邢唷��>� ����������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������� g2�羳����\p B�a�= ���=��J*!8�@�"��1����Arial1�?��Calibri1�?��Calibri1�?��Calibri1����Arial1����Arial1����Arial1����Arial1����Arial1����Arial1����Arial1���Calibri1� ��Calibri1���Calibri1�
��Calibri1� ��Calibri1���Calibri1���Calibri1,>��Calibri1>��Calibri1�>��Calibri1���Arial1�>��Calibri1�
��Calibri1���Calibri1@���Helv1�?��Calibri1h>��Cambria1���Calibri1����Arial1����Arial1����Arial1����Arial1h���Arial1����Arial1����Arial1���Arial1����Arial1����Arial1.����Times New Roman"$"#,##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_)
�"$"#,##0�"$"#,##0.00�0.0�
0.0_);\(0.0\)�#,##0.0
�0.00000%�
m\/d\/yyyy�� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � � � �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �� �� �� ���� �� 攆f��� �+� �� �)� �� �#+� �� �,� �� �*� �� �� �� �� �� �� �P@ @� �� �P@ �
� �� � @ �
� �� �� ���� �� ���� �� �`@ @� �� �� ��� � �$� � �$� � �$� � �$� � �� �� �� ���� � � �� �# � �� � � �� �� �� �� �a@ 8� �� �� � `� � h� � `@ @ � � h@ @ � � h� � h@ @ � �x� � `@ @ � � @� � `@ @ � � h@ @ � � ` @ @ � � h @ @ � � ` @ @ � � ` @ @ � � H� �"x@ @ � �"x@ @ � � h� � h@ @ � � h@ @ � � h@ @ � � h@ @ � � h @ @ � ��"|@ @ � ��"|@ @ � �+ L� � d� ��"|@ @ � ��"|@ @ � ��� l@ @ � ��"|@ @ � ��"|@ @ � �*x@ @ � �*x@ @ � � H� �a!�� � h@ @ � � h@ @ � � h@ @ � � h @ @ � � h @ @ � �"x@ @ � �*x @ @ � �
"|@ @ � �"|!@ @ � �"x@ @ � �
"|@ @ � �"| @ @ � �"x@ @ � �
"|@ @ � �
"|@ @ � �"| @ @ � � h@ @ � � h@ @ � �
l@ @ � �
"| @ @ � � h@ @ � � h @ @ � � H� � h @ @ � � h@ @ � � h@ @ � � h@ @ � � h @ @ � � d @ @ � �� |@ @ � �� |@ @ � �� |!@ @ � � |@ @ � � |!@ @ � � x@ @ � � x @ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � ��� l @ @ � �"|@ @ � � l@ @ � �"|@ @ � � l@ @ � � h@ @ � ��� l @ @ � �
"|@ @ � � H� �� | @ @ � � | @ @ � �
|@ @ � �
| @ @ � �� |@ @ � �� | @ @ � �) |@ @ � �) | @ @ � � |@ @ � � | @ @ � � h @ @ � � h@ @ � �+�"|@ @ � �+�"|@ @ � �+�"| @ @ � �� |@ @ � �� |@ @ � �� |!@ @ � �� |!@ @ � �)� |@ @ � ��� |@ @ � �� |@ @ � �� |!@ @ � � h@ @ � �)� l@ @ � ��� l@ @ � � h@ @ � � h!@ @ � �
l@ @ � �
l @ @ � �
l @ @ � �
l @ @ � �+�"x@ @ � �+�"x@ @ � �
l� �
l @ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � � h @ @ � �) |@ @ � �) |@ @ � �
h� �� |@ @ � �� |@ @ � � h@ @ � � h@ @ � � h@ @ � �"x@ @ � �"x@ @ � �"x@ @ � �� |@ @ � �
"| @ @ � � h@ @ � �
"| @ @ � �� l@ @ � �� l@ @ � �
"|� �"x@ @ � �!x@ @ � �"p @ @ � �"p @ @ � �!x@ @ � �!x@ @ � �!x@ @ � �� l@ @ � � *x@ @ � � *x@ @ � � *x @ @ � � (x@ @ � �(x@ @ � �(x @ @ � � *x @ @ � � *x @ @ � � *x @ @ � � h@ @ � ��#|@ @ � ��#|@ @ � ��#|@ @ � ��#|@ @ � ��#|@ @ � � *x� �"| @ @ � �� |@ @ � � |@ @ � � x@ @ � �) |@ @ � � |@ @ � �
H� �
!x@ @ � �
h @ @ � �
� l� � L� �!x@ @ � �"| @ @ � �!x @ @ � �"| @ @ � �#|!@ @ � �#|!@ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � �#| @ @ � �!x@ @ � �"| @ @ � � h@ @ � �� |@ @ � �� |@ @ � � h@ @ � � h� � L� �� l@ @ � � h� � ` @ @ � �"x!@ @ � � D� � h"@ @ � � `"@ @ � � h� � `@ @ � � ` @ @ � �"x @ @ � � d @ @ � � d a@ @ � � `@ @ � �! h� �
h @ @ � �
h @ @ � � ` "@ @ � �#x@ @ � �#x @ @ � � D� � d@ @ � �� D� �
"|@ @ � �"x@ @ � � h @ @ � � h@ @ � � h @ @ � � `@ @ � � `@ @ � �!p @ @ � � h@ @ � � h @ @ � �
1#| @ @ � �
1#| @ @ � �� |@ @ � � �� �%� �&�� �$� �'� �'8@ @� �(� �(� �(<�@ � �(<�a@ � �(<�`@ @� � ` @ @ � �!\� � l@ @ � � h@ @ � � h @ @ � � )� l� � l@ @ � �
l@ @ � �"|@ @ � �
"|@ @ � � �� ��1"|@ @ � ��1"|!@ @ � ��1"|@ @ � ��1"|!@ @ � � H� �"x@ @ � �"x@ @ � �"x @ @ � �"x@ @ � �!x@ @ � �!x� �!x� �!x @ @ � �"p @ @ � �*x� �
*|@ @ � ��"|@ @ � ��"|@ @ � �"P� ��"|@ @ � ��"|!@ @ � �)#|@ @ � �)#|@ @ � ��#|@ @ � ��#|@ @ � ��#|!@ @ � �)#|@ @ � �)#|@ @ � �)#|@ @ � ��#|@ @ � ��#|@ @ � ��#|!@ @ � �)� l@ @ � � � l@ @ � � � l!@ @ � � h @ @ � �"x@ @ � �"x@ @ � �"x @ @ � �a!� @ @ � �!x @ @ � �!x @ @ � �"X� �!x� �!x @ @ � �!|� �
x� �!x@ @ � �!x @ @ � �"x@ @ � � ` @ @ � �
"|@ @ � �"p @ @ � �"x@ @ � �"x @ @ � �!x@ @ � �!x� �!x @ @ � �!x @ @ � �!x@ @ � �!x@ @ � �"x@ @ � �"x @ @ � � ` @ @ � �"x@ @ � �x� �!t@ @ � �!p@ @ � �!p @ @ � �!p @ @ � �!p @ @ � �
20% - Accent1�0��
20% - Accent1�
20% - Accent2�0�"�
20% - Accent2�
20% - Accent3�0�&�
20% - Accent3�
20% - Accent4�0�*�
20% - Accent4�
20% - Accent5�0�.�
20% - Accent5�
20% - Accent6�0�2�
20% - Accent6�
40% - Accent1�0��
40% - Accent1�
40% - Accent2�0�#�
40% - Accent2�
40% - Accent3�0�'�
40% - Accent3�
40% - Accent4�0�+�
40% - Accent4�
40% - Accent5�0�/�
40% - Accent5�
40% - Accent6�0�3�
40% - Accent6�
60% - Accent1�0� �
60% - Accent1�
60% - Accent2�0�$�
60% - Accent2�
60% - Accent3�0�(�
60% - Accent3�
60% - Accent4�0�,�
60% - Accent4�
60% - Accent5�0�0�
60% - Accent5�!
60% - Accent6�0�4�
60% - Accent6�"Accent1�$��Accent1�#Accent2�$�!�Accent2�$Accent3�$�%�Accent3�%Accent4�$�)�Accent4�&Accent5�$�-�Accent5�'Accent6�$�1�Accent6�(Bad���Bad�)Calculation�,��Calculation�*
Check Cell�*��
Check Cell�+€�� ��Comma�,€��(�� Comma [0]�-Comma 2�.€��&��Currency�/€��.��Currency [0]�0Explanatory Text�6�5�Explanatory Text� 1Good���Good�2 Heading 1�(�� Heading 1�3 Heading 2�(�� Heading 2�4 Heading 3�(�� Heading 3�5 Heading 4�(�� Heading 4�6€��(�� Hyperlink�
7Input� ��Input�8Linked Cell�,��Linked Cell�9Neutral�$��Neutral�€��"��Normal�:Normal - Style1�
;Normal 2�
<�Normal 3�
=Normal 4�
>Normal 5� ?Note��
�Note�@Output�"��Output�A€��$��Percent�B Percent 2�C Percent 3�
DTitle� ��Title�
ETotal� ��Total�FWarning Text�.��Warning Text�X��TableStyleMedium2PivotStyleLight16��8�������������€€€€€€€€€览�€€€櫃��3f�����ff�€€f�烫�€������€€€€€���������櫶��櫶虣��虣3f�3烫櫶�����fff�枛�3f3檉333�3�3f33�333\���`�YYPrivate� 樋Collection and Waterfall�%�
Balance Sheet������ ;;
;� ;� ; ����8�Z餜�3���A�@@�
���eIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP
