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@ @   H  H !x a!  !x @ @   h@ @   (x@ @  (x@ @   *|@ @  *x!@ @   (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@ @  +"|@ @  +"|@ @  "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@ @   `@ @   ` @ @  "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 !x @ @  !x @ @  !x@ @  !x@ @  "X !x  !x  !x @ @   !| a! @ @   !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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`kPrivate Collection and WaterfallG Balance Sheet,Income Statement  ;6  ;   ;0  ;   ;  ; 8bZ 3 A@@   LIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ Bal End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 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 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-offsInterest 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 TreasuryReduced Payment Forbearance2014A-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 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 release 03/31/16) Debt Service Retirement Account4/1/16 - 6/30/16 06/30/1604/01/16- 06/30/16N/AR[D DtNEEF:FGHRnI3JJKG+LM N O ,P Q Q^ 8STsUVWxiX|Y-Z6j[E\]]^tc_?`aRcd'ff ggoiccB g2 ,Un~KQ  dMbP?_*+%u A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MdXX"0XX??&cU} T} T} $T} T} mT} $T} T} IT} T} mT} IT} $T} T} m T} mT} T} $ T ; ;             ; @     (  `    (     ~ @      H    L      UU  ~~~~~~~~~~ WUUUUUUUUUUU     4     =  R W ( ) @[@A[@A[rqdž@[@A[@A  .?~  M@W ( * 0@\@w+A\@w+A\@\@w+A\@w+A  ?= f?~  {@W ( + @\OBA\OBA\VUUUUմ@\OBA\OBA  TDzaݵ?~  @@W ( , @\ЃEA\ЃEA\z@\ЃEA\ЃEA  |c#찹?~  @W ( - @\AA\AA\88f@\AA\AA  Rmh?~  @W ( . @\?@ YYYYYYYYYYYH ! U " "~~~~~" NNNNN #WUUUUUU# NNNNN $ $ $ $$TNNNNN % % %%p=HA%(@%Q,"A%uNNNNN &W &U &UUU&cff&'2A&333o1~ &w&uNNNNN 'W 'J 'JJJ'ףpP >J >JJJ~ >7>(:CDA?WUUUUD l2 :.Ttprpt.jjXXrj::&RXPDDDDDZ@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 p=HA H NNNIW IU- IUUUIp=HAI(@IQ,"AI I I ~ I  I NNNJW JU JUUUJCyF=ȀC[JN J J ~ J F\ J NNNKW KU1 KUUUKfff&'2AK0333o1~ KwK K K ~ K K NNNLW LU LUUU~ L)]AL Q6u~ Ly8A L L ~ L L NNNMW MU MUUUM M M ~ M 4@ M NNNNW NU NUUU~ N7|N(\IAj jj6333_*qAj7T3?j[]<*@ jjHk kk8Q~ m85Zm9KĿg?mo@XC,@ mmH,--- m nH:;;H n nXX n p= wAo oo<p= wAo3bP? oUH oW oGHH ~ o ;6p p$p=Q,"Ap? pH p# pI ~ p 4.qH q' qRYY q (\cyAr r r*r>>?HHsHH"tUUUUUUUUU uu~~~~~~~~~UU uN$vWUUUUUUUUUNNNNw@ w w ww w #w NNNNx@ x! x" xA! xB" x ! x C"x NNNNyW yU yUUUyDĔ@DH@yEq= o<iAyE333_*qAy F{٭?y GT3?y NNNNzW zU zUUUzD @D?EhtAE@z H=,XfSu?z G5XS?z NNNN{W {' {UUU{D<@D0@E;FE5Z{ HeT?