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 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@ @   !x@ @    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@ @  "x@ @   +   H  H !x@ @  !x a!  !x @ @   h@ @    h@ @    l@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @   "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@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   #|@ @   #|!@ @   )#|@ @   #|@ @   #|!@ @    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@ @   `@ @   ` @ @  ! 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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`jPrivate QCollection and Waterfall Balance Sheet"Income Statement  ;7  ;~   ;3  ;   ;  ; 8ZR3 A@@   KIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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<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 Expenses 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 PoolConversion to Repayment In Schoolmonths GraceTotal Not ConvertedW.A. Time since Claim FiledTotal Converted=W.A. Time until Conversion to Repayment includes Grace period2011A-1 92428C GD 0 92428C GE 8 92428C GF 5 92428C GG 3 92428C GH 1 92428C GJ 7 92428C GK 4 92428C GL 2 92428C GM 0 92428C GN 8 92428C GP 3 92428C GQ 1 92428C GR 9 92428C GC 2Matdate2011 A Indenture2011 A 2011A-1 Trust!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 ($)Original Pool Balance<Cumulative original pool balance acquired through prefunding .;Cumulative original pool balance acquired through recycling .JCumulative original pool balance acqu<ired through additional note issuance .FCumulative original pool balance removed through loan sales / buybacks ..Cumulative Interest Capitalized on above loansEnding Original Pool Balance1$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) / 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 OriginationsInterest Accrual(Debt Service Fund - Interest Account (a)Excluded from Available Funds&Cumulative Defaults and Write-offs ($) 9/30/201310/1/13 - 12/31/13 12/31/201310/1/2013- 12/31/2013&Remaining amounts in Acquisition Fund ) Debt Service Retirement Account+ Debt Service Account - RetirementN/ARB CtC7DD;JEFFSGtH(II:rJOKEL W dXoYZj[_\4],^^BE__O``caKcIegTg9ccB g2 ,al{Eô7  dMbP?