邢唷��>� v������u������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������ g2�羳����\p B�a�= ���=q%��%�-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*���
MS Sans Serif1*���
MS Sans Serif1����Arial1����Arial"$"#,##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�0.0000%�� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � � � �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �� �� �� ���� �� 攆f��� �+� �� �()� �� �#+� �� �,� �� �(*� �� �� �� �� �� �� �P@ @� �� �P@ �
� �� � @ �
� �� �� ���� �� ���� �� �`@ @� �� �� ��� � �$� � �$� � �$� � �$� � �%� � �&� � �� �� �� ���� � � �� �# � �� � � �� �� �� �� �a@ 8� �� �� � `� � h� � `@ @ � � h@ @ � � h� � h@ @ � �x� � `@ @ � � @� � `@ @ � � h@ @ � � ` @ @ � � h @ @ � � h @ @ � � ` @ @ � � ` @ @ � � H� � h� � h@ @ � � h @ @ � � h@ @ � � d� ��� l@ @ � �*x@ @ � �*x@ @ � � H� � h@ @ � � h@ @ � �*x @ @ � �
1"| @ @ � � h@ @ � � h @ @ � � H� � h @ @ � � h@ @ � � h@ @ � � h@ @ � � h @ @ � � d @ @ � � h@ @ � � H� � 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@ @ � �"x@ @ � �"x@ @ � �"x@ @ � �"x@ @ � �!x@ @ � �� l@ @ � � *x@ @ � � *x@ @ � � *x @ @ � � (x@ @ � � *x @ @ � � *x @ @ � � *x @ @ � � h @ @ � � h@ @ � � h@ @ � � h @ @ � ��1#|@ @ � ��1#|@ @ � ��1#|@ @ � ��1#|@ @ � ��1#|@ @ � � *x� �"| @ @ � �
H� �
h @ @ � �!x@ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � � 1 h@ @ � � h@ @ � � l� � h� � L� �� l@ @ � � h� � ` @ @ � �"x!@ @ � �
1*|@ @ � � h"@ @ � � `"@ @ � � h� � `@ @ � � ` @ @ � �"x @ @ � � d @ @ � � d a@ @ � � `@ @ � �! h� �
h @ @ � �
h @ @ � � ` "@ @ � �#x@ @ � �#x @ @ � � D� � d@ @ � �#\� �� D� �
1"|@ @ � �
1"|@ @ � �
1"|@ @ � �
1"|@ @ � � h� � 1 l@ @ � � ` @ @ � � h@ @ � � h@ @ � � h @ @ � � � l@ @ � ��!\� �"x@ @ � �"x@ @ � �!x@ @ � �!x� �!x� � H� � L� �'a!�� �!x @ @ � � h@ @ � � h @ @ � � h @ @ � �"x@ @ � �"x@ @ � ��1"|@ @ � ��"|@ @ � ��"|@ @ � �"| @ @ � �"x@ @ � �"x@ @ � ��1"|@ @ � ��"|@ @ � ��"|@ @ � �1"| @ @ � � h@ @ � � h@ @ � �"x@ @ � �"x@ @ � �
1"|@ @ � ��"|@ @ � ��"|@ @ � �1"| @ @ � � h@ @ � � h@ @ � �
1 l@ @ � � l@ @ � �� |@ @ � �� |@ @ � �� |!@ @ � � |@ @ � � |!@ @ � � x@ @ � � x @ @ � � h@ @ � � h@ @ � � h@ @ � �� l@ @ � ��� l @ @ � �#|!@ @ � �"|@ @ � � l@ @ � �"|!@ @ � �!x@ @ � �"|@ @ � � l@ @ � �"|!@ @ � �!x@ @ � �#|!@ @ � �#| @ @ � �!x@ @ � �"| @ @ � �"| @ @ � �!x @ @ � �"| @ @ � � h@ @ � ��� l @ @ � ��1"|@ @ � �
1 l@ @ � ��1"|!@ @ � �
1 l@ @ � �� | @ @ � � L� � | @ @ � �
1 |@ @ � �
1 | @ @ � � |@ @ � � | @ @ � �) |@ @ � �) | @ @ � � |@ @ � � | @ @ � � h@ @ � �� |@ @ � ��1 |@ @ � �
1"| @ @ � � l @ @ � � h@ @ � ��1 |@ @ � �
1"| @ @ � �� l@ @ � �� l@ @ � �
1"|� �
Q#| @ @ � �� |@ @ � �"x @ @ � ��1 |@ @ � �"x @ @ � �"x @ @ � �!x@ @ � �
