ࡱ>  g2\p Ba= =K8@"1Arial1?"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"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_) 0.000% "$"#,##00.0 #,##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 !p @ @   "|@ @   "|@ @   l@ @   l@ @   "|@ @   "|@ @    L  L   h@ @    h @ @    h @ @  "x@ @    l@ @    h@ @    h@ @   *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@ @   "|@ @   "|@ @   l@ @   !x@ @  !x@ @   *x@ @   *x @ @  *x@ @  (x@ @   h@ @  "x!@ @  "x!@ @  #| @ @  #| @ @   "| @ @  "x!@ @  #|!@ @  #|!@ @    |!@ @   *x @ @   *x @ @   )x@ @  "x@ @  "x @ @  "x@ @   H !x@ @  !x a!  !x  !x @ @   h@ @    h@ @   h@ @  "x@ @   "|@ @   "x@ @   "x@ @   "|@ @   "|@ @   "|!@ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @   l@ @   l@ @   h@ @    h @ @    H   h @ @    h @ @   h@ @   H   h@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @  #|@ @  #|@ @  #| @ @    h@ @    |@ @    | @ @    |@ @    | @ @    |@ @   % |@ @    | @ @    |@ @    | @ @   #|@ @   #| @ @   D  #|!@ @   #|@ @    h@ @    h@ @   #|@ @   #|@ @   l @ @  #|@ @  #|!@ @    h @ @    h@ @    h!@ @   "x!@ @   "x!@ @    h@ @    l @ @   #|   L  #X  h@ @    |@ @    |@ @    |@ @    |@ @    l@ @   #|@ @   #|@ @  #|@ @  #|   |@ @    |@ @    |@ @    |@ @    h@ @    h@ @    h!@ @    l@ @   l@ @   (x@ @   (x @ @   #|@ @   #|  #|!@ @   #|@ @   #|!@ @   #|@ @   h@ @   h@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   #|@ @   #|@ @   #| @ @   #|@ @   )#|@ @   #|@ @   #|@ @   #| @ @    h@ @  ) l@ @    l@ @    l!@ @    l@ @    l @ @    l @ @    l @ @    l  #|!@ @   #|!@ @    h"@ @  +"x@ @  +"x@ @   h &% l   l @ @    h@ @   #|!@ @    h@ @    l   h@ @   #|@ @   #|@ @    h @ @    h"@ @   `"@ @    h  `@ @   ` @ @  "| @ @  "x @ @   d @ @   ` @ @   d @ @   d a@ @   `@ @   ` @ @  "P ! 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 @ @   !| a! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  )x@ @  )x x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  ||M}(}> (* "-"?? 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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`[Private Collection and Waterfall  ;   ;   ;  ; 8ZR3 A@@  :Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest Accrual End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Proprietary Total Balance$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@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$Debt Service Fund - Interest Account%Debt Service Fund - Principal Account&Debt Service Fund - Retirement AccountDebt Service Reserve Fund4Fourth: To the Debt Service Fund - Principal AccountFFirst: To the Rebate Fund for Rebate or Excess Earnings Tax ComplianceiFifth: To the Debt Service Reserve Fund if necessary to restore the Debt Service Reserve Fund RequirementEServicing Fees, Indenture and Program Expenses Due for Current PeriodIndenture Expenses!Servicing and Administrative Fees Revenue Account" Loan Acquisition Account Cap Interest Account& Debt Service Reserve Account) Debt Service Account - Interest* Debt Service Account - Principal! Accrued Interest on Investment Deferred Bond Issuance Costs Total Accounts/Funds Balance Prepaid Expenses Allowance for Bad Debt Unearned Student Loan Fees Bond Discount/Premium Due To/From other FundsTotal Repayment (a)investorrelations@vsac.org 1-29 Days Delinquent 240-269 Days Delinquent 270+ Days Delinquent Portfolio by Current Loan StatusSemi-Annual Interest DueSemi-Annual Interest Paid 650 - 699 700 - 749 750 - 799Portfolio Interest RatesFixed Rate Loans ForbearanceInterim/Grace(a) 2Interim/Grace status loans are not fully disbursedSemi-Annual Interest AccruedSenior Parity % (a)Total Parity % (a)NParity calculation excludes non-cash items as outlined in the Master IndentureWeighted Average Payments MadeW.A. Time until (a) % of Pool In School GraceTotal Not ConvertedW.A. Time sinceTotal ConvertedMatdate!Student Loans Receivable ActivityBeginning Balance Interest CapsClaim PaymentsConsolidation Payments DisbursementsRefunds to BorrowerBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding BalanceWeighted Average FICO ScoreAvailable FundsCapitalized Interest Fund*Periodic Principal Distribution Amount DuePrincipal Shortfall+Principal and Interest Distribution SummaryPeriodic Principal PaidCollateral Pool Characteristics Amount ($)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 $.Cumulative Interest Capitalized on above loansEnding Original Pool Balance%$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 7Immediate 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($)2012A Master Indenture+ Debt Service Account - Retirement) Accrued Yield and Rebate - US Treasury,Principal and Interest Distributions 2012A-1,Principal and Interest Distributions 2013A-1/W.A. Time until Repayment includes Grace periodRepayment (months)Purchases and TransfersReduced Payment ForbearanceReduced Payment ForbLSixth: To the Debt Service Fund - Interest Account for any Subordinate BondsPSeventh: To the Debt Service Fund - Principal Account for any Subordinate Bonds<Eighth: To the Student Loan Fund during any Recycling Period5Ninth: To the Debt Service Fund - Retirement Account _Tenth: Released to the Corporation if Senior Parity Percentage conditions are met after release$Other Amounts Received in Collection7/1/15 - 9/30/15N/A K= =tC>>|?