ࡱ>  g2\p Ba=  =K8@"1Arial1?jCalibri1?jCalibri1?jCalibri1jArial1jArial1jArial1jArial1jArial1jArial1jArial1jCalibri1 jCalibri1jCalibri1 jCalibri1 jCalibri1jCalibri1jCalibri1,>jCalibri1>jCalibri1>jCalibri1 jArial1>jCalibri1 jCalibri1jCalibri1@jHelv1?jCalibri1h>jCambria1jCalibri1jArial1jArial1jArial1jArial1hjArial1jArial1jArial1jArial1jArial1jArial1jArial1.jTimes New Roman1jArial1jArial1jArial1jArial1.jTimes New Roman1jArial1jArial1jArial1jArial1jArial"$"#,##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% "$"#,##0 m\/d\/yyyy "$"#,##0.000.0 #,##0.0 0.0_);\(0.0\)"$"#,##0;\("$"#,##0\)                                                                      ff + 3)  + 0+ 3, 3*     P@ @  P@   @        `@ @     %  %           0   a@ 8   `   h  `@ @   h  h@ @  x  `@ @   h@ @   @  `@ @   h@ @   h @ @   ` @ @   ` @ @    H   h   h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ !p @ @  $  , - -  &  (  *  +   "|@ @   "|@ @   h@ @   l@ @   l@ @   "|@ @   "|@ @    L  L )<@ @ . / . .<`@ @ + *   l   h@ @    h @ @    h @ @  "x@ @   !"| @ @   !"| @ @    l@ @   !"|   h@ @  "x@ @  "p @ @  "p @ @   ! h@ @   *x @ @   *x @ @   ! |@ @   p @ @  !#| !#|@ @  "x@ @   !x  !x !x  *x  h@ @   *x @ @   (x@ @   !#|@ @   !#|@ @   h@ @    h@ @   h@ @    h@ @   h @ @  !x@ @    h@ @   #|!@ @   !x@ @    h@ @   !x@ @    h@ @   #|!@ @   #| @ @   !x@ @    h@ @   "| @ @   "| @ @   !x @ @   "| @ @  # %  h @ @  1 h@ @    h@ @    h@ @  !#|@ @  !#|@ @   l @ @   l @ @   l @ @    L  l @ @   h !x@ @    h @ @    h@ @    h @ @   `@ @   `@ @    h@ @    h @ @   h@ @   A#| @ @   A#| @ @   h@ @   h @ @   h@ @  "x@ @  "x@ @   "|  H   L !x@ @  !x q!  !x @ @   h@ @    h@ @   ! l@ @   "x@ @   "x@ @   !"|@ @   !"|@ @   "|!@ @   "x@ @   "x@ @   !"|@ @   !"|@ @   !"| @ @   "x@ @   "x@ @   !"|@ @   !"|@ @   !"| @ @    h@ @    h@ @   ! l@ @   !"|@ @   !"| @ @    h@ @   l@ @   h@ @   l@ @    h @ @    H   h @ @    h @ @   H   h@ @   #|@ @   #|@ @   #|!@ @   #|@ @   #|  #|!@ @  #|@ @  #| #|!@ @    h@ @    h@ @   ! |@ @   ! | @ @    |@ @    | @ @    |@ @   % l@ @    |!@ @    |@ @    l@ @    |!@ @   #|@ @    h@ @   #| @ @   h@ @   #|@ @   #|@ @    L  #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x!@ @   "x!@ @   H  L   l @ @   D #|@ @   #|@ @   #|  #|!@ @   !#|@ @   !#|!@ @   !#|@ @    h@ @    h@ @    h@ @   h@ @    |@ @   ! |@ @    |@ @   ! |@ @    l@ @   l @ @    h @ @    |@ @    L   |@ @   ! |@ @    l @ @    h@ @    h@ @   L  l@ @   !x@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   )#|@ @   #|@ @   #|@ @   #|!@ @   D  D  )#|@ @   #|@ @   #|@ @   #|!