ࡱ>  g2ɀ\pй Ba=  =K8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1$Arial1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1.Times New Roman1Arial"$"#,##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_);_(* \(#,##0\);_(* "-"??_);_(@_)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_) 0.0% 0.00_)0.00_);\(0.00\) mm/dd/yymmmm\ d\,\ yyyy94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_) 0.000% mm/dd/yy;@$[$-409]dddd\,\ mmmm\ dd\,\ yyyy "$"#,##0 dd\-mmm\-yy "$"#,##0.00;\("$"#,##0.00\) m\/d\/yyyy "$"#,##0.0_);\("$"#,##0.0\) "$"#,##0.00 "$"#,##0.000 "$"#,##0.0 0.000E+00 0.0000E+00 0.00000E+00 0.000000E+00 0.0000000E+000.00000000E+000.000000000E+000.0000000000E+00 0.0E+00 0E+00 0.00000 0.0000% 0.000000 0.0000 0.0000.0 0.00000000 0.000000000 0.0000000 #,##0.0#,##0.00;\(#,##0.00\)0_);[Red]\(0\) m/d/yy 0.0_);\(0.0\)$"$"#,##0.000_);\("$"#,##0.000\)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                                                                      ff + )  + , *      P  P        `     %  %             a8   `  h  `  h  h x  `@  h@  @  h@@  `@  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 "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 @  "|  1#|  "x @ "x@ @ # %  H !x@ !x  !x q!  h@   h@@  ! l@  "x@@  "x@ @  !"| @  !"| @  "|!@ @  "x@  "x@  !"|  !"|  !"|   h@  "x@  "x@  !"|  !"|  !"|    h@   h@  ! l  !"|  !"|   h@@   l@  h  @  H  h  H   h@@   h@  #|@ @  #|@  #|!@ @  #|@  #|  #|!@ #|@ #| #|!@   h@   h  ! |@  ! |   |@   |   |@   l   |!@   |@   l   |!@  #|@   h  #|   h@ @  #|@@  #|@  #|@ #|@ #|!@   h@   h!@  "x!@  "x!@   l  @   L  D #|@ @  #|@  #|  #|!@  !#|@  !#|!@  !#|@  h@  h@@  h@  h@ @   |@@  ! |@ @   |@  ! |@   l@  `    |@  ! |@  l@ @  (x@  (x  @  h @ +"|@ @ +"| @ "x!@ @  )#|@  #|@  #|!@  )#|@  #|@  #|!@ ) l@   l@   l!@  ! l@  ! l  @  ! l  ! l   h"@ +"x@ @ +"x @  #|@ @  #|  #|@  #|@  #|   h  ! l  ! l   h@  #|!@ @   h @   h @  #|@  #|@   h   h   h"@@  `"@   h  `@@  `  @ "|  "x  d  d   d a @  `@ ! h  h   H  h  h  ` " @ #x #x   d  d  D  d   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  @ "x@ "x   `  @  `  "X  !x  !x  !| q!  !