=?@A@=BBCLqD25EFFy [H I K KLgM@NNOyPR&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MdXX",XX??&U} T} T} $T} T} mT} $T} T} IT} IT} $T} $T} mT} T} mT} T} $ T ; ;             ; @ @                   n )  ]    z zz{   yy ~ |@ zz{   yy  z zz{  yy I    }f ~~ UU sm ggggggggggh WUUUUUUUUUUUi    i 5     O W U  h0@[j(A[j(A[@_j(A[j(A  [U?~  @W U  hMb?*\OA\OA\@`OA\OA  EQ*?~  @ @W U  hQ?\@\@\@`@\@  b2o?~  M@W U  h0@\v2A\v2A\@`v2A\v2A  GהtR?~  M@W U  h0@\<;A\<;A\%@`<;A\<;A  mF?~  {@W U  h#~j?*\@w A\@w A\[@`@w A\@w A  rhz|?~  @@W U  h0@\j8A\j8A\p@`j8A\j8A  [U?~  @@W U  h@\p(BA\p(BA\@@`p(BA\p(BA  .?~  @W U  h@\GAA\GAA\@`GAA\GAA  n ?~  @W U  h0@\aj\:A\ _@`:A\:A  j/?~  @W U  h/$?*\xEA\xEA\@@`xEA\xEA  U?~  @W U  h&1?*\jHA\jHA\@`jHA\jHA  [U?~  @ @W U  h0@\jA\jA\ @`jA\jA  [U?~  M@DnlDRRD660$ ! " # $ % & ' ( ) * + ,  -  . ;/ @0 1 2 3 4 5 6 7 8 9 : ; < = >  ?   W U  h0  @\<;A\<;A\@`<;A\<;A  mF?~ {@!W !U ! !h!;On?*!\ -A\ -A\v@` -A\ -A ! _b^?~ ! @@"W "U " "h"+?*"\S0A\S0A\s@`S0A\S0A " 8,?~ " @#W #U # #h#sh|??*#\ e!A\ e!A\@` e!A\ e!A # 4?~ # @$W $U $ $h$@\ e!A\ e!A$\c@$` e!A\ e!A $ 4?~ $ @2@%W %U % %h%ʡE?*%\P6A\P6A\ @`P6A\P6A % ddC˧?~ % _@&W &U & &h&bX9Ȧ?*&\@9A\@9A\@`@9A\@9A & (ց1n?~ & @'W 'U ' 'h'K?*'\PK$A\PK$A\@`PK$A\PK$A ' [|=?~ ' @(W (U ( (h(+Χ?*(\\A\\A\@`\A\\A (  [?~ ( D@ )Vccccdc * *K( ***aMaɤah! bɤaɤ * ?* + +XXHXXHX , ,YYYYYYYYYYY .s.gggggh . s . thN /WUUUUUUi/ WHiN 0u 0 0 0w0TuvwN 1 1 11-΀A1 ףZ'1L oA1e 1 x1 y1 z-΀A1 N2W 2U 2UUU2YP2A2 <@2dff&4A2e 2 {2 |~ 2 zw2 N3W 3J 3JJJ3Q:eA3p= H%3(A 3 {c3 |~ 3 zd3 N4W 4U 4UUU4HLSA4p=J3K0A4WA4] 4 {4 |~ 4 z4 N5P 5J 5JJJ5ףpáۃA5zA5A5f 5 {5 |~ 5 z5 N6WUUUUi 6 {6 |~ 6 z6 N7W 7U 7UUU7u{0ϱ?771α? 7 {7 |~ 7 z7 N8W 8U 8UUU8j}zTc@88∴Dc@ 8 {8 |~ 8 zA8 N9W 9U 9UUU9&@Gʨ@ 9 {9 |~ 9 z9 N:W :U :UUU:F@?@ : {: |~ : z: N;W ;U4 ;UUU;dxm@;)`;}z_*@ ; {; |~ ; zw; N< <V <VVV<UfՇ@<<Tq&Շ@ < }< ~~ <  = =XXXXXH = x= X= L oA= > >YYYYYY> N ? YN DHl$r00D,RJtt|Z8@ ;A @ B ;C D E F G H I J  K @L  M ;N O  P Q;R S T;UVWXYZ[\]^_ @s@gggggghAWUUUUUUiBu B B Bw B s B gt CW CU} CUUUC/{#RS( C C DW DU~ DUUUDzz D D X ~ D EW EU EUUUEz6#A@z`#A E W E UH E M:AFW FU FUUU~ Fz'rfTFQO~ FzIA F W F UH ~ F GW GU GUUUGzKOz\*A G W G UH ~ G HW HU HUUUHzz H W H UH ~ H IW IU IUUUI}R I I V ~ I {J%JP JJ JJJJJ)\bVVAJ(\+AJWA J J Y J ]K(AKWUUUUK LW LU*LUUU L N M MV+MVVV M s M Ot N NXXXXXX N N O OYYYYYY O O X O (\RȩyA P W P GH P