@ @  ) l@ @    l@ @    l!@ @   ! l@ @   ! l @ @   ! l @ @   ! l @ @   ! l  h@ @   h @ @   h @ @  )#|@ @   #|!@ @  )#|@ @  #|@ @   #|!@ @   h@ @   h@ @    h"@ @  +"x@ @  +"x@ @   l  ! l @ @    h@ @    h@ @    h@ @    h @ @    h"@ @   `"@ @    h@ @   ` @ @   `@ @  "| @ @  "x @ @   d @ @   ` @ @   d @ @   d a@ @   `@ @   ` @ @   d @ @    h ! h   h @ @    H   h @ @    h @ @   ` "@ @    h #x@ @  #x @ @   d  d  D  d@ @   h@ @   p@ @   t @ @   p  d @ @   d  t @ @   ` @ @   `@ @   `@ @   d@ @   t@ @   ` @ @   `!@ @   `!@ @   d!@ @   t!@ @   `! @ @  "x@ @  "x@ @  "x@ @  "x @ @  "X !x  !x  !x @ @   !| q! @ @   !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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2 .Comma 3/&Currency0. Currency [0]1Explanatory Text65Explanatory Text 2GoodGood3 Heading 1( Heading 14 Heading 2( Heading 25 Heading 3( Heading 36 Heading 4( Heading 47( Hyperlink 8Input Input9 Linked Cell, Linked Cell :Neutral$Neutral"Normal;Normal - Style1 <Normal 2= Normal 2 2 >Normal 3 ?Normal 4 @Note Note AOutput"OutputB$PercentC Percent 2D Percent 3 ETitle Title FTotal TotalG Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`jPrivate Collection and Waterfall Balance Sheet#Income Statement  ;7  ;~   ;3  ;   ;  ; 8ZR3 A@@   JIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on LoansMaturity Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment 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 Refunds Due&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 Status2010A-1 92428C FQ 2 92428C FR 0 92428C FS 8 92428C FT 6 92428C FU 3 92428C FV 1 92428C FW 9 92428C FX 7 92428C FY 5 92428C FZ 2 92428C GA 6 92428C GB 4 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<Sixth: To the Operating Fund for payment of Program ExpensesISeventh: To the Student Loan Fund during any applicable Recycling PeriodTEighth: To the Debt Service Retirement Account (after any Recycling Period end date)_Ninth: Released to the Corporation if Senior Parity Percentage conditions are met after release!Servicing and Administrative FeesProgram Expenses2010 A Indenture2010 A 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 - 799 2010A-1 TrustQuarterly 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 IndenturebIncludes loans in Repayment, Interest Only Repayment, or Reduced Payment plans, net of Refunds DueWeighted Average Payments MadeW.A. Time until (a) % of PoolConversion to Repayment In Schoolmonths GraceTotal Not ConvertedW.A. Time since Claim FiledTotal Converted=W.A. Time until Conversion to Repayment includes Grace period!