_*+%s A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MC odXXLetter"/XX??&U} T} T} $T} T} mT} $T} T} IT} T} mT} IT} $T} T} m T} mT} T} $ T ; ;             ; @     )  a         ~ T@      D    M      UU  ~~~~~~~~~~ WUUUUUUUUUUU     5   ?  S W   <@[A[A[[A[[R@ W   @\A\A\88@\\A\A  6t?~  @W   @\.A\.A\"@\\.A\.A  6t?~  @W   @\.A\.A\88r@\\.A\.A  6t?~  @W   @\\5A\\5A\8㨤@\\\5A\\5A  X7j?~  @W   @\`6A\`6A\UUUUU@\\`6A\`6A  :pe))?~  7@W   @\`6A\`6A\"@\\`6A\`6A  :pe))?~  d@W   @\`6A\`6A\UUUUՄ@\\`6A\`6A  :pe))?~  @W   @\0A\0A\qG?@\\0A\0A  fq?Ţ̹?~  @W    0@\0A\0A\C@\\0A\0A  fq?Ţ̹?~  @W    0@\O"A\jA\@\@\9A\9A  9DdO?~  `@W    <@\A\\\\\ I@ W    <@\A\\\\\v@ W    <@\0AA\\\\\@ tttttt  K( r8lAr@? U !!~~~~~! NNNNN "WUUUUUU" NNNNN # # # ##TNNNNN $ $ $$̼`UgA$G $zVfA$uNNNNN %W %U %UUU% \“aA%> #@%G<A%uNNNNN &W &J &JJJ&GZmHhA&p= [ &Q;gA& NNNNN 'W 'U 'UUU~ '2+_'z ~ 'U']NNNNN (P (J (JJJ({oA( #(޴nA(vNNNNN )WUUUU) NNNNN *W *U *UUU*7`?**2x?* NNNNN +W +U +UUU+.b@++=b@+ NNNNN ,W ,U ,UUU,@3h@, NNNNN -W -U -UUU-L@1@- NNNNN .W .U4 .UUU.%_xg@.ZחL.˪J@. NNNNN / /V /VVV/4t1@//xm9@/ NNNNN 0 0XXXXXH0 NNNNN 1 1YYYYYY1 NNNNN 2 NNNNN 33~~~~~~4WUUUUUU5 5 5 55 TTTTT 6W 6U 6UUU6SwIG 6 7W 7U 7UUU7G( 8W 8U 8UUU8xx9W 9U 9UUU~ 9-9Gzd~ 9$-A:W :U :UUU~ : ):~ :;Hm;W ;U ;UUU~ ; ;Qw~ ;cw1<W <I <UUU<QQ@=P =J =JJJ~ =2+_=z ~ = U>WUUUU   ?W ?U*?UUU   D l :.Tttrlt.jjXXrj::&RXDDVVVDV@AB C D;E@FGHIJKLMNOPQRSTU VWXYZ[\] ^ _;@ @V+@VVV A AXXXXXXA TTTTT B BYYYYYYC N D,D~~~~~~ D D NNNEWUUUUUUE WHNNNF F F FF NNNG G-G G G G ̼`UgA G NNNHW HU. HUUUH̼`UgAHG H{VfAH H H ~ H  H NNNIW IU IUUUIg>g>IN I I ~ I I NNNJW JU2 JUUU~ J J`= #e@~ J˹3 J J J ~ J J NNNKW KU KUUUK(\"@@~ K?K(\@@ K K ~ K K NNNLW LU LUUUL L L ~ L L NNNMW MU MUUU~ M2+_Mz ~ MU M M ~ M M NNNNW NU NUUUN N N ~ N N NNNOW OU OUUUO O O ~ O O NNNPW PJ PUUUP֣pmAP #P > ׃ kAP] P P P GzL P NNNQWJUUU Q Q ~ Q Q NNNRW RJ/RUUU R R XR {VfA R NNSW SU0 SUUUSe$+? eH eW, eUHH ~ e fU f fH f- fV ~ f %& gU g g g gH g. g&YY g RzjAh hh'GjuV]Ah({ǵ?hr1@ hhHi i~ i)Vi*T??ioQ5@ i iHTNi Tj j~ j)Cj*M)ɘ?jXIkM)@ jjH j/jO k kk)* kkH k 'lH+,,H l0 lXX l = דbaAm mm-= דbaAm$Ԁ\? mUH mW1 mGHH ~ m 9>%n n%n.zVfA~ n? nH nB nI ~ n %˒oH o( oRYY o GieAp p pp//0HHqHH"rUUUUUUUUU ss~~~~~~~~~UU sN$tWUUUUUUUUUNNNNu1 u!u uu u $u NNNNv1 v" v# v2" v3# v " v 4#v NNNNwW wU wUUUw5 @5@w6O]Aw6GjuV]Aw 7`]?w 7{ǵ?w NNNNxW xU xUUU$x55(@66/7 x 75Pw?x NNNNyW yU yUUUy5a@5`@y61p4A~ y6Vy 7 L?y 7T??y NNNNzW zU zUUUz5@t@5p@6.6 =z 7?z 7{T?z NNNN{W {U {UUU{58@5<@{6= ףJA~ {6C{ 7oeW?