Beg Princ BalInterest AccrualPrincipal Paid
End Princ BalOriginal Balance% of Securities
(a) Footnotes
(b) FootnotesPrincipal BalanceBeg BalanceEnd BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersTotal AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment
# of Loans BeginningEnding% of BalanceTotal PortfolioTotalAssets Loans ReceivableLiabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds OutstandingProprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection ActivityCollection AccountCollection Amount Received
Recoveries"Excess of Required Reserve AccountPayments from Guarantor
Sale ProceedsInvestment IncomeAll FeesTotal Available FundsWaterfall ActivityWaterfall for Distribution
Amount DueAmount Remaining
Contact EmailBal after Waterfall 30-59 Days Delinquent 60-89 Days Delinquent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign
Vocational&中国竞彩网Total Fees and Program Expenses*Available Funds at Beginning of Period (a)Borrower PaymentsServicing FeesIndenture Trustee Fees
Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis Feeswww.vsac.org"Excess Earnings Rebate paid to IRS
IRS Status % of Pool
In School GraceRate(a) 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 PaymentClaim Filed 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace
In School
Repayment Forbearance Notes/BondsFunds and Accounts - Trust Balance Sheet and Parity - Trust.Total Repayment includes Reduced Payment loansinvestorrelations@vsac.org,Fees and Program Expenses for Current Period RepaymentForbearanceW.A. Time until (a)Current StatusConversion to RepaymentmonthsTotal Not ConvertedW.A. Time sinceTotal Converted=W.A. Time until Conversion to Repayment includes Grace period!Student Loans Receivable ActivityBeginning Balance
Interest CapsConsolidation PaymentsClaim PaymentsBorrower Benefit RebatesSchool RefundsWrite-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 PeriodCollection Fund0Remaining Amount Available for Release to IssuerReserve FundReserve Fund Requirement+Weighted Average Maturity (WAM) (in months) 90-119 Days Delinquent'Student Loan Asset-Backed Notes, 2012-B2012-BExemptPortfolio Summary - Private(Weighted Average Payments Made - Private"Portfolio by Loan Status - PrivateDelinquency Status - Private Portfolio by Loan Type - Private中国竞彩网 Extra Advantage中国竞彩网 Extra Law中国竞彩网 Extra Medical中国竞彩网 Extra Choice中国竞彩网 Extra ClassicPrivate Loans - Other (a)"Portfolio by School Type - PrivateOther / UnknownFirst: Tax-Exempt Rebate FundSecond: Trustee FeesThird: Servicing FeesFourth: Administration FeesFifth: Noteholders' InterestSixth: Reserve Fund RequirementSeventh: Noteholders' Principal ) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net Loss!Cumulative Default Rate - Private
2012-B A-1
2012-B A-2 92428CHH0 92428CHJ6Semi-Annual Servicing ReportLoan Transfers May include Non-Guaranteed FFELPBalance