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 DuePeriodic Principal PaidPrincipal Shortfall+Principal and Interest Distribution SummaryCollateral Pool Characteristics Amount ($).Cumulative Interest Capitalized on above loans$Cumulative Entered Repayment BalanceCurrent amount in re<payment ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)Original Pool Balance<Cumulative original pool balance acquired through prefunding 1;Cumulative original pool balance acquired through recycling 1JCumulative original pool balance acquired through additional note issuance 1FCumulative original pool balance removed through loan sales / buybacks 1Ending Original Pool Balance2&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) / 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 Originations%Cumulative Defaults and Writeoffs ($) 12/31/2013$Other Amounts Received in Collection&Remaining amounts in Acquisition Fund ) Debt Service Retirement Account+ Debt Service Account - Retirement1/1/14 - 3/31/14 3/31/20141/1/2014- 3/31/2014) Accrued Yield and Rebate - US TreasuryN/ARuC CtjDDE9FFG(^H(IIb}J-KKL{ M\ Nz O {P P Q%SRUfVIWeXDYYZ{\\^^9``>ra bcd7fhisccB g2 ,?mK|ysc  dMbP?_*+%s A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MC odXXLetter"/XX??&U} V} V} $V} V} mV} mV} V} IV} V} mV} IV} $V} V} m V} mV} V} $ V ; ;             ; @     ;  *  c         ~  `@      E    N      WW   YWWWWWWWWWWW  O O v 7 O O O O O vT O 4Y W  0@]O"A]O"A]@]tO"A]O"A  n;?~  @Y W  @^`6A^`6A^UUUUUj@^u`6A^`6A  &ˎI?~  @Y W  Q?*^@w;A^@w;A^@I@^u@w;A^@w;A  D&X?~  @Y W  @^>A^>A^:8@^u>A^>A  ?~  7@Y W  @^>A^>A^qq8@^u>A^>A  ?~  d@Y W  Q?^j8A^j8A^rqA@^uj8A^j8A  .v>W?~  @Y W  @^`6A^`6A^UUUUUj@^u`6A^`6A  &ˎI?~  @Y W  @^ 3A^ 3A^q/@^u 3A^ 3A  e?~  @Y W  @^O2A^O2A^VUUUU@^uO2A^O2A  n;?~  `@Y W  @^A^A^qq8@^uA^A  ۠?~  I@Y W  /$?^CCA^O"A^B@^uO"A^O"A  n;?~  [@Y W  0@^BA^P!A^X@^uP!A^P!A  8̇?~  [@ Xyyyyzy  L) wrAwўw8Awxўwў?   ZZIZZIZI  [[[[[[[[[[[I  W  PPPPP D lDRRD660$$|22  @!"#$%&'()*+,-./0 1 2;3@456789:;<=@>? YWWWWWW PPPPP !OOOO !O !v !!VPPPPP " " ""p=j}qA"@D"gffi,qA"{PPPPP #Y #W #WWW#ף-b"A#@Q#T!A#{PPPPP $Y $Wb $WWW$aQ$ PPPPP %Y %K %KKK%,rA%(\j%(۶qA% PPPPP &Y &W &WWW&'BkЃR&_PPPPP 'R 'K 'KKK'G1tA'ףp'A'(etA'|PPPPP (YWWWW( PPPPP )Y )W )WWW)׳?))24Mس?) PPPPP *Y *W *WWW* Z*ZWb@** Ybb@* PPPPP +Y +W +WWW+ <@ > ě@+ PPPPP ,Y ,W ,WWW, L@ : @, PPPPP -Y -W6 -WWW-PT%-@-lV]V-xYj@- PPPPP . .X  .XXX.c=@.. @. PPPPP / /ZZZZZI/ PPPPP 00[[[[[[0 PPPPP 1 PPPPP 223YWWWWWW4OOOO 4 4 44 VVVVV 5Y 5W 5WWW5Q3A5(\nA~ 5'*5 6Y 6W 6WWW667Y 7W 7WWW7PAPA8Y 8W 8WWW80A0A9Y 9W 9WWW~ 9VH9> ףA~ 9+_:Y :W :WWW:;Y ;D ;WWW;<R <K <KKK<'BkЃR=YWWWW>Y >W+>WWW? ?X,?XXXD l.TttXrZt.jjXXrj::&RnNDDVDDD.