ࡱ>  g2\p Ba=  =K8@"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  #|@ @   #|@ @   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 2% 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  !x @ @   !| a! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  )x@ @  )x x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  # % ||j}(}[ (* "-"?? 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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`]kPrivate Collection and Waterfall& Balance Sheet;Income Statement  ;8  ;   ;3  ;   ;  ; 8bZ 3 A@@   x]Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest Accrual End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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$Debt Service Fund - Interest Account%Debt Service Fund - Principal Account&Debt Service Fund - Retirement AccountDebt Service Reserve Fund4Fourth: To the Debt Service Fund - Principal AccountFFirst: To the Rebate Fund for Rebate or Excess Earnings Tax ComplianceiFifth: To the Debt Service Reserve Fund if necessary to restore the Debt Service Reserve Fund RequirementEServicing Fees, Indenture and Program Expenses Due for Current PeriodIndenture Expenses!Servicing and Administrative Fees Debt Service Reserve Cap Int! Debt Service - Interest" Debt Service - Principal FIB SAP Bond Premium/Discount Notes Payable Revenue Account" Loan Acquisition Account Cap Interest Account& Debt Service Reserve Account) Debt Service Account - Interest* Debt Service Account - Principal! Accrued Interest on Investment Deferred Bond Issuance Costs Total Accounts/Funds Balance Prepaid Expenses Allowance for Bad Debt Unearned Student Loan Fees Bond Discount/Premium Due To/From other FundsTotal Repayment (a)investorrelations@vsac.org 1-29 Days Delinquent 240-269 Days Delinquent 270+ Days Delinquent Portfolio by Current Loan StatusSemi-Annual Interest DueSemi-Annual Interest Paid 650 - 699 700 - 749 750 - 799Quarterly Income StatementBond Direct Contribution Revenue# Federal Interest Benefits$ 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 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 ($)Original Pool Balance<Cumulative original pool balance acquired through prefunding .;Cumulative original pool balance acquired through recycling .JCumulative original pool balance acquired through additional note issuance .FCumulative original pool balance removed through loan sales / buybacks ..Cumulative Interest Capitalized on