OAP N Qs,Qggggggh Q Q I Q QMQ NRWUUUUUUi R ( R RY R 233j/}AR NSu S S SwS NT T-Tl T s T ggh UW UU. UUUUU-΀AU@ ףZ'UzL oAUWVVi VW VU VUUUVzVW V WW WU2 WUUUWYP2AW<@Wzfff&4A WW W jj W o W XW XU XUUU~ XQ@X(\Bi@~ Xz@ X WX ףp\AX e?X 7 ;1YW YU YUUUYz Y WY   ZW ZU ZUUUZHLSAZp=J3K0AZzWA Z WZ kףp\AZ e?Z [W [U [UUU[z [ Wl [ \W \U \UUU\  \ W \ jj \ j \ ]W ]J ]UUU] ףLA]fffϟA]֣pA]] ] {] = 3uA] i2t?] `,4@^WJUUUz ^ {l~ ^  ,S^ ȑ10?^ %8@_W _J/_UUUz _ {_ =1A_ l*Yɠ?_ M>*&,<LDT8^RHLrdnbxZ`abcdef ghijk l@ m;n@opqrstuvwxyz{ | };~`W `U0 `UUU`ɤzɤ ` ~ ` 2` 6XT~?` m i-@aW aU aUUU~ acҐaT~ azSGa  bW bU6 bUUUb@ zh!  b b (\RȩyAb ??b icW cU cUUU~ cZ c(ݠ@~ cz h c %c L oA~ c m?c dW dU dUUU~ d d (\4@~ d'd pp eWUUUUe]X8AeeAe\}ΘAe] e e e  fW fJ1fJJJf nn gWUUUUg NNNNN hW hU hUUUhOD7?hqh},ì?h NNNNN i iV iVVVi OD7?iri},ì?i NNNNN j! jX jjXXXXj NNNN k kYYYYYY lUUUUUUUUU ms mggggggggghUUN "nWUUUUUUUUUiNNN ou" ou!ou ovow o v$o xNNN pu" p" p# p#" p$# p " p %# p NNN qW qU qUUUq&@&@q')\ uAq'= 3uAq (3s׀?q )i2t? q NNN rW rU rUUUr&?&'@'r *mڍ$?~ r ) r NNN sW sU sUUUs&8@&7@'7G'2s *x(y?s )6XT~? s NNN tW tUl tUUUt&r@&@r@'G_S' ,St **XO?t )ȑ10? t NNN uW uUk uUUUu&@&؃@u'= ׳6]Au'ףp\Au *4Y?u )e? u NNN vW vU vUUUv&T@&S@v'(Z0Av'=1Av *nk-?v )l*Yɠ? v NNN wW wU wUUU*w&&''*) w NNN xW xU xUUU*x++,,-. x NNN y yK% yVV/y0&@0ʨ@ya-΀AyaL oAy 1?2? y NNN z zX zzXXXXXX34NNN { {YYYYYYYY56NNN "|YYHHHHHHH77NNN }s }ggggggggghNNN "~WUUUUUUUUUiNNN u" u!u vw  v$ xNNN DRlhh~@.jjL&$2&dxz~~ffF2&2&@  ;@@  ;@u" " # #" $# " %# NNN W U UUU&@&@'> ׃WA& ף;AVA 83? 8Eӷ? NNN W Ul UUU&@&@'p=`A&A9_A 8`O? 8k ۼ? NNN W U UUU+<@+ԛ@,(sA+G_sA 9*7? 9k? NN  K% VV/0&@0ʨ@a-΀AaL oA 1?2? NNN XXXXXXX34NNN YYYYYYYY56NNN ::UUUUUUU NNN sJ ggggggggghNNN "WUUUUUUUUUiNNN u" v!w vw v$ xNNN u" " # ;" <# " %# NNN W U UUU&@&N@'= ק$uA'4vA (*9L? )#? NNN W U UUU&@l@&@e@'*;'3* *yQ^? ),t"? NNN W UQ UUU&C@&=@':% '(\A *箼ٍ? )" EW4? NNN W UR UUU&4@&6@' k'&k *d٦? )K r}? NNN W US UUU&@&3@'' *Bӎj? ) 5l? NNN W UU UUU& @&@'6'g *D%G}{? )/ZO? NNN W UT UUU&@&@'|@'# *?X;?P? )iyQ? NNN W UV UUU*&&''*) NNN W UW UUU*&&''*) NNN W U UUU*&&''*) NNN W U UUU*++,,-. NNN  K VV/0b@06@a?OyAaTxA 1?~ 2? NNN H =HH>>>>7?NNN YYYYYYYY56NNN NN s'gggggggggh WUUUUUUUUUi @@@@ v!w vw v$ x@@@@ " # " # " %#W UY UUU&`@&0@'Hz;TA~ '| (2)? A |t?Dlx22,2&dx~~~~~ffffF2, \h            ; @               ; @       W UX UUU&@&j@'(LxA'333 ^xA *7œ? 8A2}?W UZ UUU&>@&>@'F'#'_ *׆A,? 8aۿ~݄?W U7 UUU&h@&@h@'#@;'K: *EŘ%? 8OM?W U[ UUU&S@&R@'/'vo *xM? 8 tew?W U\ UUU*++,,-9  K3 VVV0&@0ʨ@a-΀AaL oA 1? 