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@ @    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 "x @ @  #|@ @  "p @ @   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 @ @    |@ @    |@ @    |@ @    |@ @    |@ @    |@ @    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@ @   `@ @   ` @ @  ! 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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`ckPrivate lCollection and Waterfall Balance Sheet%Income Statement  ;5  ;~   ;0  ;   ;  ; 8ZR3 A@@   KIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ Bal End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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<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 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 since Claim FiledTotal Converted=W.A. Time until Conversion to Repayment includes Grace periodMatdate 2011A-1 Trust!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 R<\efunds 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 ($)&Remaining amounts in Acquisition Fund + Debt Service Account - Retirement) Accrued Yield and Rebate - US Treasury 6/30/2014Reduced Payment Forbearance 9/30/20147/1/2014- 9/30/20142014A-1 92428C HX 5 92428C HY 3 92428C HZ 0 92428C JA 3 92428C JB 1 92428C JC 9 92428C JD 7 92428C JE 5 92428C JF 2 92428C JG 0 92428C JH 8 92428C JJ 4 92428C JK 1 92428C JL 9 92428C JM 72014 A Temporary COI2014 A Indenture 2014A-1 TrustLoan Transfers7/1/14 - 9/30/14Principal PaidN/AReduced PaymentR;D Dt.EEiF:FGHRNIJJvKG LLM N P P Q^ SUcVTW~X]RY##ZD[+\2]]^}_NB``ac}9ef!hhAii7ccB g2 ,m}ԗ  dMbP?_*+%u A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MdXX"/XX??&U} T} T} $T} T} mT} $T} T} IT} T} T} IT} $T} T} m T} mT} T} $ T ; ;             ; @     (  `    2     ~ w@      G    L      UU  ~~~~~~~~~~ WUUUUUUUUUUU     4   ' H  R W 2 3 @[@A[@A[VUUUU@[@A[@A  ʄm?~  M@W 2 4 0@\@w+A\@w+A\h@\@w+A\@w+A  ͞X͞?~  {@W 2 5 0@\OBA\OBA\X@\OBA\OBA  C刴?~  @@W 2 6 0@\ЃEA\ЃEA\@\ЃEA\ЃEA  !8 ?~  @W 2 7 @\AA\AA\*@\AA\AA  2a?~  @W 2 8 @\ 0@\`6A\`6A\2@\`6A\`6A  ٓ|?~  D@W 2 ? 0@\O2A\O2A\@\O2A\O2A  C判?~  q@W 2 @ @\01A\01A\UUUUF@\01A\01A  hܭ?~  @W 2 A 0@\z A\z A\@\z A\z A  {c5{?~  @ tttttt  K' r|Ar|ArVUUU36As|Ar|A?   XXHXXHXH DlDRRD660$$|  ! ";#@$%&'()*+,-./012 3 4;5@6789:;<=>?@ YYYYYYYYYYYH ! U " "~~~~~" NNNNN #WUUUUUU# NNNNN $ $ $ $$TNNNNN % % %~ %+@%QfmA%Q&mA%uNNNNN &W &U &UUU&@&kfffxA&/yA&uNNNNN 'W 'J 'JJJ' -@'Q`nA'QnA' NNNNN (W (U (UUU~ ((p= _cvA(p= _cvA(]NNNNN )P )J )JJJ) -@)ÝA)dA)vNNNNN *WUUUU* NNNNN +W +U +UUU+oTV?++:?