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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2.&Currency/. Currency [0]0Explanatory Text65Explanatory Text1 : Followed Hyperlink 2GoodGood3 Heading 1( Heading 14 Heading 2( Heading 25 Heading 3( Heading 36 Heading 4( Heading 47( Hyperlink 8Input Input9 Linked Cell, Linked Cell :Neutral$Neutral"Normal;Normal - Style1 <Normal 2= Normal 2 2 >Normal 3 ?Normal 4 @Note Note AOutput"OutputB$PercentC Percent 2 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`nePrivate Collection and Waterfall, Balance SheetIncome Statement  ;6  ;4  ; 8fffP0@`,  3 A@@   3Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 Cumulative 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 Recoveries Recovery RateCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs Other FeesD Loans for which claims have been filed as of Distribution Date 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 - 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 Period TEighth: 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 ForbearanceReduced PaymentInterim/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 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 12/31/2011!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 an<vd Interest Distribution SummaryPeriodic Principal Paid1/1/12 - 3/31/12 3/31/20121/1/2012- 3/31/2012N/A:DC Ct9DDqE9EF{GCIHIIjJ2,KKL Mt N O P~ tQ<=SUT_V'WIeX-&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MAdobe PDFS o/XXLetterPRIV ''''0\KhCFF0EBDAStandard"/XX??&U} X} X} $X} X} mX} $X} X} IX} X} mX} IX} $X} X} m X} mX} X} $ XColumn B ; ;             ; @    * xy zd zz{  tu      tu~ @     tu /    N   vw   YY   [YYYYYYYYYYY  N N z 6 N N N N N zT N [ Y   0@_A_A_@_xA_A  ?~  @[ Y   0@`.A`.A`p@`y.A`.A  ?~  @[ Y   0@`.A`.A`@`y.A`.A  ?~  @[ Y   0@`\5A`\5A`L@`y\5A`\5A  K~?~  @[ Y   <@``6A``6A`h@`y`6A``6A$@ 7@ [ Y  <@``6A``6A`@`y`6A``6A$@d@ [ Y  <@``6A``6A`@`y`6A``6A$@@ [ Y  0@`0A`0A`@@`y0A`0A  ƒ_,Ų?~  @[ Y  0@`0A`0A`d@`y0A`0A  ƒ_,Ų?~  @[ Y  <@`O"A`O"A`@`yO"A`O"A@`@ [ Y  0@`A`A`@`yA`A  ?~  I@[ Y  0@`A`A`ջ@`yA`A  ?~  v@[ Y  0@`0AA`0AA`L@`y0AA`0AA  :m?~  @[ Y  0@`A`A`R@`yA`A  ?~  R@ Z}}}}~}  K) 0{8lA{8lA{HA{|8lA{8lA?   \\H\\\\\H\H T ]]]]]]]]]]]H DV lDRRD660$tttt$f2  !;"@#$%&'()*+,-./012 3 4;5@6789:;<=>@? Y !!! OOOOO "[YYYYYY" OOOOO #NNNN #N #z ##XOOOOO $ $ $$ ף XA$bVA$GI9gA$OOOOO %[ %Y %YYY%Gz@%+\y@%Ky A%OOOOO &[ &Yc &YYY&& OOOOO '[ 'J 'JJJ'|XA'h)VA'xzgA' OOOOO ([ (Y (YYY(q= hA(GnU(,u\A(aOOOOO )R )J )JJJ)\±.rA)Gz3A){GrA)OOOOO *[YYYY* OOOOO +[ +Y +YYY+1?++Ca?+ OOOOO ,[ ,Y ,YYY,,b@,,c@, OOOOO -[ -Y -YYY-؍@u@T@- OOOOO .[ .Y .YYY.@m@4@. OOOOO /[ /Y5 /YYY/ l@/(\m@/,i@/ OOOOO 0 0Z( 0ZZZ0+3I6@00ĵIb@0 OOOOO 1 1\\\\\H1 OOOOO 2T2]]]]]]2 OOOOO 3 OOOOO 445[YYYYYY6NNNN 6 6 66 XXXXX 7[ 7Y 7YYY7#AcM;97 8[ 8Y 8YYY8(cA8> ׳#V~ 8O_9[ 9Y 9YYY9xx:[ :Y :YYY~ :c-: 333ӿ~ :-;[ ;Y ;YYY;1HAm;<[ <Y <YYY<=R =J =JJJ=q= hA=GnU=,u\A>[YYYY?[ ?Y+?YYYD l :.TttXrtt.jjXXrj::&RXZDVDD^@AB C D;E@FGHIJKLMNOPQRSTU VWXYZ[\] ^ _;@ @Z,@ZZZ  A A\\\\\\A XXXXX BTB]]]]]]C O D-D D D OOOE[YYYYYYE [HOOOFNNNN F F FF OOOG Gz.G  G G G ף XA G OOOH[ HY/ HYYYHfffwXAH> PcVAHRMd:gAH  H H H q= <@ H OOOI[ IY IYYYIIO I I ~ I Ϭt I OOOJ[ JY3 JYYY~ JrJ(\y@~ Jװ]J  J J ~ J J OOOK[ KY KYYY~ K@K23333w~ Ka@ K K ~ K K OOOL[ LY LYYY~ L;L[*~ L L !L L QxWA L OOOM[ MY MYYYMq= hAMGnUM,u\A M "M ~ M @ M OOON[ NY NYYY~ N_TN)\~ N N #N ~ N N OOOO[ OY OYYYO O $O ~ O GƐ O OOOP[ PJ PYYYPRrAP)\^APp=bTrAPa P %P ~ P 8 P OOOQ[JYYY Q &Q ~ Q Q OOOR[ RJ0RYYY R 'R \R GI9gA R OOS[ SY1 SYYYS8lA8lAS OOOT[ TY TYYY~ TXTp= C:~ T T HOOOU[ UY7 UYYYUGhHAU ]OOOV[ VY VYYYV^@SV OOOOOOW[YYYYW ̜]mAWPAWDmAWaOOOOOOX[ XJ2XJJJX OOOOOOY[YYYYY OOOOOOZ[ ZY ZYYYZ N?ZZNU?Z OOOOOO[ [Z [ZZZ[ N?[[NU?[ OOOOOO \ \\ \\\\\\\ OOOOO ]T]]]]]]]^HHHHHHHH_ __HHDl.:&H0ThzPhZlZZbD0llN&`abcdefghijklmnopq r@ s;t@uvwxyz{|}~`YZZYHHaY a| a}HH bY b b b~ bHHc cYcp=ʱiZAc]k,;2?cDeY2 c cHHd dY~ d@dz?dҰv%p^ d dHHe eYep=JZAeVӠI~?eHHfY f| fHH gY g g g~ gHHh h~ h6hǗ??h@ h hHHi i~ ioAi/웗?i@k6{@ i iHHj j~ j?Wjj1䧁v?j@ j jHHk kk k kHHl ll l lHHm m~ mG2zmRYl?mYHHn n&n GI9gA~ n?nHHoHHp p pp!!"HHqTHH"rYYYYYYYYY ssYY sO$t[YYYYYYYYYOOOOuNNN# us"us upuq u p%u rOOOOvNNN# v# v$ v$# v%$ v # v &$v OOOOw[ wY wYYYw'@W@'p@((6w )Y?w )Ɨ??w OOOOx[ xY xYYY*x''(()) x OOOOy[ yY yYYYy'p@'2@(X'(@y )+@= ?y )z?y OOOOz[ zY zYYYz'L@'@r@(G (oAz ){}?z ).웗?z OOOO{[ {Y {YYY{'Ȁ@'X@(ϓS{(p=ʱiZA{ )|O?{ )\k,;2?