{ 7K)ɘ?{ NNNN|W |U |UUU*|556677 | NNNN}W }U }UUU*}8899:: } NNNN~ ~K% ~VV;~<@<h@~r̼`UgA~r{VfA~ =?~ >?~ NNNN  X XXXXXX?@NNNND4l.ZvtZvfrdHxtH:&:(fzthh  ;@  ;@@ "YYYYYYYYABNNNN$YYHHHHHHHCCNNNN 3"DDDDDDDDDENNNN"FNNN 1 !  $ UU N1 " # 2" 3# " 4# NNNN 4 Gh@G@h@G{(HG:~9A I e-? NNNN X XXXXXX?@NNNN "YYYYYYYYABNNNNOOUUUUUUU NNNN N"~~~~~~~~~NNNN$WUUUUUUUUUNNNN1 !  $ NNNN1 " # P" Q# " 4# NNNNW U UUU5@5@6Gʮ{]A6GaӲ[A R'h? S[OY&? NNNNW U UUU5V@5@Z@6B 6 Td۔i? Si7Cվ? NNNNW UU UUU5.@5E@686[= T%cә? S ? NNNNW UV UUU5$@5,@66 T3? Sf@\,#? NNNNW UW UUU5@5@6Q9!@~ 6 T ڀ? S;]t? NNNNW UY UUU5@5 @63n 6J@ Tgjs? SPr? NNNNW UX UUU$55@66T  SsOrd? NNNNW UZ UUU*5566TS  NNNNW U[ UUU*5566TS  NNNNW U UUU*5566TS  NNNNW U UUU*8899UV  NNNN K VV;<@<@r{5aAr\%-1aA =? >? NNNN H W2HHXXXXYZNNNN "YYYY[[[[\]NNNNDl4(4&lz(H4.4(fzthhhhH ;@  ; @                 NNN '~~~~~~~~~ WUUUUUUUUU ^____ !  $ ^____ " # " # " 4#W U] UUU5`n@5 n@6ײN06c/ Rzk,3? `4geL8?W U\ UUU5P@5ȍ@6`A6z`A TI5(4!? 7g2?W U^ UUU5?5?6@6@ TzJ? 7TK?W U9 UUU5T@5T@6m6ۚ To@ص? 7ˉ ?W U_ UUU5=@5=@6q= A~ 6b T!U2? 7@ͤr?W U` UUU*8899U:  K3 VVV<@<h@r̼`UgArzVfA =?~ >? XXXXXXXXX YYYYYYYYY ~~~~~~~~~ WUUUUUUUUU a ! & $  ^___b " # " # " 4#W~ }@ UUc5@5@6?dw3 RglVGa? SLea?W}Dl? UUc*556dTS W}7A`в? UUc*556dTS W~ }@ UUc5h@5 h@6(d[ؾ' T+v? SVrf?W~ }@ UUc*556dTS W}MbX9? UUc5@t@5s@6֬EdC Tmē? SLe?W~ }!@ UUc5@5@6{)\Adj\A TZ? SEJ?WUUUc556dTS WUUUc889eUV  K VVV<@<h@r̼`UgAr{VfA =?>? HHHHUUUUU YYYY&&&&&f D, l, \hnnnV,,, \tnZZnVr x,, ; @           O~~~~~~~~~ WUUUUUUUUU ^____ ! & $ ^____ " # " # " 4#W UP UUU*5Y@566R` W U UUU5t@5Y@66 T_Htj? 7Hzв?W U UUU5@5t@6[jG6HiF T9es? 7QP?W U UUU5@o@5@6QxVA6h VA T;te? 7h??W UQ UUU8o@8n@9yBA~ 9s8 U ? :6߻[? K: VVV<@<h@r̼`UgAr{VfA =? >? HHHHUUUUU YYYY&&&&&f , \hVnn,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @%00] `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 aabbffuuggw!yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  Ay   dMbP?_*+%FB?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MC odXXLetter"6XX?Q?