+ NNNNN ,W ,U ,UUU~ ,^@,, Phc@, NNNNN -W -U -UUU- @ @ @- NNNNN .W .U .UUU. @ @ @. NNNNN /W /U3 /UUU~ / +@/ޘf#`@/HoLE@/ NNNNN 0 0V 0VVV0k i=@00RqӇ@0 NNNNN 1 1XXXXXH1 NNNNN 2 2YYYYYY2 NNNNN 3 NNNNN 44~~~~~~5WUUUUUU6 6 6 66 TTTTT 7W 7U 7UUU77 8W 8U 8UUU~ 88 ףrA8 ףrA9W 9U 9UUU9C"AC"A:W :U :UUU:G>5>G>5>;W ;U ;UUU;dd<W <U <UUU<=W =, =UUU=d d >P >J >JJJ~ >>p= _cvA>p= _cvA?WUUUUD l2 :.Tptrpt.jfXXnj::&RXZDDDDDZ@ABC D E;F@GHIJKLMNOPQRSTUV WXYZ[\]^_ @W @U)@UUUA AV*AVVV B BXXXXXXB TTTTT C CYYYYYYD N E+E~~~~~~ E E NNNFWUUUUUUF WHNNNG G G GG NNNH H,H H H ~ H +@ H NNNIW IU- IUUU~ I+@IQfmAIQ&mAI I I ~ I 7 I NNNJW JU JUUUJ))JN J J ~ J ㉄ J NNNKW KU1 KUUU~ K8@KgfffxAK/yAK K K ~ K K NNNLW LU LUUUL@@ L L ~ L L NNNMW MU MUUUM M M ~ M | M NNNNW NU NUUU~ NNp= _cvANp= _cvA N N ~ N N NNNOW OU OUUUO@ O O ~ O O NNNPW PU PUUUP P P ~ P CG P NNNQW QJ QUUUQQ%@Q fff4VAQp= mAQ] Q Q Q Gz Q NNNRWJUUU! R FR ~ R ǡz R NNNSW SJ.SUUU! S S HS Q&mA S "NNTW TU/ TUUUT!|A|AT NNNUW UU UUUUU!kNkNU HNNNVW VU5 VUUUV!,,V YNNNWW WU- WUUUW!W HNNNXW XU XUUUX#$??X NNNNNNYWUUUU~ YY Q ~AYQ ~AY]NNNNNNZW ZJ0ZJJJ%&'Z NNNNNN[WUUUU%&'[ NNNNNN\W \U \UUU \(I\\)?\ NNNNNN] ]V ]VVV ]*I]])?] NNNNNN ^ ^X ^+^XXXX^ NNNNN _ _YYYYYYD l..:&H0TdzzzzPhZZZZZ^D0hhN`  a ;b c d e f g h i  j k  l ;m n o pq rs t@ u;v@wxyz{|}~`HHHHHHHHa, aa~~~H aa~ bUVVUH-... b cU// c cH c cXX ~ c dU d d d dH dW dUHH d ףmAe eUe0\¥s^Ae1 a2[?e#: eeH eW eUHH ~ e f fU~ f2NZf3ol?fؘE~U ffH fW fUHH ~ f g gUgznfAg4l}4 ? gH gW gUHH ~ g hU h hH h hV ~ h 57 iU i i i iH i i6YY i \DmAj j~ j7w6j8??jB$nH@ jjHk k~ k9]#k:P?k|o:ӹ@ k kHTNk Tl lJ~ l9l:OJA'a?l|o:ӹ@ llH llO m mm9q= ד#@m:G|s?mz.[s @ mmH-... m n nn;< nnH n nXX n *\lMAo oo=*\lMAo4K.˛? oUH oW oGHH o QAp p$p>Q&mAp? pH p* pI p 5Gz@qH q' qRYY q ]UNAr r r+r??@HHsHH"tUUUUUUUUU uu~~~~~~~~~UU uN$vWUUUUUUUUUNNNNwA w w ww w #w NNNNxA x! x" xB! xC" x ! x "x NNNNyW yU yUUU$yDDp@EEw6F y G??y NNNNzW zU zUUU$zDD@EENZH z Gol?z NNNN{W {/ {UUU${DD@EEH { GOJA'a?{ NNNN|W |U |UUU|D?D`f@E@@E]#| Hj?| GP?| NNNN}W }U }UUU}D@D8@E@}E\¥s^A} Hz%\E?} G a2[?} NNNN~W ~U ~UUU~DD @E~Eq= ד#@~ ~ H~ GG|s?~ NNNNW U UUU*DDEEHG  NNNNDlL.ZvxZvbr~|||H:&:(fzttt  ;@  ;@@W U UUU*IIJJKL  NNNN K$ VVMN@N@r+@rQ&mA~ O? P? NNNN X +XXXXXXQRNNNN "YYYYYYYYSTNNNN$YYHHHHHHHUUNNNN "VVVVVVVVVWNNNN"XNNN A    # UU NA ! " B! C" ! " NNNN  YY@x@YZ> o GA~ [ \PpJ? NNNN  Y?Y(@Y@@Z\ ]j? \,g? NNNN  Y@Yp@Y@Z433>`A ]z%\E? \b? NNNN$^^__`aNNNN K$ bbcN@N@r+@rQ&mA O?P?  NNNN X +XXXXXXQRNNNN "YYYYYYYYSTNNNNddUUUUUUU NNNN M"~~~~~~~~~NNNN$WUUUUUUUUUNNNNA    # NNNNA ! " e! f" ! " NNNNW U UUU$D?Dy@E@@E)d? NNNNW UY UUU*DDEEHG  NNNNW UZ UUU*DDEEHG  NNNNW U UUU*DDEEHG  NNNNW U UUU*IIJJKL  NNNNDTlhH4(4&lz(~H4.4(fztttttthhh  ;@     ; @             K VVM$N?Np{@r@@r-ZO?  