{ OOOO|[ |Y |YYY|'?'@(8@(?W| )8;P?| )i1䧁v?| OOOO}[ }Y }YYY*}''(()) } OOOO~[ ~Y! ~YYY*~**++,, ~ OOOO K& ZZ-؍@-T@{ ף XA{GI9gA~  .? /? OOOOD< l0HjfN0HfffPPJJ:&:(fzhhh @ ;@  ;@@ \ \\\\\\01OOOO T"]]]]]]]]23OOOO44YYYYYYY OOO OYY O$[YYYYYYYYYOOOONNN# s"s pq p% rOOOONNN# # $ 5# 6$ # &$ OOOO[ Y YYY'a@'x@(A(ARp 7Ԭ"? 84on? OOOO[ Y YYY'"@'A@(WA(;1 9S0ݮ? 8(xV? OOOO[ YW YYY'@'@(0((Q%@ 9jNg-x? 81n? OOOO[ YX YYY'@'(G@( 9R۝~?~ 8 OOOO[ YY YYY*''((98  OOOO[ Y[ YYY*''((98  OOOO[ YZ YYY*''((98  OOOO[ Y\ YYY*''((98  OOOO[ Y] YYY*''((98  OOOO[ Y YYY*''((98  OOOO[ Y YYY***++:;  OOOO K ZZ-b@-@{{ x .?~ /? OOOO  H <HHHHHH=>OOOO T"]]]]]]]]23OOOO OOOO ("OOOO$[YYYYYYYYYOOOO???? p"q pq p% rOOOO???? # $ # $ # &$ OOOO[ Y_ YYY'd@'m@( (GV. 7Sw? @2n? OOOO[ Y^ YYY'@'@(cm() 9MշE? )c*? OOOO[ Y` YYY'?'?(@(@ 9,͈9Y? )Qc%J? OOOO[ Y: YYY'I@'@P@(_ (EO 9/h{? )6T? OOOO[ Ya YYY'0@'9@(SL(? 9#bJ? )+ӕ? OOOO[ Yb YYY***++:,  OOOODxlH4,:(fz|hhhhhhh|H44(fz  ;        ;           K4 ZZZ-؍@-T@{ ף XA{GI9gA~ .? /? OOOO "\\\\\\\\\OOOO T"]]]]]]]]]OOOO OOO  [YYYYYYYYY A p"q p'q p% r ???B # $ # $ # &$[~ @ YY*''(C78 [Dl? YY*''(C98 [7A`в? YY*''(C98 [~ @ YY'b@'h@(A"C, 9M:`c? 8+am?[~ @ YY*''(C98 [MbX9? YY' m@'Pt@(? $CfG 94? 8ς7{?[~ !@ YY'@'`@(G:XCq= [A 9H ? 87ҤE?[YYY''(C98 [YYY**+D:;  K ZZZ-؍@-T@{ ף XA{GI9gA~ .? /?  HHHHYYYYY T]]]]EEEEEF P [YYYYYYYYY ???? p"q p'q p% r???? # $ # $ # &$[ YQ YYY*''((7@ [ Y YYY'M@'V@(+ (Gb 9.qjƮ? )J$=W?[ Y YYY'`m@'s@( GZ(cC 9Q]? )}?[ Y YYY'|@'@(NI(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 @%] `><U uu aabbffuu uugg  7yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2ɀ  f   dMbP?_*+%@B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MAdobe PDFS o6XXLetterPRIV ''''0\KhCFF0EBDAStandard"6XX?Q?&U} $O} O} IO}  O} O} IO} O} $ O} $ O} " O} ##O} $$ Of$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ <   L   LL x yy~ @    LL v= ww /  LL G> HHHHHHHMGGGGG &IGGGGGGGGGGGGGGG,JGGGGGGGGGGGGGGGGGG#JQQQQQQK JQQQK ,GGGGGGGGGGGGGGGGGGG# R) GGGGGG~ L@   ~ L@, GGGGGGGGGGGGGGGGGGG# RGGGGGGM RGGGM , GGGGGGGGGGGGGGGGGGG# RG J GGGGN M GGG  NLw|@, GGGGGGGGGGGGGGGGGGG# M Y GGGGG~ N#A M GGG ~ N, GGGGGGGGGGGGGGGGGGG# M Y GGGGG~ Nx M GGG  N9@, GGGGGGGGGGGGGGGGGGG#M Y*GGGGG~ Nc-  M  GGG ~  N,GGGGGGGGGGGGGGGGGGG#MGGGGGGS MGGGN ,GGGGGGGGGGGGGGGGGGG#M G@GGGGGNbA MGGGN ,GGGGGGGGGGGGGGGGGGG#M GBGGGGG~ N MGGGO ,GGGGGGGGGGGGGGGGGGG#M GGGGGGGN@B@ M  J  GG  P(\?M@,GGGGGGGGGGGGGGGGGGG#M GHGGGGG~ N QIII ,GGGGGGGGGGGGGGGGGGG#MGGGGGGS TVVVW ,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ N1,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ N  PU  QQQ ~  n@,GGGGGGGGGGGGGGGGGGG#M GGGGGG~ N MGGGS ,GGGGGGGGGGGGGGGGGGG#MGGGGGGS  M  GGG ~  N_',GGGGGGGGGGGGGGGGGGG#MGGGGGGN  M  GGG ~  N_',GGGGGGGGGGGGGGGGGGG#MGGGGGGN  M  GGG ~  N,GGGGGGGGGGGGGGGGGGG#MGGGGGGN  RV  GGG  w1?@?MGGGGGGN  M GGGm MGGGGGGN  M  GGG ~  NMGGGGGGN  M  GGG ~  N MG JIGGGGPf1>#JA  R  GGG ~  wDl&TF2Z^^^~~^j~vvvJ:FF !T"T!# $; %; &x@'(@)*+,-./0123456789:;<T= ?  QIKIIII [ GGG ~ N_' ! !<R<<<<S ! ^ ! III ! 1?@? "T"UUUUUUV " T " UVVW $GJ $HHHHHHHHHHHHW "%IGGGGGGGGGGGGG "&JQQQQQQQQQQQQK 'RK'GGGGGGGGGG ' XL' I ' YM"(MGGGGGGGGGGGGS )M )JI)GGGGGGGGGZZ ) Nf1>#JA"*MGGGGGGGGGGZZN +M +J+GGGGGGGGG ~ + Z+ Z+ Nf1>#JA",MGGGGGGGGGGZZN -M -J-GGGGGGGGG - ZLw|@- Z- Nr2W JA".MGGGGGGGGGGZZN /M /J/GGGGGGGGG ~ / ZHA/ Z/ Nr2̎HA"0MGGGGGGGGGG[ZN 1M 1J1GGGGGGGGG ~ 1 Z1 Z1 Nr2̎HA"2MGGGGGGGGGGZZN 3M 3J3GGGGGGGGG ~ 3 Z3 Z3 Nr2̎HA"4MGGGGGGGGGGZZN 5M 5J5GGGGGGGGG 5 Z9@5 Z5 N{,3{HA"6MJGGGGGGGGGZZN 7M 7J7GGGGGGGGG ~ 7 Z7 Z7 N{,3{HA"8MJGGGGGGGGGZZN 9M 9J9GGGGGGGGG ~ 9 Z9 Z9 N{,3{HA$:MGGGGGGGGGGZZN\;Q ;K;IIIIIIIII ~ ; ]; ]; O{,3{HA;\ < <^R^^^^^^^^^^S =T"=VVVVVVVVVVVVW\B XFVF2&&R&J&^&b&^&^&^&b&^&^(h24@ A B C D E F G H I J K L M N O PQ S TUVWXYZ[\]^_ @P-@QQQQQQKGAMGGGGG A_S~ A`@AaBM BGBGGGGa~ BbHABaCM CGCGGGGG~ CbCGDM DGDGGGGG~ DbDG EMG EGAEGGGG Eb2EGFMGGGGGGbGGM GGGGGGGG~ GbHAGGHM HGCHGGGGG~ HbHGIM IGDIGGGGG~ IbIG JMG JGEJGGGG~ JbHAJcKMGGGGGGbGLM LG+LGGGGG~ LdLGMM MY.MGGGGG~ MdMG NMG NG,NGGGG Nb2NGOMGGGGGGbG PMG PJFPGGGG~ PbPGQeVVVVVVWG TP?TQQQQ Tf  Tf  Tf  Tf  T f  T f T f T f T f Tf Tf Tf Tf Tg,UMGGGGhhhhhhhhhhhhhiVM VG VGGGZVj@jp@j@jL@jh@j@j@j@@jd@j@j@jջ@jL@kR@WM WG WGGGZWjjjjjjjjjjjjjkXM XG XGGGZXjjjjjjjjjjjjjk YMG YGA YGG Yj2 Yj2 Yj2 Yj2 Y j2 Y j2 Y j2 Y j2 Y j2 Yj2 Yj2 Yj2 Yj2 Yk2,ZMGGGGjjjjjjjjjjjjjk[M [G [GGGZ[j@jp@j@jL@jh@j@j@j@@jd@j@j@jջ@jL@kR@\M \GC \GGGZ\jjjjjjjjjjjjjk]M ]GD ]GGGZ]jjjjjjjjjjjjjk ^MG ^GE ^GGZ^j@jp@j@jL@jh@j@j@j@@jd@j@j@jջ@jL@kR@,_MGGGGjjjjjjjjjjjjjkB X(<DDDFDDDFDDFF00`abcde `M `G+ `GGGZ`lllllllllllllmaM aY. aGGGZalllllllllllllm bMG bG, bGG bj2 bj2 bj2 bj2 b j2 b j2 b j2 b j2 b j2 bj2 bj2 bj2 bj2 bk2,cMGGGGjjjjjjjjjjjjjk dMG dJF dGGZdjjjjjjjjjjjjjk,eeVVVVnnnnnnnnnnnnnoZd0PH  0(   ><UdJJJ2  7ggD g2ɀ 8]    dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MAdobe PDFS oUXXLetterPRIV ''''0\KhCFF0EBDAStandard"UXX??&U} v} #v} mv} mv} v}  v} $ v8oroosssss t t t u uuuuuuuuuuuuuuuuuuu dpqqqqqq bbbbbbb 9cccccccccccccccccccccccccccc ccc d d ee eee f f0 ee eeeeeee g. hhhhhh ge hhhhhhh gfhi#Ai;9 hhh gghi(cA~ iO_ hhh ghixix hhh ghic-i- hhh ghi1im; hh ghii hhh ghhjq= hAj,u\A hh gihhhhhhh gjhi@ia@ hhh gkhifffwXAiRMd:gA hhh glhii hhh gmhi;i hhh gnhii hhh gohiriװ] hhh ghii hhh ghii hhh gphjjWAj gA hhhhhhhhhD l$$$::$$FPFFFFT$FTFFFFFFT u!u"u#u$u%u &u'u(u)u*u+u,u-u.u/u0u1u2u3u4u56 7 gq hhhhhh!h !gr!h!i_Ti !hh"h "gs"h"ii "hh#h #gt#h#j_Tj #hh$hhhhhhh%h %g%h%kRrA%kp=bTrA %hh &gu&hhhhhh 'gv'hhhhhh(h (gw(h(i8lAi8lA (hh)h )g)h)iXi  )hh*h *gx*h*iGhiHA *hh+h +g+h+ii +hh,h ,gy,h,ii ,hh-h -gz-h-ii -hh.h .g{.h.ii .hh/h /g|/h/ii /hh0h 0g}0h0iݶiS 0hh1h 1g~1h1jIdmA1jDmA 1hh2hhhhhhh 3g3hhhhhh4h 4g4h4iVeiTf 4hh5h 5g5h5jVejTf 5hh6h 6g86h6lRrA6lp=bTrA 6hh#7 D4Z0#77 D4Z44$FFFT$$FFFFFFFFFT$FFTPH0$0(  $><d 7ggD g2ɀ 6L%,Z2  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MAdobe PDFS o`XXLetterPRIV ''''0\KhCFF0EBDAStandard"`XX??&U} $} m!} m} $6@@@      dpqqq bbbb cccccccccccccccc ccc d eee f1 eeee g hhh g hhhh gh~ ih gh~ ih gh~ i1Ah gh~ i Ah gh~ ih gh~ j g hhhh gh~ ih gh~ i)h gh~ ih gh~ ih gh~ ih gh~ ih gh~ ih gh~ ih gh~ ih gh~ ih gh~ i_'D*l"""0000000000000000 !"#$%&'()*+,-./01234 5 h g h~ i!h !g!h~ !i"h "g"h~ "i#h #g#h~ #i@$h $g$h~ $i%h %g%h~ %j&h &g&h&q= ׯq@ 'g 'hhh(h (g(h~ (i@)h )g)h~ )i?*h *g*h~ *i+h +g+h~ +i^#,h ,g,h~ ,i*@-h -g-h~ -jD.h .g.h~ .i/hhhh0h 00~ 0Ve12 222(\N@34 44~ 4Tf0D00000040000000040PH@(0(  (><d7ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@$@0]ir@l;՜.+,D՜.+, PXh px @й PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookf3SummaryInformation(DocumentSummaryInformation8