ࡱ>  g2\p Ba=  =xZJ #8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial"$"#,##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;\("$"#,##0\)                                                                      ff + 2)  + 2, 2*     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 / /<`@ @ +   l   h@ @    h @ @    h @ @  "x@ @   "| @ @   "| @ @    l@ @   "|   h@ @  "p @ @  "p @ @    h@ @   *x @ @   *x @ @    |@ @   p @ @  #| #|@ @  "x@ @   !x  !x !x  *x  h@ @   *x @ @   (x@ @   #|@ @   #|@ @   h@ @    h@ @   h@ @    h@ @   h @ @  !x@ @    h@ @   #|!@ @   !x@ @    h@ @    h@ @   #|!@ @   #| @ @   !x@ @    h@ @   "| @ @   "| @ @   !x @ @   "| @ @  # % "x@ @  #|@ @  #|@ @  . h@ @    h@ @   h @ @    h@ @   l @ @   l @ @   l @ @   h  h@ @    h@ @    h @ @    h@ @    h @ @   `@ @   `@ @    h@ @    h @ @   h@ @   1#| @ @   1#| @ @   h@ @   h @ @   h@ @   +   "| "| @ @  *x@ @   "|@ @   "|@ @   l@ @  !x@ @  !x@ @  !x "x@ @  "x@ @   H  H !x a!  !x @ @   h@ @    h@ @   "|@ @  "x!@ @  "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @  "x@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    l@ @   "|@ @   "| @ @    h@ @    l@ @    h @ @    H   h @ @    h @ @   h@ @   h@ @   H   h@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @  #|@ @  #| @ @    |@ @    | @ @    |@ @    | @ @    |@ @   % |@ @    | @ @   |@ @    | @ @   #|@ @   #| @ @   #|@ @   #|!@ @   #|@ @   #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x@ @   "x!@ @   "x@ @   "x!@ @    l @ @    L #|@ @  #|  #|  D  #|@ @   #|@ @   #|@ @   #|  #|!@ @   #|@ @   #|!@ @   #|@ @   h@ @    h@ @    h@ @    h@ @   h@ @    |@ @    |@ @    |@ @    |@ @    l@ @   l @ @    h @ @    |@ @    |@ @    |@ @    |@ @    h@ @    h@ @    l@ @   l@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @   )#|@ @   #|@ @   #|@ @   #| @ @   #|@ @   )#|@ @   #|@ @   #|@ @   #| @ @    h@ @  ) l@ @    l@ @    l!@ @    l@ @    l @ @    l @ @    l @ @    l  h@ @   h @ @   h @ @  )#|@ @  #|@ @   #| @ @  )#|@ @  #|@ @   #| @ @   h@ @   h@ @    h"@ @  +"x@ @  +"x@ @   h % l   l   l @ @   h @ @    l @ @    l @ @    h@ @    h@ @   #|!@ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @   #|@ @   #|@ @   #|@ @   #|@ @    h @ @    h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   ` @ @   d @ @   d a@ @   `@ @   ` @ @  "P ! h  h @ @    H  h @ @   ` "@ @  #x@ @  #x @ @   d  d  d@ @   D   h  h@ @   p@ @   t @ @   p  d @ @   d  t @ @   ` @ @   `@ @   `!@ @   `@ @   `!@ @   d@ @   d!@ @   t@ @   t!