Q#| @ @ � �!x@ @ � �(x@ @ � �(x @ @ � � h @ @ � � h @ @ � �) |@ @ � �� |@ @ � ��1 |@ @ � ��1 |!@ @ � �� |@ @ � ��1 |!@ @ � �) |@ @ � �� |@ @ � ��1 |!@ @ � � h@ @ � �)� |@ @ � ��� |@ @ � �)� l� � h@ @ � � h@ @ � � h@ @ � � h@ @ � � h@ @ � �"x@ @ � �"x @ @ � �"x@ @ � �"x@ @ � �"x@ @ � � h @ @ � �
1"|@ @ � �"x @ @ � �"x@ @ � �"x @ @ � �"x@ @ � �"x @ @ � � h @ @ � �!x@ @ � �!x� �!x @ @ � �!x @ @ � �!x@ @ � �!x@ @ � �'a!� @ @ � �!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�$��Neutral�€��"��Normal�:Normal - Style1�
;Normal 2�
<�Normal 3�
=Normal 4�
>Normal 5�
?Normal 6�
@Normal 7� ANote��
�Note�BOutput�"��Output�C€��$��Percent�D Percent 2�E Percent 3�
FTitle� ��Title�
GTotal� ��Total�HWarning 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\���`�
,PFFELP� 同Collection and Waterfall������ ;=
;� ;� ; ����8�Z餜�3���A�@@�
��B�Issuer 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 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&深夜福利@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 Feeswww.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 PaymentClaim 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 - FFELPNotes/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 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(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 FFELPAcquisition Fund
Temp COI Fund&Available Funds at Beginning of PeriodDebt 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 Originations1/1/13 - 1/31/137Fees and Program Expenses for Current Collection Period���9*:t�:Q;��;><��&=p>X�>s?�J@� Aj鰽A誃 yC� wD�
SE�FYGY
�
H�VI�鱅A)Ks糑餖:cc��B�����
g2�羳(�婻U_Knqz藟[�藴
d褚MbP?_*+�€%���DyA>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&�?'�?(�?)�?M��C�€�
odXXLetter�����"7XX�?�?�&�U}��}��}��}m
�}�
�}�}��}I�}��} ��}
��}$�}��}
��}m�}��}$ ��;; ����� �
;�@
������€i�€i �€i ;€i�€i�€i�€i�€i�€i�€i�€i�€i�€i�€i�
b� ��
b��
[\�
eT�eef�
dd �
WX�
a��aab�
dd �
``�
WX~
c�.銨�aab�
dd �
``�
WX�
a��aab�
``�
�D��
�������
YZ�
]c�^^_�
���
c�� d������������
�"��������������
��
`�
`�
`h�
���
`�
`�
`�
` �
`
�
aF�
a�
e*
���
���
���
�g�柋齺�?�`1€艫�`1€艫~
�沠e�€櫃槲3]A �吞,律E艫
�祝0湃A��琚孻�?~
� 鐯
���
���
���
�g��哣'g�?�*�\恗A�\恗A�MxA��\恗A�\恗A
�L赛螖?~
� S锧
��"��������������
��
N$����_衦銎A_衦銎A~
_甾~_€櫃槲3]A _吞,2计A
_祝05
q艫��?�
f�
�
g
� [�J[[�����JhJ
�
U� \\\\\\\\\\\jJ
�"JJJJJJJJJJJJJJ
�
c�� �������J�����
�"��������J�����
�kllll�
m�
m�
n�J�����
��
������~
�f祑�郠�uM昀~
��z-�J�����
��
������~
��z-�B蟜糗岳�io厃��€i?�€i ��
M� ��� �呺Q糚(rA �p=
wZTCA �333軖tA� J�����
�"!��������J�����
�
"g
� "[[[[[[hJ�����
�
#U� #\\\\\\jJ�����
�"$��������J�����
�
%c��%�������J�
% c��%
����
�"&��������J�J���
�'kllll�
'm�
'm�
'n�'Jk�n��
(��
(p%�(��������
( ��(
�(�{浧A�
(��
)��
)�&�)���){浧A)R告�,`�)33s抍Z艫)��
) �)
�~
)�W踉�
)��
*��
*�l�*����*珣徾珣徾*��
* Z*
�*��呟:TY辆
*��
+��
+�p�+���+徛踵\kfA+@醶橶�+呺Q牥eA+J�
+ �+
�~
+�搹蘧
+��
,��
,�,�,����,,J�
, �,
�~
,�{f霓�
,��
-��
-�-�-���~
-{写�-瓽!vX0羱
-鐥*�-J�
- �-
�~
-��
-��
.��
.�m�.����..J�
. �.