Less than 650 650 - 699 700 - 749 750 - 799800 +No ScorePortfolio by FICO Credit Scores
Balance Sheet Cash and Equivalents Revenue Loan Acquisition Debt Service Reserve Cap Int! Debt Service - Interest" Debt Service - Principal DOE Reserve Fund Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest
FIB
SAP Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Premium/Discount Bond Interest Payable Trustee Fee Payable Notes 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 Net Assets' Restricted by Bond Resolution Total Net Assets Total Liabilities and Net AssetsLoan Acquisition FundAdministration FeesLast rate in period"Temporary Cost of Issuance AccountAcquisition Account( Cumulative Purchases and Originations Cumulative 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 OriginationsU Loans for which claims have been filed but not yet paid as of Distribution Date2012-B Indenture2012 - B4 Deferred Gain on Discounted Bond Refunding$Other Amounts Received in CollectionCollectin PeriodParityAfter Waterfall Other11/1/2015 - 4/30/201610/31/1504/30/16�
I=�=t>>�>�Y?�?�瑻p旳X=B鯞�eiD,麯�F�薋� ~GA
.H�
I�贗�襃�
窴{侺E嶮Qe4O�筄|j怮SWRmS0gT*HU\Wcc��B�����
g2�羳(�蔥耯攛�螘辚f�
d褚MbP?_*+�€%���iA>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&�?'�?(�?)�?M��S飥�
o/XXLetter�"/XX�?�?�&��c跎U}�V}�V}�V}m
V}�
V}V}IV}V}�V} m
V}
V}IV}V}
�
V}mV}�V}$ V�;; ����� �
;�@
������€��€� �€� ;€��€��€��€��€��€��€��€��€��€��€��
j� ��
j��
���
yO�yyz�
xx �
���
u��uuv�
xx �
tt�
��~
w@娩@�uuv�
xx �
tt�
���
u�uuv�
tt�
SCT�
kx�UUV�
���
qY�rrs�
YY�
lt� mnnnnnnnnnnoY
�"[YYYYYYYYYYYpY
q�
h�
h�
h[�
Y_�
h�
h�
h�
h �
h
�
iD�
h�
r*
Y[�
Y��
W��
W�ZTV吁D讜?~
_�*&_{幤圓_汬B-iA_榶+aA c{瓵皗凙
_呺a0€AsG簇攬�?~
t 斟@
Y[�
Y��
u��
(�[仳术稒�?�`�
`�
`�(\螲z#A�`d�
`�
v堀擖祷�?~
w�=鐯
Y�"\ZxXyffffgfz{Y
\�
L$�|}~~
e傎5 e>
譙鰎朅eDM齟}/Ae榶+aA e>
� 嘙擜
e惵鮼�'扐~
'�?�
Y
�
€
]�
��H]]AH�H
�
S� ^^^^^^^^^^^�H
�"HHHHHHHHHHHHHH
�
lu� nnnnnnoHOOOOO
�"[YYYYYYpHOOOOO
�������
��
��
��HOOOOO
[�
Y��YYY~
�'塺�爌=
O戠纞
�损K�HOOOOO
[�
Y��YYY�霶笌�#&A�PW[眽坻��w湤�
�$A�HOOOOO
�"[YYYY���HOOOOO
[�
Y��YYY�����HOOOOO
[�
Y��YYY�=蕮巇A�=�顯�H醶TdA�HOOOOO
[�
Y��YYY�����HOOOOO
[�
K�YYY�=RafA�烫天蜙�祝p嶈fA�HOOOOO
�"[YYYY���HOOOOO
�D�lDRRD662&���&�F2&2&Tlt&ZtZt �€�!€� "€� #;€�$�€�%�€�&�€�'�€�(�€�)�€�*�€�+�€�,�€�-�€�.�€�/�€�0�€�1�€�2�€�3�€�4€� 5�€�6�€�7�€�8�€�9�€�:�€�;�€�<��€�=�€�>�€�?�€��
€
� ]]]]]]�HOOOOO
�
!S� !^^^^^^�HOOOOO
�""VVVVVVVVHVOOO
�
#lv�#nnnnnnno�
#
l��#oO
�$[YYYY�
$R$O�
$R4�
$Q�$
[HpO
�%������
%R�
%O�
%R�
%Q�%
��O
&��
&�%�&��������
&
��&&呺QB#J&
O'[�
'Y&�'YYY'�呺QB#J'�栗(4曩a�'�)\焺,燗'�)\焺,燗�
'
��'~
's蠨'
O([�
(Y`�(YYY(�醶疄筺羱
(�(�醶疄筺�(�醶疄筺笼
(
�R((呺Q8旃^�(
O)[�
)Yd�)YYY~
)��玏)�兀p=靧两)�郏&�郏&�
)
��)~
))
O*[�
*Y,�*YYY�*�醷鰼�湃A�涧A�涧A�
*
��*~
**
O+[�
+Y-�+YYY�+�����
+
��+~
++
O,[�
,Ya�,YYY�,�����
,
��,~
,钡#A,
O-[�
-Y.�-YYY-�=RafA-�烫天蜙-�祝p嶈fA-�)\徝#&A�
-
��-~
-荼�-
O.[�
.Yc�.YYY�.�����
.
��.~
..