@A B C;D@EFGHIJKLMNOPQRST UVWXYZ[\] ^ _; @ @ZZZZZZ@ VVVVV AA[[[[[[B  P C-C C C PPPDYWWWWWWD YIPPPEOOOO E E EE PPPF Fv.F! F F F z2uqA F PPPGY GW/ GWWWGz2uqAGQOG6,qAG G G ~ G f G PPPHY HW HWWWHǮǮ H H ~ H {^ H PPPIY IW3 IWWW~ I\I Q~ I# I I I ~ I I PPPJY JW JWWW~ J@J0\(~ J"@ J J ~ J J PPPKY KW KWWWK K K ~ K K PPPLY LW LWWWL'BkЃR L L ~ L IA L PPPMY MW MWWWM M M ~ M M PPPNY NW NWWWN N N ~ N N PPPOY OK OWWWO333rAOGAO\rAO_ O O ~ O O PPPPYKWWW P P ~ P P PPPQY QK0QWWW Q Q ZQ 6,qA Q "PPRY RW1 RWWWRўўR PPPSY SW SWWW~ SI:Sףp7S(\?mAS IPPPTY TW8 TWWWT'0#KT [PPPUY UWH UWWWUU IPPPVY VW VWWW~ V3V@zn4~ VG*V PPPPPPWYWWWWW#Iz"ZoAWQ@WIoAW_PPPPPPXY XK2XKKK$%&X PPPPPPYYWWWW$%&Y PPPPPPZY ZW ZWWWZ'"_?ZZ(9'7?Z PPPPPP[ [X [XXX[)"_?[[(9'7?[ PPPPPP \ \Z \Z\ZZZZ\ PPPPP ]][[[[[[^IIIIIIII  _* __I _'_ Dl:&H0ThzzzzzPhZpZZlbD0llN&` a b c d e f g  h i  j ;k l m n o  pq r@ s;t@uvwxyz{|}~`WXXWI+,,, ` (aW-- a  aI a- aZZ ~ a bW b b  b  bI bY. bWII b Gu5 tAc cW ~ c.{52c/Lzk?cمF+ c cI cY/ cWII ~ c d dWd01 d dI dY0 dWII ~ d e eW~ e{52e2Lzk? eI eY1 eWII ~ e fW f fI f) fX ~ f 3_ gW g g  g  gI g2 g4[[ g QDuAh hh5(jAh/o1x?h'9@ h hIh 6i i~ i7?͎i8h6_|8?iC+=@ i  iIVPi j j~ j7 j84cC ?jL-"X4@ j jI j*jQ9 k kk78 k kI+,,, k (lI::;I l+ lZZ l TnAl <m mmTnAm2&aA? mWI mY, mHII ~ m +]n n&n=gffi,qA~ n? nI n? nJ ~ n 3oI o) oT[[ o Q'BsAp p p>p??@IqII"rWWWWWWWWW ssWW sP$tYWWWWWWWWWPPPPuOOOA u"u uu u %u PPPPvOOOA v# v$ vB# vC$ v # v D$v PPPwY wW wWWWwE@F@wG333+6jAwG(jAw HP?w Io1x?w JPPPxY xW xWWWxF(@FG7@Gx HAǵxq?~ x Ix PPPPyY yW yWWWyF_@F_@yGq= e3A~ yG?͎y H#?y Ih6_|8?y PPPPzY zW zWWWzFk@F`i@zGHAA~ zG{52z HEm $'?z ILzk?z PKPP{Y {W {WWW{FN@FG@GbeG { Ha?>?{ I4cC ?{ PPPP|Y |W |WWW*|FFGGHI | PPPP}Y }W! }WWW*}LLMMNO } PPPP~ ~L& ~XX~P<@Pě@~wp=j}qA~wgffi,qA~ Q?~ ~ R?~ PPPP  Z ZZZZZZZSTPPPPD8l.ZvxtZvprdRxtH8&:(fz|hh  ;x@  ;x@@ "[[[[[[[[UVPPPP$[[IIIIIIIWWPPPP 3"XXXXXXXXXYPPPP$ZPPPPOOOA "  % PPP OOOA # $ B# C$ # D$ WW P 4 [r@[q@GkJz=GP; \? \6? PPPP  [u@[0u@G5RGP \~? \qA7? PPPP 5 [\@[@Gp= o>gAG֣p[-gA \[? \? PPPP$]]^^__PPPP L& ``aP<@Pě@wp=j}qAwfffi,qA Q?~ R? PPPP "ZZZZZZZSTPPPP "[[[[[[[[UVPPPPbbWWWWWWW PPPP O"PPPP$YWWWWWWWWWPPPPOOOA "  % PPPPOOOA # $ c# d$ # D$ PPPPY W WWWEГ@F@G(\hAGQ8riA H^ˇ6O? II? PPPPY W WWWFb@F\@G(GW H e}? I#xq? PPPPY WV WWWFH@FA@Gq= W5 A~ Gc  H? I(wHM? PPPPY WW WWWF7@F2@GGLvA Hj A? I|? PPPPY WX WWWF @F @G_oG'O H G? H ok? Io78k? PPPPY WY WWWF@F@GG[&p HVds? IR S? PPPPY W[ WWWF?FGѫ"AG Hi \-:?