�~
.�6,�
.��
/��
/�.�/���/呺Q糚(rA/p=
wZTCA/333軖tA/J�
/ �/
�~
/��
/��
0��
0�o�0����00J�
0 �0
�~
0��
0��
1��
1�n�1����11J�
1 �1
�~
1�┑H辆
1��
2��
2M�2���2�$Pq茿2€叓+;\�2gfF唾8茿2��
2 �2
�~
2�
2JJ
�3�M�����
3 ��3
[3 43s抍Z艫3�4��
4M'�4����
�5��
5�(�5���5`1€艫5€櫃槲3]�5吞,律E艫�5�J6��
6�/�6����6還�垮汃沠e�6�
\7��
7�0�7����7\恗A\恗A�7���
8��
8�1�8���8VUUU憳鍬8u贎я庝纞
8MxA�8���
9��
9�q�9���~
9C糿9鄗iA~
9;^#�9���
:��
:�r�:����:�:���
;��
;�s�;����;�;���
<���
<��t�<�����<��<����
=��
=�u�=����=�9���gM�(�=���
>��
>M)�>MMM>濇�茿>桙
�]�>祝�略艫�>���
�?��������
�D�lt&22&H&Th����������P6pVTjfTTTTn@�€iA�€iB�€iC€i D E;F�G��qH�I�J�K�L�M�N�@O�P�Q�R�S�T�€iU€i V�€i W;€iX�€iY�€iZ�€i[�€i\�€i]�€i^�€i_�€i@��
@��@���@F]�u?@@r臁]~?�@J��
A��
A��A���A>僼WD�?AA�8bФP�?�AJ��
�
Bg
�B[[[[[[hJ��
�
CU� C\\\\\\jJ�����
�
Ec��Ed�������F���������Gkllll�
Gl�
Gl�
Gn�G�������H��
H��H���H�z浧AH�繯告�,`�H33s抍Z艫HI��
I��I���I�徛踵\kfAI� 醶橶�I嗠Q牥eA�J�������K��
KM�KMMMK�勲憠聂艫K��(\瘽鏯�K醶�&逼A�L�������M��
M��M���MH%Su7啱?MMa罎交劔?N��
N���N���N亱�):爥@>鄪@u?呺Q陆UAu?\徛樟sVA~
u &u
@�靱(€?v��
vN#�v��A�vv€殆@v€m鵃vw{浧Avw43s抍Z艫~
v xv
y�������?�
wg
�"w[[[[[[[[z{�����
xU�"x\\\\\\\\|}�����y6���������
zc��z�������������{�����������
�|klllr�
|M|M�
|J|L�
| J"�|
K�����}klllr�
}� �
}�!�
}~ �
}!�
} � �
}
�!�}����~��
~��~����~P滒@@@~<=
垡杓A~<霶��
紸~
~ "~
;寁橔l@�?��
�~�����p禓吮@<祝pM绱婣<呺Qf绹A~
.