&U} $N} N} m N}  N} IN} mN} N} N} N} IN} N} $ N} $ N} " N} ##N} $$ N$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ ;   L   LL  ~ T@    LL <  D  LL g= hhhhhhhMGGGGG &iGGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#jOOOOOOk jOOOk ,GGGGGGGGGGGGGGGGGGG# P  GGGGGG~ lT@   ~ lT@, GGGGGGGGGGGGGGGGGGG# PGGGGGGm PGGGm , GGGGGGGGGGGGGGGGGGG# PG J GGGGn M GGG  nH8@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ nS M GGG ~ n, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ nx M GGG  n^@l*m@, GGGGGGGGGGGGGGGGGGG#M U!GGGGG~ n-  M  GGG ~  n,GGGGGGGGGGGGGGGGGGG#MGGGGGGo MGGGn ,GGGGGGGGGGGGGGGGGGG#M G?GGGGGnp= A MGGGn ,GGGGGGGGGGGGGGGGGGG#M GAGGGGG~ n@ MGGGp ,GGGGGGGGGGGGGGGGGGG#M GFGGGGG~ nG@ M  J  GG  qz?@,GGGGGGGGGGGGGGGGGGG#M GGGGGGG~ n rIIIs ,GGGGGGGGGGGGGGGGGGG# MG GGGGG~ nG(  RRRS ,GGGGGGGGGGGGGGGGGGG#MGGGGGGo,GGGGGGGGGGGGGGGGGGG#M G@GGGGG~ n )  T OOO ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ n  ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ nQ@ ~  lT@,GGGGGGGGGGGGGGGGGGG#MGGGGGGn HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGGn  M  GGG  n4333S@,GGGGGGGGGGGGGGGGGGG#MGGGGGGn  M  GGG  ngfffޑAMGGGGGGn  6  GGG ~  nMGGGGGGn  7  HHH  np=iAMGGGGGGn  P8  GGG  j.$bz? MG JHGGGGqܘKA  M GGGi Dl&TF2Z^^^~~J~^zJFJJ !v"v!#v$v%v&v'v(v!) *; +; ,x@-.@/0123456789:;<=>? rIKIIIIs M GGG ~ n ! !Wt !WA!WWWu ! M ! GGG ~ ! n!A " "[[[[[[w " P9 " GGG " RfUq?#HWWWWWWW # # GGG # nQVA$HWWWWWWW $ Z: $ III $ )L1?%HWWWWWWW % ;% HHH &HWWWWWWW & <& HHH 'HWWWWWWW ' =' HHH (HWWWWWWW ( >( QRRS *gI *hhhhhhhhhhhhx "+iGGGGGGGGGGGGG ",jOOOOOOOOOOOOk -PJ-GGGGGGGGGG - yK- I - zL".MGGGGGGGGGGGGo /M /JH/GGGGGGGGG{{ / nܘKA"0MGGGGGGGGGG{{n 1M 1J1GGGGGGGGG ~ 1 {1 {1 nܘKA"2MGGGGGGGGGG{{n 3M 3J3GGGGGGGGG 3 {H8@3 {3 nVrkrKA"4MGGGGGGGGGG{{n 5M 5J5GGGGGGGGG ~ 5 {6@5 {5 nVrxJA5"6MGGGGGGGGGG|{n 7M 7J7GGGGGGGGG ~ 7 {j@7 {7 nVrJA"8MGGGGGGGGGG{{n 9M 9J9GGGGGGGGG ~ 9 {9 {9 nVrJA":MGGGGGGGGGG{{n ;M ;J;GGGGGGGGG ; {^@l*m@; {; nG:IA"<MJGGGGGGGGG{{n =M =J=GGGGGGGGG ~ = {= {= nG:IA">MJGGGGGGGGG{{n ?M ?J?GGGGGGGGG ~ ? {@? {? nG6TIADr lFhVJJ::::2&&R&J&^&b&h&^&^&b&^&@ABvC E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@MGGGGGGGGGG{{n}Ar AKAIIIIIIIII ~ A ~A ~A pG6TIAA} B Bto C "CRRRRRRRRRRRRS} F$FOOOOOOkGGMGGGGG GR~ GT@GHM HGHGGGGH8#$AHIM IGIGGGGG~ I AIGJM JGJGGGGG~ J AJG KMG KG@KGGGG