~ I PPPPY W\ WWW*FFGGHI  PPPPY W WWW*FFGGHI  PPPPY W WWW*LLMMNO  PPPP L XXP@P@w]]7mAwse? I5lc?YDl? WWF j@F`i@G?)G;d]' H$t_? I7Ox?Y7A`в? WWF k@Fj@G+-G7+ H}[G? Iq;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 @%] `>@P  "  gg  uu uu aabbffuu7 yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  >@  dMbP?_*+%F A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MC odXXLetter"<XX?Q?&U} $P} P} IP}  P} P} P} $P} P} IP} P}  P} $ P} " P} ##P} $$ P$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ =   M   MM  ~  `@    MM >  E  MM k? lllllllNHHHHH &mQQQQQQnHHHHHHHH,KHHHHHHHHHHHHHHHHHH#oQQQQQQn oQQQn ,HHHHHHHHHHHHHHHHHHH# R! HHHHHH~ p `@   ~ p `@, HHHHHHHHHHHHHHHHHHH# RHHHHHHq RHHHq , HHHHHHHHHHHHHHHHHHH# RH K HHHHr N HHH  r!>ۖ@, HHHHHHHHHHHHHHHHHHH# N W HHHHH rQ3A N HHH ~ r@, HHHHHHHHHHHHHHHHHHH# N W HHHHH~ rPA N HHH  ryZ/@, HHHHHHHHHHHHHHHHHHH#N W"HHHHH~ r0A  N  HHH ~  r,HHHHHHHHHHHHHHHHHHH#NHHHHHHs NHHHr ,HHHHHHHHHHHHHHHHHHH#N HAHHHHH~ r%A NHHHr ,HHHHHHHHHHHHHHHHHHH#N HCHHHHH~ rA@ NHHHt ,HHHHHHHHHHHHHHHHHHH#N HHHHHHHrGzS@ N  K  HH  uq= #@,HHHHHHHHHHHHHHHHHHH#N AHHHHHr vJJJw ,HHHHHHHHHHHHHHHHHHH# NH BHHHH~ r TTTU ,HHHHHHHHHHHHHHHHHHH#NHHHHHx,HHHHHHHHHHHHHHHHHHH#NHHHHHx  U QQQ ,HHHHHHHHHHHHHHHHHHH#N HHHHHH~ rVH ,HHHHHHHHHHHHHHHHHHH#N HHHHHH~ r ~  p `@,HHHHHHHHHHHHHHHHHHH#N HHHHHH~ r III ,HHHHHHHHHHHHHHHHHHH#NHHHHHHr  N  HHH ~  rX@,HHHHHHHHHHHHHHHHHHH#NHHHHHHr  N  HHH  rgfffANHHHHHHr  6  HHH ~  rNHHHHHHr  7  III ~  r2'NHHHHHHr  R8  HHH  =? NH KIHHHH~ uyQ  N HHHk Dl&TF2Z^^^~~rJj~~vJFFJ !|"|!#|$|%|&|'|(|!) *; +; ,x@-.@/0123456789:;<=>? vJLJJJJw N HHH ~ r ! !yzyyyy{ ! N ! HHH ~ ! r, ""}}}}}}~ " R9 " HHH " i/gۓ?#Iyyyyyyy # # HHH # rNA$Iyyyyyyy $ \: $ JJJ $ ^j\N?%Iyyyyyyy % ;% III &Iyyyyyyy & <& III 'Iyyyyyyy ' =' III (Iyyyyyyy ( >( STTU *kJ *llllllllllll "+HHHHHHHHHHHHH ",oQQQQQQQQQQQQn -RK-HHHHHHHHHH - L- J - M".NHHHHHHHHHHHHs /N /KI/HHHHHHHHH ~ / ryQ"0NHHHHHHHHHHr 1N 1K1HHHHHHHHH ~ 1 1 ~ 1 ryQ"2NHHHHHHHHHHr 3N 3K3HHHHHHHHH 3 !>@3 3 r:#IA3""4NHHHHHHHHHHr 5N 5K5HHHHHHHHH 5 > ףA5 5 rjHA"6NHHHHHHHHHHr 7N 7K7HHHHHHHHH ~ 7 7 7 rjHA"8NHHHHHHHHHHr 9N 9K9HHHHHHHHH ~ 9 9 9 rjHA":NHHHHHHHHHHr ;N ;K;HHHHHHHHH ; yZ/@; ; rzgIjHA"<NKHHHHHHHHHr =N =K=HHHHHHHHH ~ = = = rzgIjHA">NKHHHHHHHHHr ?N ?K?HHHHHHHHH ~ ? ? ? rzgIjHADX lFRVJJ::::2&&R&F&Z&l&b&^&^&b&^&@AB|C E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@NHHHHHHHHHHrAv ALAJJJJJJJJJ ~ A A A tzgIjHAA B Byzyyyyyyyyyys C"CTTTTTTTTTTTTU F&FQQQQQQnHGNHHHHH GS~ G `@GG "HN HHHHHHHH8AHIN IHIHHHHH~ IIHJN JHJHHHHH~ JJH KNH KHBKHHHH KIKHLNHHHHHHHMN MHMHHHHHM8AMHNN NHDNHHHHH~ NNHON OHEOHHHHH~ OOH PNH