=�C鋋Υ?�Dl€�����p:Z:0 fz���b����440 fz�€���������������������€i�€i ��@ �;��@��@������������������€i�€i � �;��@��@����€��
€�I�€����€e盄b疈€<霶笘"}A€<祝p嶗M|A~
€ .€
=颼T�'湪?���
��J�������
ā@�<��#峹nA�<333KgAmA~
� .�
=�/愝衞�?���
����������皭@桜�<)\徱橛^A�<吞虦�'cA~
� .�
=軪阀�?���
��L�������缼@ 婡�<瓽岐Wj]A�<瓽嶷罯WA~
� .�
=71
蔇�?���
��K������� 堾`園�<祝p�#鞺A�<)\�"5XA~
� .�
=领f韯?���
��M�������衼@匑�<fff啽篜A��<w伋|. �
=dj�9Y�?���
��N������$�悁@@<+s:T<Oq銿. �
=詘5�-x?���
��|������$� x@恲@<�:<��<. �
=#燂謕?���
��}������$�B皉@B@n@C_wM&C出$& �
@滑:d?���
�N����A��v聂@v饐鬇�w烫霳儝翧�wp=jf翧~
� x�
y�?�
�L
�J�
�����JJDDDD€������
�U�"�\\\\\\\\|}����������������
�c����������������������������
��EFFFG�
�J�L�
�J�L�
� J"�
K��EFFFG�
�� �
��!�
�� �
��!�
� � �
�
�!���
��H����H�� 郂8捆這�9瓽暦S濧�9徛�沌滱~
� :�
;鲱=鴊�?���
��G����I���譆郎諤�<333揹y婣�<徛鮘X婣~
� :�
=5G吹繱�?���
��S����I��h繞€*繞�<徛鮰)韺A�<悯(u孉~
� :�
=桩�-揯�?���
��y����I��(€@€@�<=
子QA��<E展A: �
=壓汘玾?���
��E����I��爞鉆 V鉆�<)\�WP続�<333戩 続~
� :�
=挗U€�?���
�������I��>@>0@?�A�?悯(\�)盄~
� &�
@嗯鲒捸>���
�N#����A��v€殆@v€m鵃�w{浧A�w23s抍Z艫~
� ��
y�?�
�L
�"�LJJJJJJJJ������
�U�"�U\\\\\\\\j�����
�c�������������
�������������
��EFFFF�
�J�L�
�J�L�
� J"�
K��EFFFF�
�� �
��!�
�� �
��!�
� � �
�
�!���
��P�������€T葽€葽�<p=
蠞f匒�<�(\體'匒~
� :�
;iA�:烪�?�DHl�����xbbb�H40 \h���x�v�44, \h��������������€i�€i ���
��O�������绖駺@P駺�<q=* �繟�<櫃渷卓A~
� :�
=,?炫故�?���
��Q�������槆@x嘆�<瓽嵋aA�<�(\O_aA~
� :�
=枉+(X�?���
��2�������姬@r�<\徛
*躭A�<R�e巐A~
� :�
=`%愊op�?���
��R�������坤@帳@�<�(\[�:uA�<祝puiuA~
� :�
=J��?���
��z�������B懨@B\聾�Cx畉盝濧�C悪櫟顫A~
� &�
@5枳賒l�?���
�N#����A��v€殆@v€m鵃�w{浧A�w23s抍Z艫~
� ��
y�������?�
�g
�[�
��{��[[[[[[[h�����
�U�"�\\\\\\\\\j�����(�������H�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� �TXT�] `�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� �IXI�] `�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� �LXL�] `�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� ��Q��] `�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� ��Q��] `�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� �%����] `>�@U�������� __ffYY����||mmZZ^^��
mm
��||mm��
||
������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@
�Z��
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�
o7XXLetter�"7XX�?呺Q��?�&��U}$Q}�Q}� Q}I
Q}
Q}Q}
Q}IQ}Q}$ Q}$�
Q}%%�Q}&$ Q@&&;&;@& &�& & &; &; &x@ &�
&�&�&�
&�&�&�&�&�&�& && &�&�&�&�&�&�&�&�&�& �
b��
b3�
dd�OOO�
dd�OOOO�
[�
\\~
g�.銨�
hi�
dd�OOOO�
Y4�
ZZ�
j��
jk�OOOO�
�5� �������PIIIII