2? XXXXXXXXX YYYYYYYYY sgggggggggh WUUUUUUUUUi  v!w v&w v$ x @@@B " # " # " %#WCy&1? UUD&`r@& r@'͗JEG,H (iyϹ? )Z/z?W~ C@ UUD&Pw@&0w@'`cEn-c *K7n? )}Y5?WCL7A`? UUD&s@&s@'@'EEG`B *ALI? )Vr ?WCDl? UUD&@&@'cAE(\\cA *,{[? )*`}?WCQ? UUD&{@&z@'WeE;VXc *[EJ? )>b?WCMbX9? UUD+@+@,RcAF$'cA -,k? .Rǔ? K VVV0&@0ʨ@a-΀AaL oA 1?2? HHHHUUUUUi YYYYG sKgggggggggh WUUUUUUUUUi @@@@ v!w v&w v$ x@@@@ " # " # " %#W UL UUU*&&''(A W U UUU&p@&o@'˵@'7O,? *l@µ? 8Iƥq?W U UUU&x@&@'̌xbA'aYbA *=~ ? 8v3u^?W U UUU&<@&@'p= LnA'z7mA *8e7{"? 82ȵ ?W UM UUU+@+h@,QYA,imXA -t3? 9?D lnnnV,,, \trnrrx,,, \hVn     K8 VVV0&@0ʨ@a-΀AaL oA 1?2? HHHHUUUUUi YYYYG (x,(  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 @%] `>@P    oo oo ooyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 (l.&  dMbP?_*+%F B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MdXX"6XX?Q?&U} $N} N} IN}  N} $N} mN} $N} N} mN} IN} N} $ N} $ N} " N} ##N} $$ N$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ n 9   L   LL  ~ @    LL :    LL H; IIIIIIIMGGGGG &JGGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#KOOOOOOL KOOOL ,GGGGGGGGGGGGGGGGGGG# P GGGGGG~ M@ z  ~ M@, GGGGGGGGGGGGGGGGGGG# PGGGGGGN PGGGN , GGGGGGGGGGGGGGGGGGG# PG Jp GGGGO M| GGG  O> ף@, GGGGGGGGGGGGGGGGGGG# M Uo GGGGG~ O M{ GGG ~ O^@, GGGGGGGGGGGGGGGGGGG# M Uv GGGGG~ O(#A W GGG ~ O, GGGGGGGGGGGGGGGGGGG#M UGGGGG~ OIA WGGGO ,GGGGGGGGGGGGGGGGGGG#MGGGGGGP MGGGO ,GGGGGGGGGGGGGGGGGGG#M G<GGGGG~ Ok@ MGGGO ,GGGGGGGGGGGGGGGGGGG#M G>GGGGG~ Om3A MGGGQ ,GGGGGGGGGGGGGGGGGGG#M GCGGGGGOp= ה@ M  Jb  GG  R> ףHa@,GGGGGGGGGGGGGGGGGGG#M UGGGGG~ O SIIIT ,GGGGGGGGGGGGGGGGGGG#MGGGGGGP RRRS ,GGGGGGGGGGGGGGGGGGG#M GsGGGGG~ O\*@,GGGGGGGGGGGGGGGGGGG#M GtGGGGG~ O  sP OOO ,GGGGGGGGGGGGGGGGGGG#M GuGGGGG~ O ,GGGGGGGGGGGGGGGGGGG#MGGGGGGP ~  M@,GGGGGGGGGGGGGGGGGGG#MGGGGGGO HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGGO  Md  GGG  Op= י A U,GGGGGGGGGGGGGGGGGGG#MGGGGGGO  Me  GGG  O(uA MGGGGGGO  W  GGG ~  OMGGGGGGO  W  HHH  OOAMGGGGGGO  P  GGG  Q|35? MG JDGGGGRzWA  M^ GGG^ Dl&TF2Z^^~^~~~^j~j^XFJJ !X"X!#X$X%X&X'X(X!) *; +; ,x@-.@/0123456789:;<=>? SIKIIIIT M_ GGG ~ O ! !=V====W ! M` ! GGG ! Oq= ۡ@ " "YYYYYYZ " P " GGG " &`2?#H======= # Wa # GGG # Oz9lA$H======= $ Z $ III $ z=?%H======= % % HHH &H======= & & HHH 'H======= ' ' HHH (H======= ( ( QRRS *HE *IIIIIIIIIIII[ "+JGGGGGGGGGGGGG ",KOOOOOOOOOOOOL -PF-GGGGGGGGGG - \G- I - ]H".MGGGGGGGGGGGGP /M /JD/GGGGGGGGG^^ / OzWA"0MGGGGGGGGGG^^O 1M 1Jx1GGGGGGGGG ~ 1 ^1 ^1 OzWA"2MGGGGGGGGGG^^O 3M 3Jq3GGGGGGGGG 3 ^> ףHa@3 ^3 OoJWA"4MGGGGGGGGGG^^O 5M 5Jr5GGGGGGGGG ~ 5 ^h! 5 ^5 O[sUA"6MGGGGGGGGGG_^O 7M 7Jw7GGGGGGGGG ~ 7 ^7 ^7 O[sUA"8MGGGGGGGGGG^^O 9M 9Jy9GGGGGGGGG ~ 9 ^9 ^9 