O/[�
/Yb�/YYY�/��� / N�
/
��/~
/{ z�/
O0[�
0K�0YYY0�殭檢?逘A0�弱(焘&b�0�{畻烝0�R�
磲淎0 $�
0
�0~
00
H�1[KYYY����N �
1
S�1]1)\焺,燗1
2[�
2K'�2YYY�����2
� 3[�
3Y(�3YYY3�=
譙鰎朅3�榶+a�3�=
� 嘙擜3�徛鮼�'扐�3
�H�4[�
4Y/�4YYY~
4�颳�4�燝醶腯譆�4�鸻8��4
�^�5[�
5Y0�5YYY�5�����
5 OO
6[�
6Y1�6YYY�6�����
6 OO
7[�
7Ye�7YYY~
7�G�7�徛�(擣郂�7�9鏤A�9鏤A�
7 OO
8[�
8Yf�8YYY�8�����
8 OO
9[�
9Yg�9YYY�9�����
9 OO
:[�
:Yh�:YYY�:�匑�吚���
: OO
;[�
;Yi�;YYY~
;�?€;�栗(\{趵�;�,p ,p�
; OO
<�[�
<�K)�<�KKK<�G�(\�#謻A<�E€隥�:a�<�G呺Q距當A<��
祝$8K扐�
<� $O
�=[YYYY����OO
>[�
>Y�>YYY>� I寭U�?>F>J+�郥�?>K
﹞f9?�
> OO
?\�
?Z�?ZZZ?H I寭U�??~?L+�郥�??M
﹞f9?�
? OO
�D�l22&FZ^d���zzz�z��R@€nXXlXXXl~ v@�€�A€� B C;D�E���F�G�H�I�J�K�L�@M�N�O�P�Q�R�€�S€� T�€� U;€�V�€�W�€�X�€�Y�€�Z�€�[�€�\�€�]�€�^�€�_�€��
@€
�@]]]]]]H�OO
�
AS� A^^^^^^^�OOOOO
�B OOOOO
�
Cl��Cmnnnnno�C OOOOO
�D[YYYYYYp�D OOOOO
�E������
E��
E��
E��EVOOOOOVF��
F��F���F�呺QB#JF�栗(4曩a�F�)\焺,燗�FaOOOOO
G[�
GY�GYYY~
G��玏G�兀p=靧羱
G�郏&�G OOOOO
�H[YYYY����H OOOOO
I[�
IK�IKKKI�q=娞KiI�P�辶/b�I�霶8甇F燗�I OOOOO
�J[YYYY����J OOOOO
K[�
KY�KYYYK�Jw"€~危?K�K�3u甞`�?�K OOOOO
L[�
LY��LYYYL�_��9l@L�L�7尉� l@�L OOOOO
M[�
MY�MYYY�M�`誁�€嵗�t訞�M OOOOO
N[�
NY�NYYY�N�€@�衶坤罖�N OOOOO
O\�
OZ+�OZZZO�8書}F�蜙O�€盓0�O�l他r蜙�O OOOOO
�P[YYYYYYp�P OOOOO
�Q\YYYYYYp�Q OOOOO
�
R€
�R]]]]]]��R OOOOO
�
SS�S^^^^^^��S OOOOO
�THHHHHHHH�T �����
UH�
Ul��UnnnoH�
Ul��UPPP)��
�"VH\ZZYpH*���+��
�WH����
W|�W€H,---
~
W�@夸@�
W��
XH�
X�}�
X�j�
X�\�
X�~�X�HJHHH���
YH�
Y[]~
Y�铷Y�^�孞蟩?Y�炏/b$:例
Y�YH�
YN��YGGG
Y�鈠�8*:A�
Y$\
ZH�
Z�^~
Z�hUAZ�"*璁�U?~
Z�例
Z�ZH�
ZN��ZGGG
Z�G醶,�sA�
Zbb
[H�
[[€~
[�?W;[�鏁謜�w?�[��H�
[N��[GGG
~
[�[
b�\H����
\��
\�H�
\[�\�
祝<>啫A�
\�b
]H�
]�}�
]�j�
]�\�
]{~�
]|H�
]Q��]GGG
]1�-,裱�?�
]�b
^H�
^�z^�瓽 軾濧^�绵R�?^�C呧頣@�
^�^H�
^N��^GGG.�b
_H�
_�k~
_�;�.e_�靠糋��?_��3�rX@�
_�_H�
_N��_GGG
~
_��
_�b
�D@
l,2:.Vtj.r.jjXXr..::.P&R^��~\��`�€�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�€�{�€�|�}�~��`H�
`�{~
`�3鬊P`�斅则Th�?`�嵆�p怲@�
`�`H�
`N��`GGG
`�捧(覒0A�
`bb
aH�
a��a����
a�aH�
aQ��aGGG
a1y2=镞�?�
a�X
bH�
b�l�b����
bWbH�
b[��bGGG
b�隥�
w黴A�
b��
cH�
c��c�=
譴.燗c�訰匝�?�cYp��
c/��cIII
c2A偾x�?�
c��
dH�
d�#d�)\焺,燗~
d
�?�d}~��
dB��dHHH���
�eH�����H�
eB��eHHH���
fH�
f�
�
f���f���H�
fB��fHHH���
�gH�����H�
gC��g0TTU��
�h �����
�
il��innnnnnnnnoYYiO�$j[YYYYYYYYYpOOOO�k������
k�k��
knko�
k n"�k
pOOOO�l������
lR �
lR!�
l� �
l�!�
l � �
l
�!�lOOOOm[�
mYq�mYYY�m�@S@�€N@s屇铷m �蕒娰\s?m
�`�孞蟩?�mOOOOn[�
nYr�nYYY�n�@_訞�@冇@n�殭檸:燗n�瓽 軾濧n �醓殞�?n
�培R�?�nOOOOo[�
oYk�oYYY�o�€|@�鄜@�籨�;�.eo �3霾`詽?o
�揽糋��?�oOOOOp[�
pYp�pYYY�p�€D@�3@�O��hUAp �印�!K謐?p
�$*璁�U?�pOOOOq[�
qYs�qYYY�q�P|@�Px@��,CS�3鬊Pq �瓆]�?q
�暵则Th�?�qOOOOr[�
rY�rYYY�*r������
�rOOOOs[�
sYl�sYYY�$s��� �s
�OOOOt\�
tL#�tZZ��t�`誁�t訞t�呺QB#Jt�(\焺,燗t ��?t
��?�tOOOO�
u€
�"u]]]]]]]]��OOOO�
vS�"v^^^^^^^^��OOOO�w�YYYYYYYY�wOOO
�
xl��xnnnnnnnnnoYYxO�$y[YYYYYYYYYpOOOO�z������
z�z��
znzo�
z n"�z
pOOOO�{������
{R �
{R!�
{� �
{�!�
{ R �
{
!�{OOOO|[�
|Y�|YYY�|�@蜒@�纴袬|�q=
�1%淎|��(\预銡A| �<綯i冴�?|
�oC(|o�?�|OOOO}[�
}Yo�}YYY�}�H旲�橜}�殭檡┙^A}�q=
WdA} �r+鰁�?}
� 鉊睙_�?�}OOOO~[�
~YE�~YYY�~�袎@�纆@~�=
足�$XA~
~�荙"~ �k�6*��?~
�鸊 ?�?�~OOOO[�
YF�YYY��0p@�r@�緽>3���; �沊xD]�?
