ࡱ>  g2\p Ba= =ixTQ,8@"1Arial1?RCalibri1?RCalibri1?RCalibri1RArial1RArial1RArial1RArial1RArial1RArial1RArial1RCalibri1 RCalibri1RCalibri1 RCalibri1 RCalibri1RCalibri1RCalibri1,>RCalibri1>RCalibri1>RCalibri1 RArial1>RCalibri1 RCalibri1RCalibri1@RHelv1?RCalibri1h>RCambria1RCalibri1RArial1RArial1RArial1RArial1hRArial1RArial1RArial1 RArial1*R MS Sans Serif1*R MS Sans Serif1RArial1RArial1RArial1.RTimes New Roman1*R MS Sans Serif1RArial"$"#,##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 m\/d\/yyyy 0.00000%                                                                      ff + -) #+ , -*     P@ @  P@   @        `@ @    $  $  $  $  & ,        #    a@ 8   `   h  `@ @    h@ @   h  h@ @  x  `@ @   @  `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H  "x@ @   "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @  !p @ @   d  "|@ @   "|@ @   l@ @   "|@ @   "|@ @  *x@ @  *x@ @   H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *x @ @   "x@ @   1"| @ @   "x@ @   1"|@ @   1"| @ @    h@ @    h@ @   1 l@ @   1"| @ @    h@ @    l@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @   "|@ @    h@ @    l @ @   H   | @ @    | @ @   1 |@ @   1 | @ @   ) |@ @   ) | @ @    |@ @    | @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @   1 |!@ @   1 |!@ @   ) |@ @    |@ @   1 |@ @   1 |!@ @    h@ @  ) l@ @   l@ @   1 h@ @   1 h!@ @   1 l@ @   1 l @ @   1 l @ @   1 l @ @  +"x@ @  +"x@ @   1 l  1 l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @   ) |@ @    h  1 |@ @   1 |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   1"| @ @    h@ @   1"| @ @    l@ @    l@ @   1"| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @    h @ @    h@ @    h@ @    h @ @  1#|@ @  1#|@ @  1#|@ @  1#|@ @  1#|@ @   *x "| @ @   `@ @   `@ @    H  !x@ @    h @ @    L !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @   1 h@ @    |@ @    |@ @   h@ @   h  L  l@ @   h "x!@ @   1*|@ @   D   h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   d a@ @   `@ @  ! h   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   D  d@ @  #\  D  "x@ @   "| @ @   1"|@ @   1"|@ @   1"|@ @   1"|@ @   h   L  1 l@ @   Q#| @ @   Q#| @ @  ' ( ) $  * *8@ @ + + +<@  +<a@  +<`@ @   |@ @    | @ @  '  h@ @   1"|!@ @   1"|@ @   h@ @   h @ @  !\   |@ @   1 | @ @   1 | @ @   1 | @ @  "x@ @   1"|@ @   1"|@ @    l@ @    l@ @    l@ @    h@ @   1 l@ @   1 l@ @   "|@ @   1"|@ @   H  H  L  1"|!@ @  !x@ @   !x  !x @ @  !x@ @  !x  ` @ @  "p @ @  "x@ @  "x@ @  "x @ @  "x@ @  "P %) l a! @ @   !x @ @   !x @ @  "X !x  !x  !x @ @  !|  x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x@ @   ` @ @   1"|@ @  "p @ @  "x@ @  "x @ @  "x@ @  "x@ @  "x@ @  "x @ @   ` @ @  "x @ @  "x@ @  x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  ||'I}(}a (* "-"?? 