O[sUA":MGGGGGGGGGG^^O ;M ;J;GGGGGGGGG ~ ; ^; ^; O[sUA"<MJGGGGGGGGG^^O =M =J=GGGGGGGGG ~ = ^= ^= O[sUA">MJGGGGGGGGG^^O ?M ?J?GGGGGGGGG ~ ? ^? ^? O[sUADR lFVVJJ::::2&&R&J&^&b&^&^&^&^&^&@ABCDXE F GHIJKLMNOP Q R S T U V W X  Y  Z [ \ ] ^ _ "@MJGGGGGGGGG^^O AM AJAGGGGGGGGG ~ A ^A ^A O[sUA$BMGGGGGGGGGG^^O`CS CKCIIIIIIIII ~ C aC aC Q[sUAC` D DbVbbbbbbbbbbP E "ERRRRRRRRRRRRS` GcGOOOOOOLGHMGGGGG HdN~ He@HfIM IGIGGGGf~ Igh! IhJM JGJGGGGG~ JgJGKM KGKGGGGG~ KgKG LMG LG=LGGGG LgLGMMGGGGGGgGNM NGgNGGGGG~ Ngh! NGOM OG?OGGGGG~ OgOGPM PG@PGGGGG~ PgPG QMG QGAQGGGGQgh! iRMGGGGGGgGSM SGSGGGGG~ SgSGTM TUTGGGGG~ TgTG UMG UGUGGGG UgUGVMGGGGGGgG WMG WJBWGGGG~ WgWGXjRRRRRRSG ZcZOOOO Zk Zk Zk Zk Z k Z k Z k Z l [MGGGGmmmmmmmn \M \G \GGG\o@o@\o@\o@o%@o[@op@ \ p@@]M ]G ]GGG6]ooooooop ^M ^G ^GGG6^ooooooop _MG _G= _GG _o _o _o _o _ o _ o _ o _ pD l&^(h24(<DDDFDDDDDDFF$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 { | } ~    `MGGGGooooooop aM aGg aGGGao@o@ao@ao@o%@o[@op@ a p@@bM bG? bGGG6booooooop cM cG@ cGGG6cooooooop dMG dGA dGGdo@o@do@do@o%@o[@op@ d p@@ eMGGGGooooooop fM fG fGGG6fqqqqqqqr gM gU gGGG6gqqqqqqqr hMG hG hGG ho ho ho ho h o h o h o h p iMGGGGooooooop jMG jJB jGG6jooooooop kjRRRRssssssst mcmOOOO mk mk mk mk m k m k m lnMGGGGmmmmmmn oM oG oGGGoo@*oo@o-@ok@oV@o)@p _@ pM pG pGGG0poooooop qM qG qGGG0qoooooop rMG rG= rGG ro ro ro ro r o r o r psMGGGGoooooop tM tGg tGGGto@*to@o-@ok@oV@o)@p _@ uM uG? uGGG0uoooooop vM vG@ vGGG0voooooop wMG wGA wGGwo@*wo@o-@ok@oV@o)@p _@ xMGGGGoooooop yM yG yGGG0yqqqqqqr zM zU zGGG0zqqqqqqr {MG {G {GG {o {o {o {o { o { o { p|MGGGGoooooop }MG }JB }GG0}oooooop ~jRRRRsssssst D l$bb$bb$d$"h\\"h\\j"\\"^"                                   cOOOO k k k k k lMGGGGmmmmmn M G GGG*o@@o@o @o@ov@ps@ M G GGG*ooooop M G GGG*ooooop MG G= GG o o o o o pMGGGGooooop M Gg GGG*o@@o@o @o@ov@ps@ M G? GGG*ooooop M G@ GGG*ooooop MG GA GG*o@@o@o @o@ov@ps@ MGGGGooooop M G GGG*qqqqqr M U GGG*qqqqqr MG G GG o o o o o pMGGGGooooop MG JB GG*ooooop jRRRRssssst cOOOO k k k k k lMGGGGmmmmmn M G GGG~ o@oc@o @o@o@p@ M G GGG*ooooop M G GGG*ooooop MG G= GG o o o o o pMGGGGooooop M Gg GGG~ o@oc@o @o@o@p@ M G? GGG*ooooop M G@ GGG*ooooop MG GA GG~ o@oc@o @o@o@p@ MGGGGooooop M G GGG*qqqqqr D0 lt VVV~ VVVX VV~ X t jVV~ jVVl       M U GGG*qqqqqr MG G GG o o o o o pMGGGGooooop MG JB GG*ooooop jRRRRssssst PV~ X>@URRAAE2  ggD Oh+'0@HT` x Microsoft Excel@+@~{;՜.+,D՜.+,pHP X`hp x / PrivateCollection and Waterfall&'Collection and Waterfall'!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 FWorkbookSummaryInformation(DocumentSummaryInformation8