P? NNNN H gHHhhhhijNNNN "YYYYkkkklmNNNN NNN &~~~~~~~~~ WUUUUUUUUU noooo    # noooo ! " ! " ! "W U\ UUU$DDu@EE@F  pH?W U[ UUUDD@EEReA~ H q9JC(hk?W U] UUU$DD$@EE;#H  qF)3t?W U8 UUU$D@D@Y@E+@EFH?  qI+?W U^ UUU$DDJ@EE H  q{up?W U_ UUU*IIJJKr  K2 VVVN@N@r+@rQ&mA~ O? P? XXXXXXXXX YYYYYYYYY ~~~~~~~~~ WUUUUUUUUU s   % #  nooot ! " ! " ! "W}y&1? UUu$DDY@EvT_F  GS-c?W}ʡE? UUu$DDr@EvkH2H  GlSg?W~ }@ UUu$DDc@EvOxpH  GKd?W~ }? UUuD?D`v@E@@v[:V= Hj? GT?W}Dl? UUu$DDPt@EvODH  Gut?W}M? UUuD@D@E@v= ø3VA Hz%\E? GC?W}UUuDDEvHG WUUUuDDEvHG WUUUuIIJwKL  K VVVN@N@r+@rQ&mA O?P? D ltH4, \hbvbbbVv,,, \tffbnf~       ; @           HHHHUUUUU YYYY66666x N~~~~~~~~~ WUUUUUUUUU noooo   % # noooo ! " ! " ! "W UO UUU*DDEEFp W U UUU$DD d@EE>@H  q T<̴?W U UUU$DDh@EEgYfH  qֲ^?W U UUUD@D8@E@EףpEZA Hz%\E? q8MN8?W UP UUUI?Iy@J@@JK Kj? rZ? K9 VVVN@N@r+@rQ&mA O?P? HHHHUUUUU YYYY66666x "Z,,, \hVbbznl,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @%11] `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 @%] `>@U99:"    ww ww ccddhhwwiiyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  Pn  dMbP?_*+%FB?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MdXX"6XX?Q?&U} $N} N} m N}  N} IN} mN} N} N} $N} IN} N} $ N} $ N} " N} ##N} $$ N$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ :   L   LL  ~ w@    LL ;  G  LL y< zzzzzzzMGGGGG &{GGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#|OOOOOO} |OOO} ,GGGGGGGGGGGGGGGGGGG# P GGGGGG~ w@   ~ w@, GGGGGGGGGGGGGGGGGGG# PGGGGGG~ PGGG~ , GGGGGGGGGGGGGGGGGGG# PG J GGGG~  M GGG  ݶm۶@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~  M GGG ~ @, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ C"A M GGG  J$I@, GGGGGGGGGGGGGGGGGGG#M U GGGGG~ \EA  M  GGG ~  ,GGGGGGGGGGGGGGGGGGG#MGGGGGG MGGG ,GGGGGGGGGGGGGGGGGGG#M G>GGGGG@A MGGG ,GGGGGGGGGGGGGGGGGGG#M G@GGGGG~  MGGG ,GGGGGGGGGGGGGGGGGGG#M GEGGGGG> ףpA~@ M  J  GG ~  @,GGGGGGGGGGGGGGGGGGG#M GFGGGGG~  III ,GGGGGGGGGGGGGGGGGGG# MG +GGGG~  RRRS ,GGGGGGGGGGGGGGGGGGG#MGGGGGG,GGGGGGGGGGGGGGGGGGG#M G(GGGGG~   S OOO ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~  ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~  ~  w@,GGGGGGGGGGGGGGGGGGG#MGGGGGG HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGG  M  GGG  Gz@,GGGGGGGGGGGGGGGGGGG#MGGGGGG  M  GGG  Gz@MGGGGGG    GGG ~  MGGGGGG    HHH  QրFnAMGGGGGG  P   GGG  ӌ7> MG JGGGGG~ ~U  M~ GGGi Dl&TF2Z^^^~~J~^zJFJJ !"!#$%&'(!) *; +; ,x@-.@/0123456789:;<=>? IKIIII M GGG ~  ! !g !g)!ggg ! M ! GGG ~ !  " "kkkkkk " P! " GGG ~ " #Hggggggg # # GGG # Gz@$Hggggggg $ Z" $ III $ ӌ7>%Hggggggg % #% HHH &Hggggggg & $& HHH 'Hggggggg ' %' HHH (Hggggggg ( &( QRRS *yH *zzzzzzzzzzzz "+{GGGGGGGGGGGGG ",|OOOOOOOOOOOO} -PI-GGGGGGGGGG - J- I - K".MGGGGGGGGGGGG /M /JG/GGGGGGGGG ~ / ~U"0MGGGGGGGGGG 1M 1J1GGGGGGGGG ~ 1 1 ~ 1 ~U"2MGGGGGGGGGG 3M 3J3GGGGGGGGG 3 n۶m;@3 3 4MJGGGGGGGGG ?M ?J?GGGGGGGGG ~ ? ? ~ ? GyLD^ lFhRJJ::::2&&R&F&Z&b&l&^&^&^&Z&@ABC E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@MGGGGGGGGGGA AKAIIIIIIIII ~ A A ~ A GyLA B B C "CRRRRRRRRRRRRS F FOOOOOO}GGMGGGGG GQ~ Gw@GHM HGHGGGGHVUUU36AHIM IGIGGGGG~ IIGJM JGJGGGGG~ JJG KMG KG?KGGGG KIKGLMGGGGGGGMM MGMGGGGGMVUUU36AMGNM NGANGGGGG~ NNGOM OGBOGGGGG~ OOG PMG PGCPGGGGPVUUU36APQMGGGGGGGRM RG RGGGGG~ RRGSM SU SGGGGG~ SSG TMG TG TGGGG TITGUMGGGGGGG VMG VJDVGGGG~ VVGWRRRRRRSG Z=ZOOOO Z3 Z4 Z5 Z6 Z 7 Z 8 Z 9[MGGGG \M \G \GGG\VUUUU@\h@X@@\ *@\ @\ UUUU@]M ]G ]GGG0] ^M ^G ^GGG0^ _MG _G? _GG _I _I _I _I _ I _ I _ I@ D(d24(<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 aGGGaVUUUU@ah@X@@a *@a @a UUUU@bM bGA bGGG0b cM cGB cGGG0c dMG dGC dGGdVUUUU@dh@X@@d *@d @d UUUU@eMGGGG fM fG  fGGG0f gM gU  gGGG0g hMG hG  hGG hI hI hI hI h I h I h IiMGGGG jMG jJD jGG0j kRRRR m=mOOOO m: m; m< m= m > m ? m @ m A nMGGGG oM oG oGGGo2@@@oVUUUU@oV@2@@ o UUUUF@~ o @pM pG pGGG6p qM qG qGGG6q rMG rG? rGG rI rI rI rI r I r I r I r I sMGGGG tM tG tGGGt2@@@tVUUUU@tV@2@@ t UUUUF@~ t @uM uGA uGGG6u vM vGB vGGG6v wMG wGC wGGw2@@@wVUUUU@wV@2@@ w UUUUF@~ w @ xMGGGG yM yG  yGGG6y zM zU  zGGG6z {MG {G  {GG {I {I {I {I { I { I { I { I |MGGGG }MG }JD }GG6} ~RRRR B6 X"\\"\\"^"$bb$bb$bb$d>@URR  2  ggD g2 9a$  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&U} 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 D^^^^^^ 7________________________  `B `B   b. b0    c,  ca   cbee  cc~ ee ףrA  ceeC"A  ceeG>5>  ceed  cee  cCeed   cd~ ffq= _cvA ce  cfee@  cg~ e+@eQ&mA  che)e)  ciee  cjee  ck~ e8@e/yA  cl~ fkOYfznA  cm Dt l"""@@**LVLLLLLV*LVLLLVV 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  e@e  ! !co!!ee! " "cp""f@f" # $ $c$$gQ%@$gq= mA$ %cq% &cr& ' 'cs''ee|A' ( (c((eekN( ) )ct))ee,) * *c**ee* + +cu++ee+ , ,cv,,ee, - -cw--ee- . .cx..ee. / /cy//e= ףB@~ /e?/ 0 0cz00f= ףB@0fR ~A0 1 2c{2 3 3c|3~ 3e3e= ]A3 4 4c}4~ 4f4f= ]A4 5 5c655hQ%@5hq= mA5 7| 8||6LLLZ**LLLLLLLLVZ*VVZ>@d   ggD g2 2\'/3  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&U} $} m!} m} $} 2@@@      `klll ^^^^ ____________ ___ `E aaa b1 aaaa c ddd c ddd d c d~ e@d cd~ einAd cd~ ed cd~ fp c dddd cd~ e,d cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cdeGz@d cd~ ed cd~ ed cd~ ed cd~ eDLl"""00000000000004000 !"#$%&'()*+,-./0 1 d c d~ e!d !c!d!f(\;6A"d "c"d~ "wA #c #ddd$d $c$d~ $e@%d %c%d~ %e7@&d &c&d~ &e'd 'c'd~ 'e- (d (c(d~ (e@)d )c)d~ )fe *d *c*d*e3333U_A+dddd,d ,x,y~ ,z-yyyy.y .x.y.z(\p]A/yyyy0y 0x0y0{= ]A(<T0400000004044>@dggD Oh+'0@HT` x Microsoft Excel@w@Ar;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookD4SummaryInformation(DocumentSummaryInformation8