above loansEnding Original Pool Balance1$Cumulative Entered Repayment BalanceCurrent amount in repayment ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)KIncludes loans in Repayment and Interest Only Repayment, net of Refunds 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 72012 A Indenture2012 A 2012A-1 TrustImmediate RepaymentDeferred Repayment&Portfolio by Original Repayment OptionProgram Expens<esU 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($)2012A Master Indenture 2012A Trust) Debt Service Retirement Account Temporary COI Net Assets+ Debt Service Account - Retirement) Accrued Yield and Rebate - US Treasury,Principal and Interest Distributions 2012A-1,Principal and Interest Distributions 2013A-1/W.A. Time until Repayment includes Grace periodRepayment (months)Purchases and TransfersReduced Payment ForbearanceReduced Payment ForbLSixth: To the Debt Service Fund - Interest Account for any Subordinate BondsPSeventh: To the Debt Service Fund - Principal Account for any Subordinate Bonds<Eighth: To the Student Loan Fund during any Recycling Period5Ninth: To the Debt Service Fund - Retirement Account _Tenth: Released to the Corporation if Senior Parity Percentage conditions are met after release$Other Amounts Received in Collection 9/30/201510/1/15 - 12/31/15 12/31/201510/1/2015- 12/31/2015N/AbyB BtqCDD="EEFUxG *HH\I)6JKL M +N N P QvRSTUlVW$XDYZV[D\\o]j^#`JaaM,bMcdcde/fZgOiccB g2 ,mސ  dMbP?_*+%m A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MdXX",XX??&cU} T} T} $T} T} mT} $T} T} IT} IT} $T} $T} mT} T} mT} T} $ T ; ;             ; @ @                   )  _    D     ~  @      Y    K      UU   WUUUUUUUUUUU     5    B Q W U  @[j(A[j(A[qq@rj(A[j(A  ʡ?~  @W U  Mb?\OA\OA\UUUUUU|@sOA\OA  {W?~  @ @W U  Q?\@\@\rqi@s@\@  @Aj\:A\@ 3AsaA\aA  ;L?~  @W U5 6 /$?\xEA\xEA\*<@sxEA\xEA  dӅn?~  @W U5 7 &1?\jHA\jHA\@sjHA\jHA  ʡ?~  @ @W U5 8 @\jA\jA\VUUUU@sjA\jA  ʡ?~  M@DlDRRD660$ ! " # $ % & ' ( ) * + ,  -  . ;/ @0 1 2 3 4 5 6 7 8 9 : ; < = >  ?   W U5 9   @\<;A\<;A \VUUUf@ s<;A\<;A  ԃt?~ {@!W !U5 !: !!;On?!\ -A\ -A!\Ù@!s -A\ -A ! iIJH%?~ ! @@"W "U5 "; ""+?"\S0A\S0A"\VUUUUʞ@"sS0A\S0A " d҈eϡ?~ " @#W #U5 #< ##sh|??#\ e!A\ e!A#\*t@#s e!A\ e!A # ӇhƬ?~ # @$W $U5 $= $$@\ e!A\ e!A$\VUUUߑ@$s e!A\ e!A $ ӇhƬ?~ $ @2@%W %U5 %> %%ʡE?%\P6A\P6A%\j@%sP6A\P6A % C8Wͨ?~ % _@&W &U5 &? &&bX9Ȧ?&\@9A\@9A&\8+@&s@9A\@9A & f˝&?~ & @'W 'U5 '@ ''K?'\PK$A\PK$A'\98NS@'sPK$A\PK$A ' v$I#?~ ' @(W (U5 (A ((+Χ?(\\A\\A(\UUUUU@(s\A\\A ( ϐM?