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 ?Normal 6 @Normal 7 ANote Note BOutput"OutputC$PercentD Percent 2E Percent 3 FTitle Title GTotal TotalH Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` 'YFFELP Collection and Waterfall Balance Sheet  ;=   ;   ;  ; 8bZ 3 A@@  hQIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest Accrual End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of Borrowers Total AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Proprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection ActivityCollection AccountCollection Amount Received Recoveries"Excess of Required Reserve AccountPayments from Guarantor Sale ProceedsInvestment IncomeAll Fees%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation LoansBal after WaterfallSubsidized Stafford LoansUnsubsidized Stafford Loans 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 VocationalGrad / PLUS Loans&ҹ@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-offsServicing FeesIndenture Trustee Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis Fees www.vsac.org"Excess Earnings Rebate paid to IRS,Consolidation Rebate Fee paid to Dept. of Ed'Excess Interest returned to Dept. of EdTaxable IRS Status % of Pool In School Grace 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 maintained 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance 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.Total Repayment includes Reduced Payment loansinvestorrelations@vsac.orgCumulative Default Rate - FFELP 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!Student Loans Receivable ActivityBeginning Balance Interest CapsConsolidation PaymentsClaim PaymentsBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding Balance(a) Footnotes:%Reserve Account - Beginning of PeriodReserve Account - End of Period'Student Loan Asset-Backed Notes, 2012-1Monthly Servicing Report2012-12012-1 A2012-1 BDepartment Reserve FundCollection FundSecond: Trustee FeesThird: Servicing FeesFourth: Administration FeesFifth: Noteholders' InterestSeventh: Noteholders' Principal0Remaining Amount Available for Release to IssuerReserve Fund RequirementSixth: Reserve Fund Requirement+Weighted Average Maturity (WAM) (in months) 90-119 Days Delinquent 924279AC6 924279AD4Loan TransfersRateNon-Guaranteed FFELP2012-1 Indenture Balance Sheet2012 - 1 Cash and Equivalents Revenue Loan Acquisition Debt Service Reserve 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 Premium/Discount Sub Bond Payable Bond Interest Payable# Sub Bond Interest 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 Assets FIB SAPAcquisition Fund Temp COI Fund&Available Funds at Beginning of Period DOE Reserve FundDebt Service Reserve FundXFirst: Department of Education, Guaranty Agency, and Rebate Fees to the DOE Reserve FundAdministration