�3�"pU{�?�OOOO�Djl����l<�\<�:(fz€�€€€hd�44,:(fz���€�����������������€��€� ��@ �;��@��@������������������€��€� � �;��@��@��������€[�
€Y��€YYY�€�爁@�@[@�wBp#��.D€ �燴崔┌�?€
�棶B苚>u?�€OOOO�[�
�YH��YYY���爀@�@V@�嘗� �蠚� �脥%M��?�
�"Q;at?��OOOO�[�
�YG��YYY���€S@�€D@�gQ���� �掅D`⒇y?�
�E此M?��OOOO�[�
�YI��YYY���@P@�€V@�s妉�晴A� �р躎╭?�
��7豿&y?��OOOO�[�
�YJ��YYY���C@�@P@��矚
�3あ� �褉'k鰅?�
��\vkt?��OOOO�[�
�Ym��YYY���€E@�€A@�c姸
�冕� ��<郄E:j?�
�唈�3g?��OOOO�[�
�Yn��YYY���€G@�€@@�嬙0�儣v� �声!f豰?�
��*fYz~c?��OOOO�\�
�L��ZZ����@言@�俐覢��€ 粻A��︿\烝~
� ��?�
��������?��OOOO�
�J
�H�
�w��HHDDDD��OOOO�
�S�"�^^^^^^^^��OOOO��YYYYYYYYY��OOO
�
�l���nnnnnnnnnoYY�O�$�[YYYYYYYYYpOOOO��������
�n�o�
�n�o�
� n"��
pOOOO��������
�R �
�P!�
�R �
�R!�
� R �
�
!��OOOO���
�Y���������€螥�韧@�
祝�
淎���8[1欰� ���?"?�
��9U鶥殚?��OOOO�[�
�Y���YY����畲@�碄��333K
鍁A��霶�uA� �吓泷�/�?�
�1唣�*~�?��OOOO�[�
�Y���YY����恮@�pv@�{涹9�o$�5� �?L�mK)�?�
�米 麗?��OOOO�[�
�Y���YY���� a@�€`@�7DI
�言� �x竳巳yo?�
�?n�
�7JFA��� ���卬�袇�?���
���DH哕�?������O�O�O�O�������[���
����Y�����������Y�Y�Y�������������@��������I�A���������� ���鶫�旊�>~
���
�������������O�O�O�O�������\���
����L�#���������Z�Z�������������`誁���t訞�������勲QB#J������(\焺,燗��� ���������?���
���������?������O�O�O�O����
�����€�
�����"����]�
]�]�]�]�]�]�]���O�O�O�O����
�����S������"����^�^�^�^�^�^�^�^�^���O�O�O�O��������O�O�O�
���
�����l�����������n�n�n�n�n�n�n�n�n�o�
��������[�Y�Y�Y�Y�Y�Y�Y�Y�Y�p�
���������������������
����n�������o��
����n��������o��
��� �n"������
�p��������������������
����R �����
����R!�����
����R �����
����P!�����
��� �] �����
���
�^!��������[���
����Y�����������Y�Y�Y��������_� g@`�纅@�����a�瓽a4A~
����a飻���� �b捈泦O�?���
�cM�/秥�?�����[���
����Y�����������Y�Y�Y��������d�R癅`�r疈�����a醶阈|A����a=1{A��� �b鵨L{í�?���
�cYl刳媸?�����[���
����Y�����������Y�Y�Y��������d�丢@`�泰@�����a瓽]騶uA����a霶竮ZtA��� �b馞も�?���
�c鋞�"�?�����[���
����Y�����������Y�Y�Y��������d�0矦`�U睝�����aH醶+v~A����a
祝閡|A��� �b�5>�0�?���
�c.VU鈷" �?�����[���="" ����y�y�y��������d�净@`�h篅�����a呺q�v匒����a="" 祝糕緝a���="" �bq熅�?���="" �c伮yv増�?�����[���="" ����y�y�y��������e�x燖f�鵀@g="">薲�g\徛�SiA� h簦呦��?�
i瘼Hb
�?�\�
�L#��ZZZ��j`誁jt訞�e呺QB#J�e)\焺,燗�� k�?l�?