@ @   ` @ @   `! @ @  "X !x  !x  !x @ @   !| "x@ @  "x@ @  a! @ @   !x @ @   !x @ @   x "x @ @   !x@ @   !x @ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @  "x@ @  "x@ @   ` @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  )x@ @  )x x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  # %  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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`%kPrivate TCollection and Waterfall  Balance Sheet;#Income Statement  ;5  ;   ;0  ;   ;  ; 8bZ 3 A@@   HIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ Bal End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment Income%Other Amounts Received in Collection Total 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 Net Assets' 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 Other Fees 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 - 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 FeesProgram Expenses Debt Service Reserve Cap Int! Debt Service - Interest" Debt Service - Principal 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! 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! 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 PoolConversion to Repayment In Schoolmonths GraceTotal Not ConvertedW.A. Time sinceTotal Converted=W.A. Time until Conversion to Repayment includes Grace periodMatdate!Student Loans Receivable ActivityBeginning Balance Interest CapsClaim PaymentsConsolidation Payments DisbursementsRefunds to BorrowerBorrower Benefit RebatesSchool Refunds Write-offs Ending 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 Due&Portfolio by Original Repayment OptionImmediate RepaymentDeferred RepaymentU 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) / Cumulati<fve Purchases and OriginationsW2) (Payments from Guarantor + Borrower Recoveries) / Cumulative Defaults and Write-offsInterest Accrual(Debt Service Fund - Interest Account (a)Excluded from Available Funds&Cumulative Defaults and Write-offs ($)+ Debt Service Account - Retirement) Accrued Yield and Rebate - US TreasuryReduced Payment Forbearance Temporary COILoan TransfersPrincipal PaidReduced Payment Forb]3) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) - (Payments from Guarantor + @ Borrower Recoveries) / Cumulative Purchases and OriginationsLSixth: 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 release2015A-1 92428C JP 0 92428C JQ 8 92428C JR 6 92428C JS 4 92428C JT 2 92428C JU 9 92428C JV 7 92428C JW 5 92428C JX 3 92428C JY 1 92428C JZ 8 92428C KA 1 92428C KB 92015 A2015 A Indenture 2015A-1 Trust+Corporate contribution to Acquisition Fund 1/1/16 - 3/31/16 12/31/15 03/31/1601/01/16- 03/31/16N/AJC cDtDE)F:FrGAHRIIJ6KGKLM N O P MQ^ RbTsrUVgWx XY-%Z6 [[\]g^x__abdeg{hhhccB g2 ,m{4p  dMbP?