Fees!Eighth: Class B Carry Over Amount( Cumulative Purchases and OriginationsCumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)* Cumulative Purchases and OriginationsU Loans for which claims have been filed but not yet paid as of Distribution Dates3) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) - (Payments from Guarantor + Borrower Recoveries) /W2) (Payments from Guarantor + Borrower Recoveries) / Cumulative Defaults and Write-offsg1) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) / Cumulative Purchases and Originations7Fees and Program Expenses for Current Collection Period Cap Int4 Deferred Gain on Discounted Bond RefundingAfter WaterfallParityRefunds to BorrowersPrincipal Paid (a)03/31/164/1/16 - 4/30/1604/30/16g= =tY>>r??@ATrB%CCDoECvF 8G H H Ik JV uK!LLMbNcKO=P(Q"R3SS@UiWccB g2 ([6hw.h  dMbP?_*+%k A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o/XXLetter"/XX??&cU} Y} Y} $Y} Y} m Y} $Y} Y} $Y} $Y} Y} $Y} $Y} Y} Y} mY} Y} $ Y;;      ; @   ; n n qr kS kkl jj mn g ggh jj  ee mn~ i @ ggh jj  ee mn f ggh  ee XCY o VVW op bb ccd \\ p qrrrrrrrrrrs\ " ^\\\\\\\\\\\t\  u l l lg   l l l l l mE m v) \^ \ Z ZfGiL?c`1AcQ6A~ c@cz׊aA gGwA g&n-(A %Ir)?~  # @ \^ \ w "fHqxܙ?d\mAd\mAd(\X@dh\mAh\mA  &ih=?~  x S@ \"_]y[zjjjjkk'{\ _ N# |}~irAiQA~ i/iz׊aA iGW4pA i&NA $?  \  `J``    JJ U aaaaaaaaaaaJ "JJJJJJJJJJJJJJ p rrrrrrsJQQQQQ "^\\\\\\tJQQQQQ    JQQQQQ ^ ( \\\>G>GJQQQQQ ^ \ \\\>G>GJQQQQQ "^\\\\JQQQQQ ^ \ \\\ L\܎7f(JQQQQQ ^ \ \\\QdA~ wK,333CO3]AJQQQQQ ^ ( \\\JQQQQQ ^ ( \\\JQQQQQ "^\\\\JQQQQQ Dv lDRRD662&&22&2&TZZ&ZpZZ !"# $ %;&'()*+,-./0123456 789:;<=>? ^ M \\\ ףplA~ 戒 G dA JQQQQQ "!^\\\\JQQQQQ " "``````JQQQQQ #U #aaaaaaJQQQQQ "$YYYYYYYYJYQQQ %p%rrrrrrrs % p % sQ &^\\\\ &_3&\ &_3 &^& ^JtQ ' '_ '\ '_ '^' Q ( ($(I ( ( ( k5A( Q)^ )\% )\\\)k5A)J(W)QxٺA)QxٺA ) ) ~ ) + ) Q*^ *\k *\\\*mJmm * Y* ~ * * Q+^ +\o +\\\+Gf]A+JG +Q]A+Q]A + + ~ + \+ Q,^ ,\+ ,\\\,J , , , G! 2, Q-^ -\, -\\\-gffK-J(\av5A-Q>OA-Q>OA - - ~ - - Q.^ .\l .\\\.J . U. ~ . ?\. Q/^ /\- /\\\/ףplA~ /J戒/G dA~ /*uD / / ~ / / Q0^ 0\n 0\\\0J 0 0 ~ 0 0 Q1^ 1\m 1\\\1K 1 1 ~ 1 t1 Q2^ 2M 2\\\2zcLA2JQPQa2A2-JA2 S 2 2 ~ 2 2 J3^M\\\JQ 3 3 `3 QxٺA3 4^ 4M&4\\\JQ 5^ 5\' 5\\\5Q6A5Jz׊a5GwA5&n-(A5 QJ 6^ 6\. 6\\\~ 6'P6J< ףo6@6 Qa 7^ 7\/ 7\\\7\mAJ\mA\mA 7 RQ 8^ 8\0 8\\\~ 8$8J|G 8(\X@~ 8 8 RQ 9^ 9\p 9\\\9{ JW@1O1O 9 RQ :^ :\q :\\\:J : RQ ;^ ;\r ;\\\;J ; RQ <^ <\s <\\\<J < RQ =^ =\t =\\\=ϚKTS = RQ >^ >M( >MMM>5 A>JQa>O |A>c&A > SQ ?^\\\\LRQ D*lp&22&FZ^dz~zzzR8pXvXXXXX~@ABC D E;FGHIJKLMN@OPQRSTU V W;XYZ[\]^_@^ @\ @\\\@>dUh?@M@>Fn4?o?