{ GKĿg?{ NNNN|W |U |UUU|D8@D z@|EHzDXA|EQ8c8c    ??`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 @%] `>@U" ww ww ccddhhwwii   yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 $o9  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 ;  H  LL y< zzzzzzzMGGGGG &{GGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#|OOOOOO} |OOO} ,GGGGGGGGGGGGGGGGGGG# P GGGGGG~ @   ~ @, GGGGGGGGGGGGGGGGGGG# PGGGGGG~ PGGG~ , GGGGGGGGGGGGGGGGGGG# PG J GGGG M GGG ~ , GGGGGGGGGGGGGGGGGGG# M U GGGGG~ a" M GGG ~ ۺ@, GGGGGGGGGGGGGGGGGGG# M U GGGGG~ C"A M GGG ~ , GGGGGGGGGGGGGGGGGGG#M UGGGGG~ 4A  M  GGG ~  ,GGGGGGGGGGGGGGGGGGG#MGGGGGG MGGG ,GGGGGGGGGGGGGGGGGGG#M G>GGGGG> ףA"%A MGGG ,GGGGGGGGGGGGGGGGGGG#M G@GGGGG~ (@ MGGG ,GGGGGGGGGGGGGGGGGGG#M GEGGGGG~ )A M  J  GG ~  Ӡ,GGGGGGGGGGGGGGGGGGG#M GFGGGGG~  III ,GGGGGGGGGGGGGGGGGGG# MG $GGGG~  RRRS ,GGGGGGGGGGGGGGGGGGG#MGGGGGG,GGGGGGGGGGGGGGGGGGG#M G!GGGGG~ y@  S OOO ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~  ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~  ~  @,GGGGGGGGGGGGGGGGGGG#MGGGGGG HHH ,GGGGGGGGGGGGGGGGGGG#MGGGGGG  M  GGG ~  m@ !,GGGGGGGGGGGGGGGGGGG#MGGGGGG  M  GGG ~  5 !!MGGGGGG    GGG ~  MGGGGGG    HHH  {fAMGGGGGG  P  GGG  ;>j? MG JGGGGG |.TA  M~ GGGi Dl&TF2Z^^^~~J~^TFJJ !"!#$%&'(!) *; +; ,x@-.@/0123456789:;<=>? IKIIII M GGG ~   ! !g !g"!ggg ! M ! GGG ! Q8J@ !!! " "kkkkkk " P " GGG " PsYږ?#Hggggggg # # GGG ~ # [$Hggggggg $ Z $ III $ bgi?%Hggggggg % % HHH &Hggggggg & & HHH 'Hggggggg ' ?' HHH (Hggggggg ( @( QRRS *yH *zzzzzzzzzzzz "+{GGGGGGGGGGGGG ",|OOOOOOOOOOOO} -PI-GGGGGGGGGG - J- I - K".MGGGGGGGGGGGG /M /JG/GGGGGGGGG /  |.TA"0MGGGGGGGGGG 1M 1J1GGGGGGGGG ~ 1 1 1  |.TA"2MGGGGGGGGGG 3M 3J3GGGGGGGGG ~ 3 Ӡ3 3 ySA"4MGGGGGGGGGG 5M 5J5GGGGGGGGG ~ 5 XA5 5 RA5!"6MGGGGGGGGGG 7M 7J7GGGGGGGGG ~ 7 7 7 RA"8MGGGGGGGGGG 9M 9J9GGGGGGGGG ~ 9 9 9 RA":MGGGGGGGGGG ;M ;JA;GGGGGGGGG ~ ; ; ; RA"<MJGGGGGGGGG =M =JB=GGGGGGGGG ~ = = = RA">MJGGGGGGGGG ?M ?JC?GGGGGGGGG ~ ? ? ? RAD lPzVFJ::::2&&R&J&^&^&h&^&^&^&^&@ABCDE G HIJKLMNOP Q R S T U V W X Y  [  \ ] ^ _ "@MJGGGGGGGGG AM AJDAGGGGGGGGG ~ A `;AA A 4333BHA"BMGGGGGGGGGG C CKECIIIIIIIII ~ C pC C gfffCAC D D E "ERRRRRRRRRRRRS HHOOOOOO}GIMGGGGG IQ~ I@IJM JGJGGGGJa&%AJKM KGKGGGGG~ K>KGLM LGLGGGGG~ L>LG MMG MG?MGGGG MKMGNMGGGGGGGOM OGOGGGGGO2@OGPM PGAPGGGGG~ PPGQM QGBQGGGGG~ QQG RMG RGCRGGGGR2@RSMGGGGGGGTM TGTGGGGG~ TTGUM UUUGGGGG~ U`;AUG VMG VGVGGGG VKVGWMGGGGGGG XMG XJDXGGGG~ X:XGYRRRRRRSG \=\OOOO \) \* \+ \, \ - \ . \ /]MGGGG ^M ^G ^GGG^qqp@~ ^$@^@^@^ q<@^ qGA@^ 2A@_M _G _GGG*_@@L@@6@@1@ _ @@ D&^&h24(<HDDFHDDJDDFF"` a b c d e f g h i j k l m  n  o p q r s t u v w x y z { | } ~  `M `G `GGG*`@@L@@6@@1@ ` @ aMG aG? aGG aK aK aK aK a K a K a KbMGGGG cM cG cGGGcpqdž@~ c@cXUUUUմ@cz@c 88f@c 88~@c *Z@dM dGA dGGG0d eM eGB eGGG0e fMG fGC fGGfpqdž@~ f@fXUUUUմ@fz@f 88f@f 88~@f *Z@gMGGGG hM hG hGGG0h iM iU iGGG0i A jMG jG jGG jK jK jK jK j K j K j KkMGGGG lMG lJD lGG0l@@L@@6@@1@A mRRRR o=oOOOO o0 o1 o2 o3 o 4 o 5 o 6 o 7 pMGGGG qM qG qGGG~ q R@q8b@qUUUUUa@q+@q R@q @q rq|@q 8@rM rG rGGG6r`6@ @j@@`6@+@`@@@ sM sG sGGG6s`6@ @j@@`6@+@`@@@ tMG tG? tGG tK tK tK tK t K t K t K t K uMGGGG vM vG vGGG~ vo@vpq@vPUUUUu@vXUUUUŰ@v z@v @v  qDZ@v 88ƍ@wM wGA wGGG6w xM xGB xGGG6x yMG yGC yGG~ yo@ypq@yPUUUUu@yXUUUUŰ@y z@y @y  qDZ@y 88ƍ@ zMGGGG {M {G {GGG6{ |M |U |GGG6|9AA A AA@@j@ }MG }G }GG }K }K }K }K } K } K } K } K ~MGGGG MG JD GG6ALA eAAA0A,iA.@ Dlh"\\"\\"^"$bb$bb$bb$  RRRR 8>@URR2 22 2  ggD g2 :"F+  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&cU} q} #q} mq} mq} q} $ q:  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________________________  `8 `8   bF bI    c,  ca   cbea"eg  cc~ eD)e= ףB@  ceC"AeC"A  ce4Ae@-A  ceX8Aey@  cee  cGee  c9ee  cd~ f7|f:CDA ce  cfe)]Aey8A  cgep=HAeQ,"A  cheCyFeC[  ciee  cjee  ckefff&'2A~ ew  clf}AfQ}A  D l"""@@**LVLLLLLLV*LZLLLVZ p! p" p# p$ p% p & p' p( p) p* p+ p, p- p. p/ p0 p1 p2 p3 p4 5 6  7 8 9  cm  ! !cn!!ee! " "co""ee" # #cp##ff# $ % %c%%gRtA%gQv A% &cq& 'cr' ( (cs((e|Ae( ) )c))eWce) * *ct**eˁ% eWyG* + +c++ee+ , ,cu,,ee, - -cv--eG+eG+- . .cw..ee. / /cx//ee/ 0 0cy00eɞ&AeqA0 1 1cz11f<8}A1fףpO{A1 2 3c{3 4 4c|44ec~eZ4 5 5c}55fc~fZ5 6 6c666hRtA6hQv A6 7|| 8| 9||8L*LLLZ**LLLLLLLLLZ*LLZ>@d  777 ggD g2 2[.6:  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&cU} $} m!} m} $} 2@@@      `klll ^^^^ ____________ ___ `; aaa bJ aaaa c ddd c ddd d c d~ eѲAd cde!Ad cd~ e(@d cdfffff#?!A c dddd cd~ ez`d cd~ e;4d cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ ed cd~ e!dd cd~ ed cd~ ed cd~ ed cd~ e@DPl"""04040000000000000 !"#$%&'()*+,-./0 1 d c d~ e!d !c!d!fk#A"d "c"d~ "w #c #ddd$d $c$d~ $e@%d %c%d~ %et@&d &c&d~ &e@'d 'c'd~ 'e(d (c(d~ (e>@)d )c)d~ )f*d *c*d~ *eQ+dddd,d ,x,y~ ,zc~-yyyy.y .x.y~ .z/yyyy0y 0x0y~ 0{Z(0T0400000000000PH 0(  >@d666ggD Oh+'0@HT` x Microsoft Excel@> @,d2o;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook;SummaryInformation(DocumentSummaryInformation8