�
�J
��HHHHYYYYYp
�
�S��^^^^�����m
�,4 |��|�44, \h�����zx,�R餞��<�( �
�瘊
�
�穰��€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��5%��?€����`T�9`T`T@`€���������p�?AutoShape 13"���0e� �%R�R�] `�瘊
�
�穰��€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��5%��?€����`T�9`T`T@`€���������p�?AutoShape 33"���0e� �%G�G�] `�瘊
�
�穰��€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��5%��?€����`T�9`T`T@`€���������p�?AutoShape 53"���0e� �%J�J�] `�瘊
�
�穰��€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��5%��?€����`T�9`T`T@`€���������p�?AutoShape 63"���0e� �"�u��] `�瘊
�
�穰��€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��5%��?€����`T�9`T`T@`€���������p�?AutoShape 83"���0e� �"�u��] `�瘊
�
�穰��€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��5%��?€����`T�9`T`T@`€���������p�?AutoShape 93"���0e� �%����] `>�@FU���^^^� kkXX\\��
kk
��zzkk��
zz
��������
]]ddWW����zz����猩陏�寕�K�
www.vsac.org嗌陏�寕�K�Bhttp://www.vsac.org/yX侓;H�,俔膮'cカ��猩陏�寕�K�investorrelations@vsac.org嗌陏�寕�K�\mailto:investorrelations@vsac.orgyX侓;H�,俔膮'cカgg����D
g2�羳>砹%�G�
d褚MbP?_*+�€%���A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&霶�呺�?'�呺Q肝?(ffffff�?)祝p=
子?M��S飥�
o;XXLetter�";XX�?呺Q��?�&���c跎U}$O}�O}� O}I
O}
O}O}
O}IO}O}$ O}$�
O}%%�O}&$ O>&&;&;@& &�& & &; &; &x@ &�
&�&�&�
&�&�&�&�&�&�& && &�&�&�&�&�&�&�&�&�& �
j��
j3�
���MMM�
���MMMM�
��
��~
�@娩@�
���
���MMMM�
�4�
���
��
���MMMM�
5� NGGGGG
�&GGGGGGGGGGGGGGG�0KGGGGGGGGGGGGGGGGGGGG%�PPPPPP� PPP
�0GGGGGGGGGGGGGGGGGGGGG%�
Q6� GGGGGG~
�@夸@�
Qy�
GGG~
�@夸@�0 GGGGGGGGGGGGGGGGGGGGG%�
QGGGGGG�
QGGG
�0
GGGGGGGGGGGGGGGGGGGGG%�
QG�
KQ�GGGG~
��
NT�
GGG
��&Z╡O�0GGGGGGGGGGGGGGGGGGGGG%N�
Y��GGGGG~
��
NV�
GGG~
��0GGGGGGGGGGGGGGGGGGGGG%
N�
G7�
GGGGG
����蟻*dA�
NW�
GGG~
��0
GGGGGGGGGGGGGGGGGGGGG%N�
G8�GGGGG�烫烫渊A�
NX�
GGG~
��0GGGGGGGGGGGGGGGGGGGGG%N�
Y��GGGGG~
�损K�
[S�
GGG
�333�4�A�0GGGGGGGGGGGGGGGGGGGGG%�
NG�
G9�GGGG�PW[眽坻@�
N��
GGG
�揰,9�<驚�0GGGGGGGGGGGGGGGGGGGGG%N�
��GGGGG�w湤�
�$A�
NU�
GGG�
�0GGGGGGGGGGGGGGGGGGGGG%�NGGGGGGR� NGGG
�0GGGGGGGGGGGGGGGGGGGGG%N�
G:�GGGGG~
� N�
KP�
GG
�g倎u"A�0GGGGGGGGGGGGGGGGGGGGG%N�
G;�GGGGG~
�� III?