�&�IIIIIIIIIIIIIII�0MIIIIIIIIIIIIIIIIIIII%��RRRRRR�� �RRR�
�0IIIIIIIIIIIIIIIIIIIII%�
S6� IIIIII~
� +銨�
S��
III~
� +銨�0 IIIIIIIIIIIIIIIIIIIII%�
SIIIIII��
SIII�
�0
IIIIIIIIIIIIIIIIIIIII%�
SI�
M��IIII~
o�
P^�
III~
o笹A�0IIIIIIIIIIIIIIIIIIIII%P�
I7�IIIIIo呺1�%dA�
P`�
III~
o�0IIIIIIIIIIIIIIIIIIIII%
P�
I8�
IIIII~
o�
Pa�
III~
o�0
IIIIIIIIIIIIIIIIIIIII%P�
Z��IIIII~
o�z-�
Pb�
III~
o�0IIIIIIIIIIIIIIIIIIIII%�
PI�
I9�IIIIoB蟜糗訞�
�]�
III~
o{�=�0IIIIIIIIIIIIIIIIIIIII%P�
���IIIII~
o�z-�
���
III~
o扄WA�0IIIIIIIIIIIIIIIIIIIII%�PIIIIIIT�
P_�
III~
o�0IIIIIIIIIIIIIIIIIIIII%P�
I:�IIIII~
o>@#� PIII�
�0IIIIIIIIIIIIIIIIIIIII%P�
I;�IIIII~
o P�
MY�
II~
�3煸�0IIIIIIIIIIIIIIIIIIIII%P�
I<��IIIIIo>
祝p檾@� �KKK�
�0IIIIIIIIIIIIIIIIIIIII%P�
I=�IIIII~
o� UWWWX
�0IIIIIIIIIIIIIIIIIIIII%P�
I>�IIIII~
o�0IIMIIIIIIIIIIIIIIIIII%P�
Ie�IIIII~
o�0IIIIIIIIIIIIIIIIIIIII%P�
If�IIIII~
o�0IIIIIIIIIIIIIIIIIIIII%P�
Id�IIIII~
o�0IIIIIIIIIIIIIIIIIIIII%�PIIIIIIo�0IIIIIIIIIIIIIIIIIIIII%�PIIIIIIo�PIIIIIIo�PIIIIIIo�PIIIIIIo�
PI�
M?�IIII�=z匄fA��Dhl, XJ2^b�b������z����nnnnN !�€�"€� # $; %; &x@'�(�@)�*�+�,�-�.�/�0�1�2�3�4�5�6�7�8�9�:�;�<��€�= ?�� �KNKKKK��
!L��!��������! QQQQQ
�
"U�"��������" QQQQQ
�
$�@� $�������������
�"%�IIIIIIIIIIIII
�"&�RRRRRRRRRRRR�
�
'SA�'IIIIIIIIII
�
'�B'K�
'
�C�"(PIIIIIIIIIIIIT
)P�
)M?�)IIIIIIIII^^)
o=z匄fA�"*PIIIIIIIIII^^o
+P�
+M��+IIIIIIIII
+^瓽!vX0A+^+
o鈠秛韉A�",PIIIIIIIIII^^o
-P�
-M��-IIIIIIIII
~
-^笹A-^-
oq=
飿雂A-Y�".PIIIIIIIIII^^o
.�/P�
/M��/IIIIIIIII
~
/^{�=/^/
o瓽�"]dA�"0PMIIIIIIIII^^o
1P�
1M��1IIIIIIIII
~
1^扄WA1^1
oq=
cA�"2PIIIIIIIIII^^o
3P�
3M��3IIIIIIIII
3^=
祝�
#A3^3
o吞棠械bA�"4PIIIIIIIIII^^o
5P�
5M��5IIIIIIIII
5^B蟜糗岳5^5
on4??纀A�"6PMIIIIIIIII^^o
7P�
7M��7IIIIIIIII
7^q=
??纀A7^7
oT烤"8PMIIIIIIIII^^o
9P�
9M��9IIIIIIIII
~
9^9^9
oT烤":PMIIIIIIIII^^o
;��
;N��;KKKKKKKKK��;
�T�;��
<�L
� <�������������T
�
=U� =WWWWWWWWWWWWX
�?����Bl X::2&&R&J&b&h0^&^&b&b&b&^&T22>�@U?��:��*��gg����D
�鄥燆鵒h珣+'迟0�@HT`x
���Microsoft Excel@�U�$�@€逧�;��胀諟.摋+,D胀諟.摋+,�lHPX`hp
x)�FFELPCollection and Waterfall&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_TitlesWorksheets
Named Ranges$ 8@_PID_HLINKS�A�{\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/
!"#$%&'()*+,-./0123456789:;<�=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcd���fghijkl���nopqrst���������������������������������������������Root Entry�������� �F���Workbook������������鹑SummaryInformation(����eDocumentSummaryInformation8������������m