KJKGLMGGGGGGGMM MGMGGGGGM:8|@MGNM NGBNGGGGG~ NNGOM OGCOGGGGG~ OOG PMG PGDPGGGGP:8|@PQMGGGGGGGRM RG"RGGGGG~ RRGSM SU%SGGGGG~ SP!ASG TMG TG#TGGGG TJTGUMGGGGGGG VMG VJEVGGGG~ V@)AVGWRRRRRRSG Z>ZOOOO Z Z Z Z Z  Z  Z [MGGGG \M \G \GGG~ \L@\88`@\*@\qG@\ rq@\ UUUU5 @\ *@]M ]G ]GGG0]L@@L@j@X@O@L@ ^M ^G ^GGG0^L@@L@j@X@O@L@ _MG _G@ _GG _J _J _J _J _ J _ J _ J@ D(h24(<HDDFHDDJDDFF"\\` 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 aGGG~ aa@8@a"@a88r@a 8㨤@a PUUUU@a "@bM bGB bGGG0b cM cGC cGGG0c dMG dGD dGG~ dd@8@d"@d88r@d 8㨤@d PUUUU@d "@eMGGGG fM fG" fGGG0f gM gU% gGGG0gA hMG hG# hGG hJ hJ hJ hJ h J h J h JiMGGGG jMG jJE jGG0jA@L@j@X@O@L@ kRRRR m>mOOOO m m m  m  m   m   m  nMGGGG oM oG oGGGoVUUU@o8@$os@H@ pM pG pGGGp @*p@+@@ qM qG qGGGq @*q@+@@ rMG rG@ rGG rJ rJ rJ rJ r J r J r JsMGGGG tM tG tGGGtXUUUՄ@t qG?@$tC@@ uM uGB uGGG0u vM vGC vGGG0v wMG wGD wGGwXUUUՄ@w qG?@$wC@@ xMGGGG yM yG" yGGG0y zM zU% zGGG0z@ {MG {G# {GG {J {J {J {J { J { J { J|MGGGG }MG }JE }GG} @*}@+@@@ ~RRRR B X"\\"\\"^""thh"t\\v"\\"j>@URRMMU2  w!ggD g2 ;!  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&U} q} #q} mq} mq} q} $ q;jmjjnnnnn o o o p ppppppppppppppppppp aklllll ^^^^^^ 8________________________  ` ` a  bC bE a a c- d cb d cceSewIG d cdeG( ed cexexd ce-e$-Ad ce )e;Hmd ce ecw1d cHeeQ@d cef2+_fUd cfd cge(\"@@e(\@@d che̼`UgAe{VfAd cieg>eg>d cjeed ckeed cle e˹3 d ceed ceed cmfQeAf)\ZieAdDl"""66""BBBBBBBB"PPBBBBBB p!p"p#p$p%p&p 'p(p)p*p+p,p-p.p/p0p1p2p3p4p567 89: d !cn!d" "co""ee"d# #cp##ee#d$ $cq$$ff$d%d& &c&&gףpmA&g= ׃ kA&d 'cr'd (cs(d) )ct))e!@d111 w!ggD g2 5$,1  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&U} $} m!} m} $5@@@      aklll ^^^^ ____________ ___ ` aaa bF aaaa c ddd c ddd d c d~ ed cd~ ed cd~ e@d cd~ e/d cd~ e@d cd~ f1 c dddd cd~ eoWd cd~ e)d cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ eǕ_d cd~ eDHl"""00000000000000000 !"#$%&'()*+,-./0123 4 d c d~ e!d !c!d~ !e"d "c"d~ "e@#d #c#d~ #e$d $c$d~ $f%d %c%d~ %wC_ &c &ddd'd 'c'd~ 'eC@(d (c(d~ (e5@)d )c)d~ )e*d *c*d~ *e+d +c+d~ +e@,d ,c,d~ ,f@-d -c-d~ -e.dddd/d /x/y~ /zH0yyyy1y 1x1y~ 1zcX2yyyy3y 3x3y~ 3{KRK.0000000000000000>@d{z333w!ggD Oh+'0@HT` x Microsoft Excel@!@4;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook{2SummaryInformation(DocumentSummaryInformation8