�0GGGGGGGGGGGGGGGGGGGGG%N�
G<��GGGGG�霶��翤� STTTU
�0GGGGGGGGGGGGGGGGGGGGG%N�
G=�GGGGG~
��0GGKGGGGGGGGGGGGGGGGGG%N�
G�GGGGG~
��0GGGGGGGGGGGGGGGGGGGGG%N�
GZ�GGGGG~
��0GGGGGGGGGGGGGGGGGGGGG%N�GGGGG��0GGGGGGGGGGGGGGGGGGGGG%�NGGGGGG��0GGGGGGGGGGGGGGGGGGGGG%�NGGGGGG��NGGGGGG��NGGGGGG��NGGGGGG��
NG�
K>�GGGGF醶TdA�DPl, XJ2^b�b�������b���nnnTN !�€�"€� # $; %; &x@'�(�@)�*�+�,�-�.�/�0�1�2�3�4�5�6�7�8�9�:�€�; =�� ILIIII�
!J��
!��
!���!����! OOOOO
�
"S�"������ �" OOOOO
�
$?� $!
�"%GGGGGGGGGGGGG
�"&PPPPPPPPPPPP
�
'Q@�'GGGGGGGGGG
�
'"A'I�
'
#B�"(NGGGGGGGGGGGGR
)N�
)K>�)GGGGGGGGGbb)
�F醶TdA�"*NGGGGGGGGGGbb�
+N�
+K��+GGGGGGGGG
~
+b+b+
�F醶TdA�",NGGGGGGGGGGbb�
-N�
-K��-GGGGGGGGG
-b�&Z╡O-b-
� ^g琩A-V�".NGGGGGGGGGGbb�
.$/N�
/K��/GGGGGGGGG
/b333�4�A/b/
�
缕竿琧A�"0NKGGGGGGGGGbb�
1N�
1K��1GGGGGGGGG
1b�/��A1b1
�KiT急lcA�"2NGGGGGGGGGGbb�
3N�
3K��3GGGGGGGGG
~
3b垭63b3
�`渕aaA�"4NGGGGGGGGGGbb�
5N�
5K��5GGGGGGGGG
5bPW[眽坻�5b5
�穜M�<-aA�"6NKGGGGGGGGGbb�
7N�
7K��7GGGGGGGGG
7bq=
�<-aA7b7
�€Q蛝?�"8NKGGGGGGGGGbb�
9�
9L��9IIIIIIIII%%9
€Q蛝?9@�
:J
� :�����������R
�
;S� ;TTTTTTTTTTTTU
�=&$&�>�0P:2&&R&J&^&l0b&b&^&b&b&T22>�@U=��:�@@@�*��gg����D
g2�羳<�9�兮佽
d褚MbP?_*+�€%�����&ffffff�?'ffffff�?(�?)�?M��S飥�
oZXXLetter�"ZXX333333�?333333�?�&�<3�c跎U}m4}$4}�4}m4<�h�h, �
��
��������������������
5O~
6€O銨�
5��
7��
8��
8��
9�
9�
:%�
:��
:�;=蕮巇A;H醶TdA�
:��;;�
:��;'塺;损KI�
:��;;�
:��;;�
:��;;�
:��;;�
:�<=RafA<祝p嶈fA�
:��
:��;醷鰼;涧A�
:�;呺QB#J;)\焺,燗�
:�;醶疄筺�;醶疄筺笼
:��;;�
:��;;�
:��;�玏;郏&�
:��;;�
:��;;�
:�;;�8H�2$.$$$$2$22$$$$$ �"�#�$�%�' ()�*�+�,�-�.�/�0�1�2�3�4�5�7�8�9�: ;�
:� <呺蕆麨A <啣禍A�
":��
#:��#;;�
$:��$;;�
%:��%<<�
':'=殭檢?逘A'={畻烝�
(:��
):��
*:�*;=
譙鰎朅*;=
� 嘙擜�
+:��+;;�
,:��,;颳�;鸻8�
-:�-;��+r繵A-;醶!{UA�
.:��.;匑;�
/:��/;;�
0:��0;G�;9鏤A�
1:��1;;�
2:��2;;�
3:��3;;�
4:��4;?€;,p�
5:�5<醶�*R楢5<333蠏朅�
7:��
8:�8;=Fㄔ侫8;徛鯋鈧A�
9:�9<=Fㄔ侫9<徛鯋鈧A�
::�:>殭檢?逘A:>{畻烝�6l�2$$$22$$2$$$$$$$2222>� @�� :gg����D
�鄥燆鵒h珣+'迟0�@HT`x
���Microsoft Excel@习�窖@€oY噝;��胀諟.摋+,D胀諟.摋+,��HPX`hp
xA�PrivateCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_TitlesWorksheets
Named Ranges$ 8@_PID_HLINKS�A�{\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/
!"#$%&'()*+,-./0123456789:;<�=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrst���vwxyz{|���~€����������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������Root Entry�������� �F���Workbook�������������SummaryInformation(����uDocumentSummaryInformation8������������}