@=Efrd? @ RQ A_ A] A]]]A>l{"?ANAP?ATT? A RQ B B``````JQQ CU CaaaaaaaQQQQQ D QQQQQ EpEqrrrrrsE QQQQQ F^\\\\\\tF QQQQQ G G G GGYQQQQQYH H HHk5AH(WHQxٺAH)QQQQQ I^ I\ I\\\IGf]AIG IQ]AI QQQQQ J^\\\\J QQQQQ K^ KM KMMMK> /AK)\HWK gOAK QQQQQ L^\\\\L QQQQQ M^ M\ M\\\MIAڪ?MMMMת?M QQQQQ N^ N\ N\\\N9CLe@N9N:zRCe@N QQQQQ O^ O\ O\\\O`@@O QQQQQ P^ P\ P\\\Ph@Ё@P QQQQQ Q_ Q]* Q]]]Q3 @Q S@Q6G@Q QQQQQ R^\\\\\\tR QQQQQ S_\\\\\\tS QQQQQ T T``````T QQQQQ UU UaaaaaaU QQQQQ VJJJJJJJJV WJ WpWrrrs WpWRRR XJ_]]\tX YJ YwYxY ~ Y @@ Y ZJ Z Zu Zh Z{Z|ZLJJJQQ [J [^i~ [t[a C5_?[]5 [ [PZ [III [ (\#2A [ ` \J \j\ffffA\˖7?\;XQ \ \P[ \III \ GC MA \  ]J ]^~ ]R]b? ] ]< ]III ~ ] KY ] ^J ^w^} ^< ^JJJ ^ (1A ^ _J _ _u _h _s_t _S _III _ +&mB? _ D lvv,2:.Vtr.r.jjXXr..::.N.Xdh`abcdefghi j k;l@mnopqrstuvwx y@ z;{@|}~`J ``@PķA`uZT?`~&^@ ` `PT`IIIe aJ av~ aWg\aA꫁?a8Hw`@ a aPU aIII a G CA a Q` bJ bb#rAbb$|?bX|Z\@ b bPV bIII b p= v@ b  cJ cczZtnyAcO?c5b>[@ c cS cIII c + fR?dJ dw~ dKYd-,e?d A]@ d[ d^W dIII d p=JEDA d eJ eeGɺAe#^r? e\t eb eKKK e ,;e&l? e fJ f"fQxٺA~ f? fuvA f?fJJJ gJ g?gJJJ hJ h h h h?hJJJ iJ i@iVWWX j kpkrrrrrrrrrs\\ kQ$l^\\\\\\\\\tQQQQm mm mymz m y!m ~QQQQn n_ n_ n n n  n n QQQQo^ o\ o\\\o`i@i@zlto ^?o a C5_?o QQQQp^ p\ p\\\p@@`@p ף&hAp@PķAp mX?p uZT?p QQQQq^ q\v q\\\qPy@`{@oVWg\q O?q A꫁?q QQQQr^ r\~ r\\\rJ@I@[#rffffAr Ƭn8?r ˖7?r QQQQs^ s\ s\\\s$@@sDrAs#rAs BrY|?s b$|?s QQQQt^ t\ t\\\t[@˱@t((KyAtzZtnyAt Z$?t O?t QQQQu^ u\w u\\\ud@_@(}!KYu 5i?u -,e?u QQQQv_ vN" v]]v`@@vk5AvQxٺAv ?~ v ?v QQQQ w "w````````QQQQ xU "xaaaaaaaaQQQQy\\\\\\\\ y QQQ zpzrrrrrrrrrs\\ zQ${^\\\\\\\\\tQQQQ| || |y|z | y!| ~QQQQ} }_ }_ } } } F }  } QQQQ~^ ~\ ~\\\~`@ @~{.zxA~+XA~ Q,]x?~ CuC '?~ QQQQ^ \} \\\ԣ@@fff*lmzA ף0A b? DH1|? QQQQDll:Z::(fz44,:(fz @ ;@@  ;@@^ \H \\\0@@̔pAV\A yj? DZ* ? QQQQ^ \I \\\v@L@ㄸ[ףp^A j/KO? D!UOt? QQQQ^ \ \\\@q@jpdOI U+%? D̬Tq? QQQQ^ \K \\\y@px@H%M %R-~? DHޖ? QQQQ^ \J \\\@t@s@(BA~ +?S< BEnx? D y? QQQQ^ \L \\\pr@p@B2S/ cTu? DŵSt? QQQQ^ \M \\\l@j@c,CG' xr? DsH}p? QQQQ^ \{ \\\f@ f@gx "Jf? DYʐk? QQQQ^ \| \\\S@@X@JBK o=7mOb? E 4DZ? QQQQ_ N ]]1@ @̌QA(ܦA ? ? QQQQ L J JJaaaaQQQQ U "aaaaaaaaQQQQ\\\\\\\\\ QQQ prrrrrrrrrs\\ Q$^\\\\\\\\\tQQQQ yz yz y! ~QQQQ _ ] _ _ _   QQQQ \G }@3@\eA)\'A ]t ^ > QQQQ_ N" ]]`@@k5AQxٺA *??  QQQQ L "LJJJJJJJJQQQQ U "UaaaaaaaaQQQQ QQQQ p"rrrrrrrrrsQQQQ$^\\\\\\\\\tQQQQ yz yz y! ~QQQQ _ _ _ ] _   QQQQ^ \O \\\N@˹@{;ɐsASL7sA ^Iǩ? 7fB? QQQQDlH4,:(fz444(fz ^ \N \\\N@@HAG!}LA . ? LQ? QQQQ^ \P \\\~@~@WVAwVA {>h? V5C? QQQQ^ \1 \\\h@@ףpe\P`A ףо_A !/? %d? QQQQ^ \Q \\\@@ @iAq= hA Rg? I~î? QQQQ^ \y \\\ @@(\KAؒA >Gv? L͎fv? QQQQ_ N" ]]`@@k5AQxٺA *? ? QQQQ ` z```````QQQQ U "aaaaaaaaaQQQQ QQQ H4RT < (     0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 13"0e "TwT] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 33"0e "IwI] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 53"0e "LwL] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 63"0e  ' ] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 83"0e  ' ] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 93"0e %] `>@U   mm ||mm || __ffYY||mmZZ^^  yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 @ټ5  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&cU} $Q} Q}  Q} m Q}  Q} Q} Q} IQ} Q} $ Q} $ Q} %%Q} &$ Q@&&;&;@& && & &; &; &x@ & & & & &&&&&&& && &&&&&&&&&& n n2   OOO   OOOO q rr~  @    OOOO o3 pp  OOOO 4 PIIIII &IIIIIIIIIIIIIII0MIIIIIIIIIIIIIIIIIIII%RRRRRR RRR 0IIIIIIIIIIIIIIIIIIIII% S5 IIIIII~ @@ S III ~ @@0 IIIIIIIIIIIIIIIIIIIII% SIIIIII SIII 0 IIIIIIIIIIIIIIIIIIIII% SI M IIII~  P] III  |,HS@0 IIIIIIIIIIIIIIIIIIIII% P I6 IIIII XA P_ III ~ 0 IIIIIIIIIIIIIIIIIIIII% P I7 IIIII~  P` III ~ 0 IIIIIIIIIIIIIIIIIIIII%P \IIIII~ >G  Pa  III ~  0IIIIIIIIIIIIIIIIIIIII% PI I8IIII~   <\  III  MCA0IIIIIIIIIIIIIIIIIIIII%P  IIIII~ >G  <  III  @0IIIIIIIIIIIIIIIIIIIII%PIIIIIIT  P^  III ~  0IIIIIIIIIIIIIIIIIIIII%P I9IIIIIG1A PIII 0IIIIIIIIIIIIIIIIIIIII%P I:IIIII~  P  MX  II  _-@lA0IIIIIIIIIIIIIIIIIIIII%P I;IIIII~ G& KKKZ 0IIIIIIIIIIIIIIIIIIIII%P I<IIIII~  UWWWX 0IIIIIIIIIIIIIIIIIIIII%P I=IIIII~ 0IIMIIIIIIIIIIIIIIIIII%P IdIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IeIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IcIIIII~ 0IIIIIIIIIIIIIIIIIIIII%PIIIIII0IIIIIIIIIIIIIIIIIIIII%PIIIIIIPIIIIIIPIIIIIIPIIIIII PI M>IIII333CO3]ADtl, XJ2^bbznnnnN !" # $; %; &x@'(@)*+,-./0123456789:;<= ? KNKKKKZ !L!! QQQQQ "U "" QQQQQ $? $ "%IIIIIIIIIIIII "&RRRRRRRRRRRR 'S@'IIIIIIIIII ' A' K ' B"(PIIIIIIIIIIIIT )P )M>)IIIIIIIIIff ) 333CO3]A"*PIIIIIIIIIIff +P +M+IIIIIIIII ~ + f{3+ f+ (2ZA",PIIIIIIIIIIff -P -M-IIIIIIIII - f|,HS@- f- *YA-Y".PIIIIIIIIIIff ./P /M/IIIIIIIII / fMCA/ f/ .XA"0PMIIIIIIIIIff 1P 1M1IIIIIIIII 1 f@1 f1 dXA"2PIIIIIIIIIIff 3P 3M3IIIIIIIII 3 f+%:A3 f3 i3VA"4PIIIIIIIIIIff 5P 5M5IIIIIIIII ~ 5 f5 f5 i3VA"6PMIIIIIIIIIff 7P 7M7IIIIIIIII 7 fi3VA7 f~ 7 "8PMIIIIIIIIIff 9P 9M9IIIIIIIII ~ 9 f9 f~ 9 ":PMIIIIIIIIIff ; ;N;KKKKKKKKK ~ ; ;  <L <T =U =WWWWWWWWWWWWX ?!!Bd X::2&&R&J&^&l0b&b&b&^&^&Z&P22>@U?:5 55 * ggD g2 ;W  dMbP?_*+%&UUUUUU?'UUUUUU?(UUUUUU?)UUUUUU?MS odXXLetter"d XX&cU} -} -} m -} I -} I -} m -}  -} m -; hh,                      .S/ . 0 111 111 2 2 111 3 3 11111 4$ 1111 411111 415QdA5333CO3]A1 41551 415>G5>G1 41551 415 L57f(1 416ףplA6G dA 411111 41551 415k5A5QxٺA1 415m5m1 41551 41551 415Gf]A5Q]A ;;;1 415s 5;1 415 5K&1 416hB fA6H:]A11111: ,, F8888F 8F888VB8F !"#$% &'()*+,-./0123456789 : 4 1111!1 !4!1!55"1 "4"1"55#1 #4#1#66$11111%1 %4%1%7zcLA%7A &4&1111 '4'1111(1 (4(1(5Q6A(5GwA)1 )4)1)55*1 *4*1*5\mA5\mA+1 +4+1+5'P5@,1 ,4,1~ ,5$,5(\X@-1 -4-1-5fffB{A-5Gn_{A.1 .4.1.55/1 /4/1/5{ 51O01 040105511 141115521 242125531 343135Ϛ541 444146(\cʼA46z2A511111 646111171 747175_75 ף\81 8486_86 ף\91 9498zcLA98A:| 888F F888BF888888F F<<PH 0(  >@EEEggD Oh+'0@HT` x Microsoft Excel@v}@^w|;՜.+,D՜.+,|HP X`hp x ; FFELPCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstvwxyz{|~Root Entry FWorkbookSummaryInformation(uDocumentSummaryInformation8}