_*+%s 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} T} mT} IT} $T} T} m T} mT} T} $ T ; ;             ; @      (  `    1     ~ @      C    L      UU  ~~~~~~~~~~ WUUUUUUUUUUU     4    (  R W 1 2 0@[jA[jA[@[jA[jA  x+R?~  @ @W 1 3 0@\\5A\\5A\h@\\5A\\5A  [?~  M@W 1 4 0@\@A\@A\@\@A\@A  [琺?~  {@W 1 5 0@\@w;A\@w;A\^@\@w;A\@w;A  琚`?~  @@W 1 6 0@\ 3A\ 3A\ @\ 3A\ 3A  :&oe?~  @W 1 7 0@\O2A\O2A\@\O2A\O2A  "5x+?~  @W 1 8 0@\j8A\j8A\@\j8A\j8A  x+R?~  @2@W 1 9 0@\0A\0A\+@\0A\0A  [琪?~  _@W 1 : 0@\pDA\pDA\@\pDA\pDA  sHM?~  @W 1 ; 0@\9A\9A\@\9A\9A  M0>?~  @W 1 < 0@\`6A\`6A\@\`6A\`6A  5x+?~  @W 1 = 0@\\5A\\5A\@@\\5A\\5A  [?~  @W 1 > 0@\ FA\ FA\Е@\ FA\ FA  oeCj?~  @ tttttt  K' 0r7tAr7tAr+َs7tAr7tA?   XXHXXHXH  YYYYYYYYYYYH  UD2 lDRRD660$$f22 ;!@"#$%&'()*+,-./0 1 2;3@456789:;<=@>?  ~~~~~ NNNNN !WUUUUUU! NNNNN " " " ""TNNNNN # # ##4gjA#GteA#= m"xA#uNNNNN $W $U $UUU$L= A$(A$t= ׏dA$uNNNNN %W %J %JJJ%G* kA%#@eA%333'|xA% NNNNN &W &U &UUU&"jA&p=*Ӭd~ &vAD&]NNNNN 'P 'J 'JJJ'ףpzA'@z$A'zn6{A'vNNNNN (WUUUU( NNNNN )W )U )UUU)Kl֝ ?))=yg?) NNNNN *W *U *UUU*'Nd@**52M#d@* NNNNN +W +U +UUU+@pp@ N@+ NNNNN ,W ,U ,UUU,@b@ @, NNNNN -W -U3 -UUU- `X@- ݷ@- @- NNNNN . .V .VVV. GYЇ@.. ч@. NNNNN / /XXXXXH/ NNNNN 0 0YYYYYY0 NNNNN 1 NNNNN 22~~~~~~3WUUUUUU4 4 4 44 TTTTT 5W 5U 5UUU5+?G E 5 6W 6U 6UUU6{@gA6)\he~ 6 X7W 7U 7UUU7AA8W 8U 8UUU8[[9W 9U 9UUU9|@`A|A:W :U :UUU:;W ;# ;UUU;<P <J <JJJ<"jA<p=*Ӭd~ <vAD=WUUUU>W >U)>UUU? ?V*?VVVD l:.Tttrpt.jjXXrj::&RXZDDDDDZ.@A B C;D@EFGHIJKLMNOPQRST UVWXYZ[\] ^ _; @ @XXXXXX@ TTTTT A AYYYYYYB N C+C~~~~~~ C C NNNDWUUUUUUD WHNNNE E E EE NNNF F,F F F F 4gjA F NNNGW GU- GUUUGRͿeAG(\jAG= m"xAG G G ~ G # G NNNHW HU HUUUHHN H H ~ H ^ H NNNIW IU1 IUUU~ I#'I4333pA~ I3HI I I ~ I I NNNJW JU JUUUJAqa@ J J ~ J J NNNKW KU KUUUK K K K ףpifA K NNNLW LU LUUUL̜EoALq= eYj~ LvAD L L ~ L S@ L NNNMW MU MUUUM M M ~ M M NNNNW NU NUUUN N N ~ N 6 N NNNOW OJ OUUUOG:zAOףp^ AOfff*7{AO] O O ~ O  ` O NNNPWJUUU P 'P ~ P P NNNQW QJ.QUUU Q Q HQ = m"xA Q NNRW RU/ RUUUR7tA7tAR NNNSW SU SUUU~ S_ SGzĐ~ S/S HNNNTW TU5 TUUUTE^A+َT YNNNUW UU$ UUUUUU HNNNVW VU VUUU~ V WxV!gfff@~ V "V NNNNNNWWUUUUW$I8uAW 1z@Wq= k:uAW]NNNNNNXW XJ0XJJJ"#$X NNNNNNYWUUUU"#$Y NNNNNNZW ZU ZUUUZ%oE|?ZZ&D?Z NNNNNN[ [V [VVV['oE|?[[&D?