eGGG6e fMG fG  fGG fY fY fY fY f Y f Y f Y f Y gMGGGG hMG hJD hGG6hv@@@@ @@̱@@@ iRRRR k{UkOOOO k# k$ k% k& k ' k ( k )lMGGGG mM mG mGGGmIz@~ mP]@mq=g@mUUUUY@m UUUU@m qN@m UUUU7AnM nG nGGG$n\1@@o@@@@ n @~ n tyAoM oG oGGG$o\1@@o@@@@ o @~ o tyA pMG pG? pGG pY pY pY pY p Y p Y p YqMGGGG rM rG rGGGrXUUUmG@~ r@rpqh@rJ@r PUUUUY@r 88@r PUUU5L@sM sGA sGGG0s tM tGB tGGG0t uMG uGC uGGuXUUUmG@~ u@upqh@uJ@u PUUUUY@u 88@u PUUU5L@vMGGGG wM wG  wGGG0w xM xU  xGGG0xH4?A yMG yG  yGG yY yY yY yY y Y y Y y YzMGGGG {MG {JD {GG${\1@@o@@@@ { @~ { +i]4|RRRR ~{V~OOOO ~; ~< ~= ~> ~ ? ~ @MGGGG D lbb$bb$d$"pp"\\"\\"r"t                                  M G GGGVUUUH@%@@9@~ @c@ VUUUe@M G GGG:@UUUUU @VUUUU9@VUUU@~ @ s@M G GGG:@UUUUU @VUUUU9@VUUU@~ @ s@ MG G? GG Y Y Y Y Y YMGGGG M G GGG~ P@@@Է@l@U@  0@M GA GGG* M GB GGG* MG GC GG~ P@@@Է@l@U@  0@MGGGG M G  GGG* M U  GGG* MG G  GG Y Y Y Y Y YMGGGG MG JD GG:@UUUUU @VUUUU9@VUUU@~ @ s@RRRR {VOOOO A B C D E FMGGGG M G GGGUUUU3@@TUUUj@8G@ rq4f@  @M G GGG:@VUUUEl@@rq>H@ 98@ VUUUȼ@M G GGG:@VUUUEl@@rq>H@ 98@ VUUUȼ@ MG G? GG Y Y Y Y Y YMGGGG M G GGGP|@0 @s@VUUUG@ r @~ (@M GA GGG* M GB GGG* MG GC GGP|@0 @s@VUUUG@ r @~ (@MGGGG M G  GGG* M U  GGG* MG G  GG Y Y Y Y Y YDnl~ vVVx VV~ t ~ VV VV    MGGGG MG JD GG:@VUUUEl@@rq>H@ 98@ VUUUȼ@RRRR ( PH 0(  >@U==E2  ggD g2 :&m08  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oUXXLetter"UXX??&U} q} #q} mq} mq} q} m q} $ q:jmjjnnnnn o o o p ppppppppppppppppppp _kllllll *^^^^^^^ 8____________________________  `+ `+ aa  bJ bM aa aa c- dd c` dd caee# dd cbeciAefff/cA dd ce&Aeh$A dd ce\QA~ eǡsc dd cei e d cee dd cNee dd cOe`k@e dd ccfGnsAfM,pA dd cddd ceeAF@e@ dd cfeu}xAe)\UyA dd cgeK eK  dd chee dd ciee dd cjefffޠ"A~ e dd cee dd cee ddDX l$$$::$$FTFPFFFFT$FTFFFPF p!p"p#p$p%p&p'p (p)p*p+p,p-p.p/p0p1p2p3p4p5p 6p78 9 ck  f wA f= \xA dd!dd "cl"dd# #cm##ee #dd$ $cn$$ee $dd% %co%%ff %dd&dd' 'c''gp=`A'gQDA 'dd (cp(dd )cq)dd* *cr**eMe|& *dd+ +c++eǚeQ +dd, ,cs,,e eCJ ,dd- -c--ee -dd. .ct..ee .dd/ /cu//e|e| /dd0 0cv00ee 0dd1 1cw11ee 1dd2 2cx22ee@ 2dd3 3cy33fRǾA3fQ~ŵA 3dd4dd 5P5cggdd6d 6cz6d6eȈ ]A~ 6ed 6d7d 7c{7d7fȈ ]A~ 7fd 7dd8d 8c78d8hp=`A8hQDA 8dd 98&T$FFFT$$FFFFFFFFFT$PPT>@d666 ggD g2 5;|CH  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS obXXLetter"bXX??&U} $} m!} m} $5@@@      _klll ,^^^^ ____________ ___ `K aaa bR aaaa c ddd c ddd d c d~ ed cd~ ed cd~ eA@d cd~ ek # d cd~ ed cd~ f & c dddd cdefff%l"Ad cd~ eO$d cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ eHd cd~ eDLl"""00000040000000000 !"#$%&'()*+,-./0123 4 d c d~ e!d !c!d~ !e"d "c"d~ "e@#d #c#d~ #e$d $c$d~ $f%d %c%d~ %zC( &c &ddd'd 'c'd~ 'e@(d (c(d~ (eF@)d )c)d~ )e6@*d *c*d~ *e+d +c+d~ +e@,d ,c,d~ ,f;D-d -c-d~ -e.dddd/d /{/|/}Ȉ ]A0||||1| 1{1|1}Q2||||3| 3{3|~ 3~d.0000000000000440>@d~zBBBggD Oh+'0@HT` x Microsoft Excel@f@vW{;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookzISummaryInformation(DocumentSummaryInformation8