PHFPHHHHP8APQNHHHHHHRN RH#RHHHHH~ RRSN SW$SHHHHH~ SS TNH TH%THHHH TITUNHHHHHHH VNH VKGVHHHH~ VVHWTTTTTTUH Z@ZQQQQ Z Z Z Z Z  Z [NHHHH \N \H \HHH~ \@\UUUUUj@~ \@I@\:8@\ qq8@\ rqA@]N ]H ]HHH*] ^N ^H ^HHH*^ _NH _HB _HH _I _I _I _I _ I _ I@ D(h24(FHDDFHDDJDDFFt VV`abcdefghijk l mnop q r s t u v w x y z { | } ~  `NHHHH aN aH aHHH~ a@aUUUUUj@~ a@I@a:8@a qq8@a rqA@bN bHD bHHH*b cN cHE cHHH*c dNH dHF dHH~ d@dUUUUUj@~ d@I@d:8@d qq8@d rqA@dJeNHHHH eJfN fH# fHHH*f fJgN gW$ gHHH*g gJ hNH hH% hHH hI hI hI hI h I h IhJiNHHHH iJ jNH jKG jHH*j jKkTTTT m@mQQQQ m m m m m  m nNHHHH oN oH oHHHoUUUUUj@oq/@oVUUUU@oqq8@o B@~ o X@pN pH pHHH*p qN qH qHHH*q rNH rHB rHH rI rI rI rI r I r IsNHHHH tN tH tHHHtUUUUUj@tq/@tVUUUU@tqq8@t B@~ t X@uN uHD uHHH*u vN vHE vHHH*v wNH wHF wHHwUUUUUj@wq/@wVUUUU@wqq8@w B@~ w X@xNHHHH yN yH# yHHH*y zN zW$ zHHH*z {NH {H% {HH {I {I {I {I { I { I|NHHHH }NH }KG }HH*} ~TTTT B X VV*``*b t VV~ VV VV~ X>@UTR1 1= 2  7 ggD g2 9C #  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&U} s} #s} ms} ms} s}  s} $ s9lollppppp q q q r rrrrrrrrrrrrrrrrrrr cmnnnnnn ``````` :aaaaaaaaaaaaaaaaaaaaaaaaaaaa aaa b b cc ccc d@ dF cc ccccccc e. ffffff ed fffffff eefgQ3A~ g'* fff effgg fff efgPAgPA fff efg0Ag0A fff efgVHg+_ ff efgg fff eCfgg fff egfh'BhR ff ehfffffff eifg@g"@ fff ejfgz2uqAg6,qA fff ekfgǮgǮ fff elfgg fff emfgg fff enfg\g#  fff efgg fff efgg fff eofh pAh*oA ffD@ l$$$::$$PFFFFFFF$FTFFFFFF r!r"r#r$r%r&r 'r(r)r*r+r,r-r.r/r0r1r2r3r4r5r67 8 fffffff !ep!ffffff"f "eq"f"gg "ff#f #er#f#gg #ff$f $es$f$hh $ff%fffffff&f &e&f&i333rA&i\rA &ff 'et'ffffff (eu(ffffff)f )ev)f)gўgў )ff*f *e*f~ *gI:*g(\?mA *ff+f +ew+f+gg#K +ff,f ,e,f,gg ,ff-f -ex-f-gg -ff.f .ey.f.gg .ff/f /ez/f/gg /ff0f 0e{0f0gg 0ff1f 1e|1f1g3gG* 1ff2f 2e}2f2hHz"ZoA2hIoA 2ff3fffffff 4e~4ffffff5f 5e5f5g[Kg+L 5ff6f 6e6f6h[Kh+L 6ff7f 7e97f7j333rA7j\rA 7ff 86$FFFT$$FPFFFFFFFT$FFT>@d889 7 ggD g2 5&-2  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&U} $} m!} m} $5@@@      cmnnn ```` aaaaaaaaaaaa aaa b ccc dG cccc e fff e fff f e f~ gf ef~ gf ef~ g2@f ef~ gAIf ef~ gA@f ef~ h {N e ffff ef~ g'0f ef~ g?cf ef~ gf ef~ gf ef~ gf ef~ gf ef~ gf ef~ gf ef~ gf ef~ gf ef~ g։f ef~ gDHl"""00000000000000000 !"#$%&'()*+,-./0123 4 f e f~ g!f !e!f~ !g"f "e"f~ "g@#f #e#f~ #g$f $e$f~ $h%%f %e%f~ %}wU &e &fff'f 'e'f~ 'g@@(f (e(f~ (gE@)f )e)f~ )g*f *e*f~ *g+f +e+f~ +g@,f ,e,f~ ,h@-f -e-f~ -g.ffff/f /~/~ /[K01 1~1~ 1&23 3~3~ 3+L.0000000000000000>@dBBB7 ggD Oh+'0@HT` x Microsoft Excel@H̨c@ ;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook3SummaryInformation(DocumentSummaryInformation8