~ ( D@ )Vvvvvwv * *K( **tMtɤ*tVUUU@* 3AuU}AtU}A * ?* + +XXHXXHX , ,YYYYYYYYYYY .. . . N /WUUUUUU/ WHN 0 0 0 00TN 1 1 11L oA1\‰#1%A1x 1 1 1 L oA1 N2W 2U 2UUU2dff&4A2{@~ 2z2x 2 2 ~ 2 g2 N3W 3J 3JJJ3(A3EL#3z€A 3 3 ~ 3 w~3 N4W 4U 4UUU4WA4p= x14hSA4] 4 4 ~ 4 4 N5P 5J 5JJJ5A5;5333k/A5y 5 5 ~ 5 5 N6WUUUU 6 O6 ~ 6 6 N7W 7U 7UUU71α?77;Iϱ? 7 7 ~ 7 7 N8W 8U 8UUU8∴Dc@88+Ӈ#b@ 8 8 ~ 8 A@8 N9W 9U 9UUU9ʨ@ D z@ 9 9 ~ 9 9 N:W :U :UUU:@ A ġ@ : : ~ : : N;W ;U4 ;UUU; }z_*@;aO; D @ ; ; ~ ; ;-; N< <V <VVV< Tq&Շ@<<oׇ@ < < ~ < = =XXXXXH = = X= %A=  > >YYYYYY> N ? YN D l$00D,RJtt|Z8@ ;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 CUUU~ C/C( A~ C# C  C DW DU DUUUD D  D X ~ D EW EU EUUUE6#A@"A E W  E UH E M:AFW FU FUUU~ F'rfTFQO~ FIA F W  F UH ~ F GW GU GUUUGKW@ G W  G UH ~ G HW HU HUUUH H W H UH ~ H IW IUI IUUUI}R I  I V ~ I @)JP JJ JJJJJ)\bVVAJLn'JhSA J  J Y J AKWUUUUK LW LU*LUUU L N M MV+MVVV M  M O N NXXXXXX N  N  O OYYYYYY O  O X O ffffyA P W P GH ~ P \tP N Q,Q Q C Q I ~ Q ÄQ NRWUUUUUU R ( R RY R Hz~AR NS S S SS NT T-T T T UW UU. UUUUUL oAU \‰#U%AU!WVV VW VU VUUUV V"W## V WW WU2 WUUUWfff&4AW {@~ Wz W!W W W W NXW XU XUUU~ X@X > ףp%x@~ X1@ X WX $\?8ZAX %??X Yn5G/YW YU YUUUY  Y W~ Y &@Y 'E?~ Y ZW ZU ZUUUZWAZ p= x1ZhSA Z WZ \•+NZAZ (vh?Z [W [U [UUU[  [ W [ \W \U \UUU\)*\ W \ \ \ N]W ]J ]UUU]+֣pA],@ur;]\W:A]] ] ] -= ڎuA] .Iod?] M6@^WJUUU  ^ ~ ^ /)I^ 0D5a 2?^ kZp;@_W _J/_UUU  _ ~ _ /;g_ 0>pb?_ ( P4@Dl&\tnrnnn,<LDT4ZRHLrdbxZ`abcdef ghijk l@ m;n@opqrstuvwxyz{ | };~`W `U0 `UUU`ɤ  3U}A ` Q~ ` /`` 0M>R{?` xt.@aW aU aUUUacҐ E:BCa 123 bW bU6 bUUU~ b@b y@~ b \ b b 4ffffyAb (J"ey?b cW cUJ cUUU~ cZ c (ݠ@~ c h c %c 5%Ac ?c dW dU dUUUd)*jd eWUUUUe+]X8Ae,Pz*3eHz~Ae] e e M e 67 fW fJ1fJJJ89:f gWUUUU89:g NNNNN hW hU hUUUh; ?hh<kN?h NNNNN i iV iVVVi= ?ii<kN?i NNNNN j> jX jjXXXXj NNNN k kYYYYYY lUUUUUUUUU m mUUN "nWUUUUUUUUUNNN o? o!o oo o $o NNN p? p" p# p@" pA# p " p B# p NNN qW qU qUUUqC@C>@qD= 3uAqD= ڎuAq Ei2t?q FIod? q NNN rW rU rUUU$rCC@DD@G r FE? r NNN sW sUP sUUUsC7@C4@D2D`s G6XT~?s FM>R{? s NNN tW tU tUUUtC@r@CPp@D ,SD)It Gȑ10?t FD5a 2? t NNN uW uU uUUUuC؃@C@uDףp\AuD\?8ZAu Ge?u F?? u NNN vW vU vUUUvCS@CQ@vD=1A~ vD;gv Gl*Yɠ?v F>pb? v NNN wW wU wUUU*wCCDDGF w NNN xW xU xUUU*xHHIIJK x NNN y yK% yVVLyMʨ@Mz@ytL oAyt%A~ y N?y O? y NNN z zX zzXXXXXXPQNNN { {YYYYYYYYRSNNN "|YYHHHHHHHTTNNN }* }NNN "~WUUUUUUUUUNNN ? !   $ NNN DBlVV~@.jjL&$2&dxr~~ffF2&2&@  ;@@  ;@? " # @" A# " B# NNN W U( UUUC@C0@D ף;AVACG1ђUA UEӷ? Uh|O]h? NNN W U UUUC@C@DA9_ACHztx _A Uk ۼ? U>^? NNN W U) UUUHԛ@H|@IG_sAHfffasA Vk? V"y? NN  K% VVLMʨ@Mz@tL oAt%A N?O? NNN XXXXXXXPQNNN YYYYYYYYRSNNN WWUUUUUUU NNN L NNN "WUUUUUUUUUNNN ? !  $ NNN ? " # X" Y# " B# NNN W U UUUCN@C@D4vAD= SvA E#? F?1i? NNN W U UUUC@e@C@b@D3*D 4A G,t"? FM? NNN W US UUUC=@CD@D(\A~ DcZ  G" EW4? F ܍? NNN W UT UUUC6@C.@D&kDl GK r}? F+i~? NNN W UU UUUC3@C,@DD G 5l? Fm#z^y? NNN W UW UUUC@C?DgDg(A G/ZO? F =4? NNN W UV UUUC@C@D#D+ GiyQ? FOZXQ[? NNN W UX UUU*CCDDGF NNN W UY UUU*CCDDGF NNN W U UUU*CCDDGF NNN W U UUU*HHIIJK NNN  K VVLM6@Mp@tTxAt(\xA N?O? NNN H ZHH[[[[T\NNN YYYYYYYYRSNNN NN ' WUUUUUUUUU ]]]] !  $ ]]]] " # " # " B#W U[ UUUC0@Cp~@D|D3s E |t? ^d?Dlx22,2&dx~~~~ffffF2, \h            ; @               ; @       W UZ UUUCj@Ch@D333 ^xADzn9xA GA2}? Uw ?W U\ UUUC>@C=@D#'_D Gaۿ~݄? U9O?W U9 UUUC@h@Cg@DK:DG@ BA GOM? U}?W U] UUUCR@C@R@DvoD[ G tew? UUۙ?W U^ UUU*HHIIJV  K3 VVVMʨ@Mz@tL oAt%A N? O? XXXXXXXXX YYYYYYYYY  WUUUUUUUUU  ! & $  ]]]_ " # " # " B#W`y&1? UUaC r@Cq@DG,HbtF EZ/z? Ff*_?W~ `@ UUaC0w@Cw@Dn-cba G}Y5? F?#?W`L7A`? UUaCs@Cr@DG`BbE@ GVr ? Fޔh?W`Dl? UUaC@CH@D(\\cAb{acA G*`}? FM e;?W`Q? UUaCz@Cz@D;VXcb}` G>b? Feޝ?W`MbX9? UUaH@H@I$'cAcQFbA JRǔ? Kqg? K VVVMʨ@Mz@tL oAt%A N?O? HHHHUUUUU YYYYd M WUUUUUUUUU ]]]] ! & $ ]]]] " # " # " B#W UN UUU*CCDDE^ W U UUUCo@Cn@D7O,?D,< GIƥq? UL?W U UUUC@C@DaYbAD> ׃4bA Gv3u^? UJ^??W U UUUC@C@Dz7mADfff>mA G2ȵ ? Uçk?W UO UUUHh@H(@IimXAIP_XA J? V՗Z/?D lnznV,,, \trnrrx,,, \hVn     K: VVVMʨ@Mz@tL oAt%A~ N? O? HHHHUUUUU YYYYd (,(  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 oo7 yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 (h#%  dMbP?_*+%Z B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MdXX"5XX?Q?&cU} $N} N} IN}  N} $N} mN} $N} N} $N} IN} N} $ N} $ N} " N} ##N} $$ N$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ ;   L   LL  ~  @    LL <  Y  LL e= fffffffMGGGGG &gGGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#hOOOOOOi hOOOi ,GGGGGGGGGGGGGGGGGGG# P GGGGGG~ j @   ~ j @, GGGGGGGGGGGGGGGGGGG# PGGGGGGk PGGGk , GGGGGGGGGGGGGGGGGGG# PG J GGGGl M GGG  l4333@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ lRS( M GGG ~ l^@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ l`#A W+ GGG ~ l, GGGGGGGGGGGGGGGGGGG#M UGGGGG~ lIA WGGGl ,GGGGGGGGGGGGGGGGGGG#MGGGGGGm MGGGl ,GGGGGGGGGGGGGGGGGGG#M G>GGGGG~ lV MGGGl ,GGGGGGGGGGGGGGGGGGG#M G@GGGGGl> ףpP@ MGGGn ,GGGGGGGGGGGGGGGGGGG#M GEGGGGG~ lA M  J  GG  o4333{@,GGGGGGGGGGGGGGGGGGG#M UWGGGGG~ l pIIIq ,GGGGGGGGGGGGGGGGGGG#MGGGGGGm RRRS ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ l\*A,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ l  R OOO ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ l ,GGGGGGGGGGGGGGGGGGG#MGGGGGGm ~  j @,GGGGGGGGGGGGGGGGGGG#MGGGGGGl HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGGl  M  GGG ~  l r,GGGGGGGGGGGGGGGGGGG#MGGGGGGl  M  GGG  l= ף#A MGGGGGGl  W,  GGG ~  lMGGGGGGl  W-  HHH  lOAMGGGGGGl  P.  GGG  tU? MG JFGGGGop= (ZA  M| GGGi Dl&TF2Z^^~^~~^j~j^XFJJ !u"u!#u$u%u&u'u(u!) *; +; ,x@-.@/0123456789:;<=>? pIKIIIIq M} GGG ~ l ! !ZsZZZZt ! M~ ! GGG ! lffffn@ " "vvvvvvw " P/ " GGG " uH0?#HZZZZZZZ # W # GGG ~ # l [$HZZZZZZZ $ Z0 $ III $ aw↏?%HZZZZZZZ % 1% HHH &HZZZZZZZ & 2& HHH 'HZZZZZZZ ' 3' HHH (HZZZZZZZ ( 4( QRRS *eG *ffffffffffffx "+gGGGGGGGGGGGGG ",hOOOOOOOOOOOOi -PH-GGGGGGGGGG - yI- I - zJ".MGGGGGGGGGGGGm /M /JF/GGGGGGGGG{{ / lp= (ZA"0MGGGGGGGGGG{{l 1M 1J1GGGGGGGGG ~ 1 {1 {1 lp= (ZA"2MGGGGGGGGGG{{l 3M 3J3GGGGGGGGG 3 {4333{@3 {3 lp=YA"4MGGGGGGGGGG{{l 5M 5J5GGGGGGGGG ~ 5 {,[A5 {5 lp=,XA"6MGGGGGGGGGG|{l 7M 7J7GGGGGGGGG ~ 7 {7 {7 lp=,XA"8MGGGGGGGGGG{{l 9M 9J9GGGGGGGGG ~ 9 {9 {9 lp=,XA":MGGGGGGGGGG{{l ;M ;JR;GGGGGGGGG ~ ; {; {; lp=,XA"<MJGGGGGGGGG{{l =M =JS=GGGGGGGGG ~ = {= {= lp=,XA">MJGGGGGGGGG{{l ?M ?JT?GGGGGGGGG ~ ? {? {? lp=,XADN lFVVFJ::::2&&R&J&^&b&^&^&^&^&^&@ABCDuE F GHIJKLMNOP Q R S T U V W X  Y  Z [ \ ] ^ _ "@MJGGGGGGGGG{{l AM AJUAGGGGGGGGG ~ A { 3AA {A lp=SA$BMGGGGGGGGGG{{l}Cp CKVCIIIIIIIII ~ C ~oC ~C nRAC} D Dsm E "ERRRRRRRRRRRRS} GGOOOOOOiGHMGGGGG HP~ H @HIM IGIGGGGIVUU8%AIJM JGJGGGGG~ J7JGKM KGKGGGGG~ K7KG LMG LG?LGGGG L\LGMMGGGGGGGNM NGNGGGGGNUUUU@NGOM OGAOGGGGG~ OOGPM PGBPGGGGG~ PPG QMG QGCQGGGGQUUUU@QRMGGGGGGGSM SGSGGGGG~ SSGTM TUTGGGGG~ T 3ATG UMG UGUGGGG U\UGVMGGGGGGG WMG WJDWGGGG~ W@6.WGXRRRRRRSG ZKZOOOO Z Z Z Z Z  Z  Z  Z  [MGGGG \M \G \GGG\98@\UUUUU@\q1@\98^*@\ @~ \ z@\ 88`@\ 8@]M ]G ]GGG6]v@@@@ @@̱@@@ ^M ^G ^GGG6^v@@@@ @@̱@@@ _MG _G? _GG _\ _\ _\ _\ _ \ _ \ _ \ _ \D l&^(h24(<HDDFHDDJDDFF$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 { | } ~    `MGGGG aM aG aGGGaqq@aPUUUUU|@apqi@a8Q@a XUUUv@~ a z@a @8@a  q@bM bGA bGGG6b cM cGB cGGG6c dMG dGC dGGdqq@dPUUUUU|@dpqi@d8Q@d XUUUv@~ d z@d @8@d  q@ eMGGGG fM fG fGGG6f gM gU gGGG6g hMG hG hGG h\ h\ h\ h\ h \ h \ h \ h \ iMGGGG jMG jJD jGG6jv@@@@ @@̱@@@ kRRRR mKmOOOO m m m  m! m " m # m $nMGGGG oM oG oGGGoIz@~ oP]@oq=g@oUUUUY@o UUUU@o qN@~ o @pM pG pGGG$p\1@@o@@@@ p @~ p @qM qG qGGG$q\1@@o@@@@ q @~ q @ rMG rG? rGG r\ r\ r\ r\ r \ r \ r \sMGGGG tM tG tGGGtXUUUmG@~ t@tpqh@tJ@t PUUUUY@t 88@~ t @uM uGA uGGG0u vM vGB vGGG0v wMG wGC wGGwXUUUmG@~ w@wpqh@wJ@w PUUUUY@w 88@~ w @xMGGGG yM yG yGGG0y zM zU zGGG0z 3A {MG {G {GG {\ {\ {\ {\ { \ { \ { \|MGGGG }MG }JD }GG$}\1@@o@@@@ } @~ } ;F ~RRRR D l$bb$bb$d$"pp"\\"\\"r"                                   LOOOO 6 7 8 9 : ;MGGGG M G GGG@@@n@~ @@ UUUUL@M G GGGm@$@p@S@ @@`@ M G GGGm@$@p@S@ @@`@ MG G? GG \ \ \ \ \ \MGGGG M G GGG*<@@XUUUU@XUUUf@~ ę@ PUUUUʞ@M GA GGG* M GB GGG* MG GC GG*<@@XUUUU@XUUUf@~ ę@ PUUUUʞ@MGGGG M G GGG* M U GGG* MG G GG \ \ \ \ \ \MGGGG MG JD GGm@$@p@S@ @@`@ RRRR LOOOO < = > ? @ AMGGGG M G GGGUUUUEH@:@Q@8@ 8d+@ UUUUe@M G GGG@@@ߥ@@`@ɿ@ M G GGG@@@ߥ@@`@ɿ@ MG G? GG \ \ \ \ \ \MGGGG M G GGG*t@XUUUߑ@j@8+@ @8NS@ PUUUU@M GA GGG* M GB GGG* MG GC GG*t@XUUUߑ@j@8+@ @8NS@ PUUUU@MGGGG M G GGG* D lt bb~ VV VV~ d t ll~ VV       M U GGG* MG G GG \ \ \ \ \ \MGGGG MG JD GG@@@ߥ@@`@ɿ@ RRRR PV~ n> @URRPPT2  7 ggD g2 :(2;  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MdXX"UXX??&cU} q} #q} mq} mq} q}  q} $ q:jmjjnnnnn o o o p ppppppppppppppppppp _kllllll %^^^^^^^ 8____________________________  `& `& aa  bX bZ aa aa c- dd c` dd caeRS(e# dd cbee dd ce`#Ae@"A dd ceIAeIA dd ce\*Ae@ d cee dd cFee dd cGee dd ccfWAfhSA dd cddd cee@e1@ dd cfeL oAe%A dd cgee dd chee dd ciee dd cjefff&4A~ ez dd cee dd cee ddD@ l$$$::$$FFFFFFFFT$FTFFFPF p!p"p#p$p%p&p'p (p)p*p+p,p-p.p/p0p1p2p3p4p5p 6p78 9 ck ~ f fG}A dd!dd "cl"dd# #cm##ee #dd$ $cn$$ee $dd% %co%%ff %dd&dd' 'c''gףpA'g\W:A 'dd (cp(dd )cq)dd* *cr**eɤeU}A *dd+ +c++eSGeC +dd, ,cs,,eh! e \ ,dd- -c--ee -dd. .ct..ee .dd/ /cu//e h e h  /dd0 0cv00ee 0dd1 1cw11ee 1dd2 2cx22e'ej 2dd3 3cy33f\}ΘA3fHz~A 3dd4dd 5H5cggdd6d 6cz6d~ 6egq6e(,ܹQA 6dd7d 7c{7d~ 7fgq7f(,ܹQA 7dd8d 8c78d8hףpA8h\W:A 8dd 98"P$FFFT$$FFFFFFFFFT$PPT>@d999 7 ggD g2 5&>EK  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MdXX"bXX??&cU} $} m!} m} $5@@@      _klll '^^^^ ____________ ___ `E aaa b[ aaaa c ddd c ddd d c d~ ed cd~ ed cd~ e Ad cdeI"Ad cde= ףpP@d cd~ fc c dddd cdeffff&Ad cd~ eE:2d cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ eKd cd~ eDTl"""00044040000000000 !"#$%&'()*+,-./0123 4 d c d~ e!d !c!d~ !e"d "c"d~ "e@#d #c#d~ #e$d $c$d~ $f{C4 %d %c%d~ %zo/ &c &ddd'd 'c'd~ 'e@(d (c(d~ (e@V@)d )c)d~ )e*d *c*d~ *e+d +c+d~ +ef@,d ,c,d~ ,f@-d -c-d~ -eco.dddd/d /{/|~ /}gq0||||1| 1{1|~ 1}c82||||3| 3{3|3~(,ܹQA.0000000000000004PH 0(  > @d37 ggD Oh+'0@HT` x Microsoft Excel@T6Y@\lm{;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook LSummaryInformation(DocumentSummaryInformation8