[ NNNNNN \ \X \(\XXXX\ NNNNN ] ]YYYYYY^HHHHHHHH_) __~~~H __~ D"l:&H0Thz~zzPhZlZZlbD0llN&` a b c d e f g  h i  j ;k l m n o  pq r@ s;t@uvwxyz{|}~`UVVUH*+++ ` aU,, a aH a  aXX ~ a bU b b b bH bW  bUHH b gq`xAc cUc-ףp]BhAc.dɰ?cvϚr6 ccH cW  cUHH ~ c d dU~ d/7 d0'?dt# ddH dW  dUHH ~ d e eUe iAe1"8? eH eW eUHH ~ e fU f fH f fV ~ f 2X gU g g g gH g g3YY g p= rxxAh hh4333)XAh5 q?hT{k@ hhHi ii6?UAi7 +?iEL@ i iHTNi Tj j~ j6#j7`jj?jy݌@ jjH jjO k k)~ k62Ak7fDm>?k`[v@ kkH*+++ k lH899H l lXX l G4gAm mm:G4gAm1? mUH mW mGHH ~ m ;rfn n$n;> m"xA~ n? nH n" nI ~ n 2N@oH o' oRYY o G1gAp p p(p<<=HHqHH"rUUUUUUUUU ss~~~~~~~~~UU sN$tWUUUUUUUUUNNNNu> u u uu u #u NNNNv> v! v" v?! v@" v ! v "v NNNNwW wU wUUUwA^@A؁@BSs wB333)XAw C3?w D q?w NNNNxW xU xUUUxA@A?@xBQRA~ xB7 x EF,?x D'?x NNNNyW y% yUUU$yAA@BB2AE y DgDm>?y NNNNzW zU zUUUzA@X@A|@BnzB?UAz E1tEz?z D +?z NNNN{W {U {UUU{A0@A @{BRZA{Bףp]BhA{ E    # UU N> ! " ?! @" ! " NNNN  Vz@V@V-QW ףWA CJvE4? XA'D? NNNN  V0{@VP~@VOWATiVA E?h? X$? NNNN  V@V@VHz$[AWfff&EiA EY? X -? NNNN$YYZZH[NNNN K$ \\]K@KN@r4gjAr= m"xA L?M?  NNNN X (XXXXXXNONNNN "YYYYYYYYPQNNNN^^UUUUUUU NNNN M"~~~~~~~~~NNNN$WUUUUUUUUUNNNN>    # NNNN> ! " _! `" ! " NNNNW U UUUAi@A@Bke-B)\"9CeA C(\栐? D& U? NNNNW U UUUA$@A@Q@B>@BK E2%g;? Dǭ ~? NNNNW UT UUUA@A@Be2ABo E^v\x? D}it? NNNNW UU UUU$AA?BB AE  D[*n0? NNNNW UV UUU*AABBED  NNNNW UX UUU*AABBED  NNNNW UW UUU*AABBED  NNNNW UY UUU*AABBED  NNNNW UZ UUU*AABBED  NNNNW U UUU*AABBED  NNNNW U UUU*FFGGHI  NNNN K VVJK`k@K@r &/r> X gA~ L? M? NNNN H aHHbbbbcdNNNNDTlH4(4&lz(H4.4(fzthhhhhhh  ;@   ; @               "YYYYeeeefgNNNN NNN &~~~~~~~~~ WUUUUUUUUU hiiii    # hiiii ! " ! " ! "W U\ UUUA`r@A0t@Br\1BS?T C_z? jZ?W U[ UUUA,@A<@Bq= dABQ6rA E A? k$ ?W U] UUUA*@A,@BB E>\+? km7~?W U8 UUUAP@AV@BSiB. Ekˁƪ? k=mA?W U^ UUUAA@AF@B7:Bˏ E@ Xx? kBbԷ?W U_ UUU*FFGGHl  K2 VVVK@KN@r4gjAr= m"xA~ L? M? XXXXXXXXX YYYYYYYYY ~~~~~~~~~ WUUUUUUUUU m   % #  hiiin ! " ! " ! "W~ }@ UUoAz@A@B-Qp ףWA CJvE4? DA'D?W}h|?5? UUoA0{@AP~@BOpATiVA E?h? D$?W~ }@ UUo*AABpED W} rh? UUoA@A@BHz$[Apfff&EiA EY? D -?W}UUoAABpED W}UUoAABpED W}UUoAABpED W}UUoAABpqD WUUUoAABpqD WUUUoFFGrsI  K VVVK@KN@r4gjAr= m"xA L?M? HHHHUUUUU D l4, \hnnnnV,,, \tz~V x     ; @           YYYY33333t N~~~~~~~~~ WUUUUUUUUU hiiii   % # hiiii ! " ! " ! "W UO UUU*AABBCj W U UUUAa@Ac@BO'BΉ0 E?? k*a"?W U UUUA@A@BS_bBHz \A Enk"? kg\?W U UUUAЈ@A@B\…eVABؖdA EKrg? k߆?W UP UUUF`w@FPy@G&BGmUx H~JZm? l4? K9 VVVK@KN@r4gjAr> m"xA L?~ M? HHHHUUUUU YYYY33333t `,, \hVnzn,(  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 @%$$] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @%&&] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 6S"0e @ ' ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 8S"0e @ ' ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 9S"0e @%] `>@U  "    uu uu aabbffuuggyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 $    dMbP?_*+%HB?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MdXX"6XX?Q?&cU} $N} N} m N}  N} IN} mN} N} N} N} IN} N} $ N} $ N} " N} ##N} $$ N$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ :   L   LL  ~ @    LL ;  C  LL u< vvvvvvvMGGGGG &wGGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#xOOOOOOy xOOOy ,GGGGGGGGGGGGGGGGGGG# P GGGGGG~ @   ~ @, GGGGGGGGGGGGGGGGGGG# PGGGGGGz PGGGz , GGGGGGGGGGGGGGGGGGG# PG J GGGG{ M GGG  {> ף@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ {+?G M GGG ~ {@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ {A M GGG ~ {, GGGGGGGGGGGGGGGGGGG#M UGGGGG~ {[  M  GGG ~  {,GGGGGGGGGGGGGGGGGGG#MGGGGGG| MGGG{ ,GGGGGGGGGGGGGGGGGGG#M G>GGGGG{q= Wv$A MGGG{ ,GGGGGGGGGGGGGGGGGGG#M G@GGGGG~ { MGGG} ,GGGGGGGGGGGGGGGGGGG#M GEGGGGG{(\M@ M  J  GG  ~> ף8@,GGGGGGGGGGGGGGGGGGG#M GFGGGGG~ { III ,GGGGGGGGGGGGGGGGGGG# MG BGGGG~ { RRRS ,GGGGGGGGGGGGGGGGGGG#MGGGGGG|,GGGGGGGGGGGGGGGGGGG#M G GGGGG~ {|A  S OOO ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ { ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ { ~  @,GGGGGGGGGGGGGGGGGGG#MGGGGGG{ HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGG{  M  GGG ~  { `@ ,GGGGGGGGGGGGGGGGGGG#MGGGGGG{  M  GGG ~  {N@ MGGGGGG{    GGG ~  {MGGGGGG{    HHH  {zxAMGGGGGG{  P  GGG  Q.X> MG JGGGGG~p=E?A  M~ GGGi Dl&TF2Z^^^~~J~^TFJJ !"!#$%&'(!) *; +; ,x@-.@/0123456789:;<=>? IKIIII M GGG ~ {  ! !a !a!!aaa ! M ! GGG ~ ! { ! " "eeeeee " P " GGG ~ " #Haaaaaaa # # GGG ~ # {N@$Haaaaaaa $ Z $ III $ Q.X>%Haaaaaaa % % HHH &Haaaaaaa & & HHH 'Haaaaaaa ' *' HHH (Haaaaaaa ( +( QRRS *uH *vvvvvvvvvvvv "+wGGGGGGGGGGGGG ",xOOOOOOOOOOOOy -PI-GGGGGGGGGG - J- I - K".MGGGGGGGGGGGG| /M /JG/GGGGGGGGG / {p=E?A"0MGGGGGGGGGG{ 1M 1J1GGGGGGGGG ~ 1 1 1 {p=E?A"2MGGGGGGGGGG{ 3M 3J3GGGGGGGGG 3 > ף8@3 3 {Qś?A"4MGGGGGGGGGG{ 5M 5J5GGGGGGGGG ~ 5 `A5 5 {QC:A5"6MGGGGGGGGGG{ 7M 7J7GGGGGGGGG ~ 7 7 7 {QC:A"8MGGGGGGGGGG{ 9M 9J9GGGGGGGGG ~ 9 9 9 {QC:A":MGGGGGGGGGG{ ;M ;J,;GGGGGGGGG ~ ; ; ; {QC:A"<MJGGGGGGGGG{ =M =J-=GGGGGGGGG ~ = = = {QC:A">MJGGGGGGGGG{ ?M ?J.?GGGGGGGGG ~ ? ? ? {QC:AD~ lPvRFJ::::2&&R&J&^&b&h&^&^&^&^&@ABCDE G HIJKLMNOP Q R S T U V W X Y  [  \ ] ^ _ "@MJGGGGGGGGG{ AM AJ/AGGGGGGGGG ~ A A A {QC:A"BMGGGGGGGGGG{ C CK0CIIIIIIIII ~ C C C }QC:AC D D| E "ERRRRRRRRRRRRS HHOOOOOOyGIMGGGGG IQ~ I@IJM JGJGGGG~ J+َJKM KGKGGGGG~ KKGLM LGLGGGGG~ LLG MMG MG?MGGGG MGMGNMGGGGGGGOM OGOGGGGG~ O+َOGPM PGAPGGGGG~ PPGQM QGBQGGGGG~ QQG RMG RGCRGGGG~ R+َRSMGGGGGGGTM TGTGGGGG~ TTGUM UUUGGGGG~ UUG VMG VGVGGGG VGVGWMGGGGGGG XMG XJDXGGGG~ XXGYRRRRRRSG \=\OOOO \2 \3 \4 \5 \ 6 \ 7 \ 8]MGGGG ^M ^G ^GGG0^@h@@^@ @@@ _M _G _GGG0_ @8 D&^&h24(<DDDFDDDFDDFF"\` 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 { | } ~  `M `G `GGG0` aMG aG? aGG aG aG aG aG a G a G a GbMGGGG cM cG cGGG0c@h@@^@ @@@ dM dGA dGGG0d eM eGB eGGG0e fMG fGC fGG0f@h@@^@ @@@ gMGGGG hM hG hGGG0h iM iU iGGG0i jMG jG jGG jG jG jG jG j G j G j GkMGGGG lMG lJD lGG0l mRRRR o=oOOOO o9 o: o; o< o = o >pMGGGG qM qG qGGG*q+@@@@@@Е@ rM rG rGGG*r sM sG sGGG*s tMG tG? tGG tG tG tG tG t G t GuMGGGG vM vG vGGG*v+@@@@@@Е@ wM wGA wGGG*w xM xGB xGGG*x yMG yGC yGG*y+@@@@@@Е@ zMGGGG {M {G {GGG*{ |M |U |GGG*| }MG }G }GG }G }G }G }G } G } G~MGGGG MG JD GG* DT l\"\\\^"\\"^"t VVV~ VVVX VV~   RRRR 4>@URR^^^ 2  7ggD g2 9 }"  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&cU} q} #q} mq} mq} q} $ q9  j m j j n n n n n o o o p p p p p p p p p p p p p p p p p p p p `klllll @^^^^^^ 7________________________  `? `?   bD bE    c,  ca   cbe+?Ge E   cce{@gA~ e X  ceAeA  ce[e[  ce|@e|A  cee  c&ee  cdf"jA~ fvAD ce  cfe@~ ea@  cge4gjAe= m"xA  chee  ciee  cjee  cke e3H  clfHz kAfw:|xA  cm D| l"""@@**LVLLLLLV*VZLLLLZ p! p" p# p$ p % p& p' p( p) p* p+ p, p- p. p/ p0 p1 p2 p3 4 5  6 7 8  cn  ee  ! !co!!ee! " "cp""ff" # $ $c$$gp=JzA$gfff*7{A$ %cq% &cr& ' 'cs''e7tAe7tA' ( (c((ee/( ) )ct))ecCe+َ) * *c**ee* + +cu++ee+ , ,cv,,ee, - -cw--ee- . .cx..ee. / /cy//eye "/ 0 0cz00fG uA0fq= k:uA0 1 2c{2 3 3c|33e= S&VA3eףpMWA3 4 4c}44f= S&VA4fףpMWA4 5 5c655hp=JzA5hfff*7{A5 6|| 7| 8||6*LLLZ**LLLLLLLLLZ*ZZZ>@d  999 7ggD g2 2%@-1  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&cU} $} m!} m} $} 2@@@      `klll A^^^^ ____________ ___ `A aaa bF aaaa c ddd c ddd d c d~ eAd cd~ ed cd~ ed cd~ f߬ c dddd cd~ e˕d cd~ ekd cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ e `@d cd~ ed cd~ ed cd~ ed cd~ e@DHl"""00000000000000000 !"#$%&'()*+,-./0 1 d c d~ e!d !c!d~ !fA"d "c"d~ "w kq #c #ddd$d $c$d~ $e@F@%d %c%d~ %e@Q@&d &c&d~ &e'd 'c'd~ 'e(d (c(d~ (eX@)d )c)d~ )fz@*d *c*d~ *e+dddd,d ,x,y,z= S&VA-yyyy.y .x.y~ .z2 /yyyy0y 0x0y0{ףpMWA(4T0000000000404PH 0(  >@d07ggD Oh+'0@HT` x Microsoft Excel@k6ȟ@IAm;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook2SummaryInformation(DocumentSummaryInformation8