ࡱ>  g2\pй Ba=  =%/8X@"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% "$"#,##0 "$"#,##0.00;\("$"#,##0.00\) m\/d\/yyyy0.0 #,##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@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @   + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ !p @ @  "| @ @  $  , - -  &  (  *  +   #| @ @   "|@ @   "|@ @   h@ @   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@ @  #|@ @  #|@ @  . h@ @   l @ @   l @ @    h@ @   h @ @   l @ @    h@ @  "x@ @  "x@ @   H !x@ @  !x a!  !x @ @   h@ @    h@ @    l@ @   "x@ @   "x@ @   "|@ @   "|@ @   "|!@ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @    l@ @    h @ @    H   h @ @   H   h@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @  #|@ @  #| @ @    h@ @    |@ @    | @ @    |@ @    | @ @    |@ @    l@ @    | @ @    |@ @    l@ @    | @ @   #|@ @   #| @ @   h@ @   #|@ @   #|!@ @   #|@ @   #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x!@ @   "x!@ @    l @ @    L  D #|@ @  #|  #|@ @   #|  #|!@ @   #|@ @   #|!@ @   #|@ @   h@ @    h@ @    h @ @    h@ @    h@ @    h@ @   h@ @    |@ @    |@ @    |@ @    |@ @    l@ @   l @ @    h @ @    |@ @    |@ @    |@ @    |@ @    h@ @    h@ @    h @ @   `@ @    l@ @   l@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   #|@ @   #|!@ @   )#|@ @   #|@ @   #|!@ @    h@ @  ) l@ @    l@ @    l!@ @    l@ @    l @ @    l @ @    l @ @    h"@ @  +"x@ @  +"x@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @   h  % l   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@ @  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$PercentB Percent 2 CTitle Title DTotal TotalE Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`ePrivate Collection and Waterfall  Balance Sheet"Income Statement  ;6  ;4  ;   ;  ; 8ZR3 A@@   AIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 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 Paid 3/31/20124/1/12 - 6/30/12 6/30/20124/1/2012- 6/30/2012<UCollateral 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 ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)Cumulative Defaults ($)KIncludes loans in Repayment and Interest Only Repayment, net of Refunds DueN/A. posted in next period=(a) Footnotes: Variance to SLR assets is Cancelled Fees to be J@ AtABB97CDDCETF GG2H-I(J Kt L M N~ N<PRTS'TIU-V`WsX|YaZ<[\\j]^~^&__M`dbcccB g2 (l|Ɉ=C  dMbP?_*+%s A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MAdobe PDFS o/XXLetterPRIV ''''0\KhCFF0EBDAStandard"/XX??&U} W} W} $W} W} mW} $W} W} IW} W} mW} IW} $W} W} m W} mW} W} $ W ; ;             ; @    *  d         ~ @@      -    N      XX   ZXXXXXXXXXXX  M M y 6 M M M M M yT M Z X  @^A^A^UUUUUՄ@^wA^A  ?~  @Z X  @_.A_.A_rqNj@_x.A_.A  ?~  @Z X   @_.A_.A_UUUUUՔ@_x.A_.A  ?~  @Z X   @_\5A_\5A_qq\@_x\5A_\5A  K~?~  @Z X   @_`6A_`6A_qq@$_x`6A_`6A$@ 7@ Z X   @_`6A_`6A_ @$_x`6A_`6A$@d@ Z X   @_`6A_`6A_VUUUUդ@$_x`6A_`6A$@@ Z X  @_0A_0A_"@_x0A_0A  ƒ_,Ų?~  @Z X  @_0A_0A_98;@_x0A_0A  ƒ_,Ų?~  @Z X  <@_O"A_O"A_0@_xO"A_O"A@`@ Z X  @_A_A_ʓ@_xA_A  ?~  I@Z X  @_A_A_88~@_xA_A  ?~  v@Z X  @_0AA_0AA_qq\@_x0AA_0AA  :m?~  @Z X  0@_A_A_@_xA_A  ?~  R@ Y||||}|  J) z8lAz8lAzrq@z{8lAz8lA?   [[G[[[[[G[G S \\\\\\\\\\\G DtlDRRD660$t$|2  !;"@#$%&'()*+,-./012 3 4;5@6789:;<=>@? X !!! NNNNN "ZXXXXXX" NNNNN #MMMM #M #y ##WNNNNN $ $ $$GI9gA$0 #>&A$khA$~NNNNN %Z %X %XXX%Ky A%.\͇@%hfffA%~NNNNN &Z &Xc &XXX&22& NNNNN 'Z 'I 'III'xzgA'p=o(A't.iA' NNNNN (Z (X (XXX(,u\A((*({g!YA(`NNNNN )Q )I )III){GrA)(\H)QrA)NNNNN *ZXXXX* NNNNN +Z +X +XXX+Ca?++ Ӏ?+ NNNNN ,Z ,X ,XXX,c@,,"c@, NNNNN -Z -X -XXX-T@U@@- NNNNN .Z .X .XXX.4@O@0@. NNNNN /Z /X5 /XXX/,i@/}IL@/v@/ NNNNN 0 0Y% 0YYY0ĵIb@00ĵIb@0 NNNNN 1 1[[[[[G1 NNNNN 2S2\\\\\\2 NNNNN 3 NNNNN 445ZXXXXXX6MMMM 6 6 66 WWWWW 7Z 7X 7XXX~ 7;97dfffv@7= ף[~A7 8Z 8X 8XXX8O_^u߮L9Z 9X 9XXX9xx:Z :X :XXX:--;Z ;X ;XXX;m;H1<Z <X <XXX<=Q =I =III=,u\A=(*={g!YA>ZXXXX?Z ?X+?XXXD l :.TttXrtt.jjXXrj::&RnDDDDD^@AB C D;E@FGHIJKLMNOPQRSTU VWXYZ[\] ^ _;@ @Y,@YYY A A[[[[[[A WWWWW BSB\\\\\\C N D-D D D NNNEZXXXXXXE ZGNNNFMMMM F F FF NNNG Gy.G G G G GI9gA G NNNHZ HX/ HXXXHRMd:gAH@ #v4&AH(\hAH H H H q= I@ H NNNIZ IX IXXXIoܫoIN I I ~ I A@ I NNNJZ JX3 JXXX~ Jװ]J(\͇@JffffAJ J J ~ J J NNNKZ KX KXXX~ Ka@Kp= ףqKq= ף@ K K ~ K (A K NNNLZ LX LXXXL/ L L ~ L 8 L NNNMZ MX MXXXM,u\AM(*M{g!YA M M ~ M l M NNNNZ NX NXXXN[  N N ~ N N NNNOZ OX OXXXO O !O ~ O k@ O NNNPZ PI PXXXPp=bTrAPPzM7P_pqAP` P "P ~ P P NNNQZIXXX Q #Q ~ Q Q NNNRZ RI0RXXX R $R [R hA R NNSZ SX1 SXXXS8lA8lAS NNNTZ TX TXXX~ T Tp= C:~ Tk T {@T G|NNNUZ UX7 UXXXUHA#53q U }?U \~NNNVZ VX VXXX~ VSVp= ׭~ VkٸV NNNNNNWZXXXXW DmAW @fffW3333[WmAW`NNNNNNXZ XI2XIII   X NNNNNNYZXXXX   Y NNNNNNZZ ZX ZXXXZNU?ZZi?Z NNNNNN[ [Y [YYY[NU?[[i?[ NNNNNN \ \[ \\[[[[\ NNNNN ]S]\\\\\\^GGGGGGGG_ __G _0_ D,l.:&H0ThzzzPhZxflbD0llN&` a b c d e f g  h i  j ;k l m n o  pq r@ s;t@uvwxyz{|}~`XYYXG ` 1aX a aG a2 a[[ ~ a bX b b b bG bZ3 bXGG b GhAc cX~ c%ZcSD}?c-Y4 ccG cZ4 cXGG ~ c d dX~ d@d푁?dU ddG dZ5 dXGG ~ d e eXe ף0,TAeiY ? eG eZ6 eXGG ~ e fX f fG f7 fY ~ f  @ gX g g g gG g8 g\\ g GiAh hh +RAh QAW?hp^7S @ hhGi i~ i!;<i"H?i>RH'x@ i iGWNi Wj j~ j![j"Ufżʊ?jL /@ jjG j9jP k kk!" kkG k 1lG#$$%G l: l&[[ l gffk\Am mm'gffk\AmK~Sy? mXG mZ; mFGG ~ m ?nn n&n(khA~ n? nG n< nH ~ n oG o) oU\\ o ]¥}f]Ap p pp))*GGqSGG"rXXXXXXXXX ssXX sN$tZXXXXXXXXXNNNNuMMM+ u"u uu u %u NNNNvMMM+ v# v$ v,# v-$ v # v .$v NNNNwZ wX wXXXw/p@/X@06w0 +RAw 1Ɨ??w 1QAW?w NNNNxZ xX xXXXx/2@/0@0@0@x 1z?x 1푁?x NNNNyZ yX yXXXy/@r@/p@0oA0;<y 1.웗?y 1 H?y NNNNzZ zX zXXXz/X@/@z0p=ʱiZA~ z0%Zz 1\k,;2?z 1RD}?z NNNN{Z {X {XXX{/@/0@0?W0[{ 1i1䧁v?{ 1Tfżʊ?{ NNNN|Z |X |XXX*|//0011 | NNNN}Z }X! }XXX*}223344 } NNNN~ ~J& ~YY5~6T@6@~zGI9gA~zkhA~ 7?~ 8?~ NNNN  [ [[[[[[9:NNNND(l.ZvxZvfrdHxtH:&:(fzhh @ ;@  ;@@ S"\\\\\\\\;<NNNN==XXXXXXX NNN OXX N$ZXXXXXXXXXNNNNMMM+ "  % NNNNMMM+ # $ ># ?$ # .$ NNNNZ X XXX/x@/@0ARp0iXA @4on? AX3? NNNNZ X XXX/A@/@R@0;10 B(xV? AI%`? NNNNZ XW XXX/@/@0Q%@~ 0EA B1n? A5< p? NNNNZ XX XXX$//@00۷yB  A6g? NNNNZ XY XXX$//?00@B  A|@? NNNNZ X[ XXX$//?00'6B  A>T? NNNNZ XZ XXX*//00BA  NNNNZ X\ XXX*//00BA  NNNNZ X] XXX*//00BA  NNNNZ X XXX*//00BA  NNNNZ X XXX*2233CD  NNNN J YY56@6`@z xzG1[A~ 7? 8? NNNN  G E=GGFFFFGHNNNN S"\\\\\\\\;<NNNN NNNN ("NNNN$ZXXXXXXXXXNNNNIIII "  % NNNNIIII # $ # $ # .$ NNNNZ X_ XXX/m@/o@0GV.0gF1 @2n? JR8? NNNNZ X^ XXX/@/@0)0GxaA Bc*? 1̓$? NNNNZ X` XXX/?/?0@0@ BQc%J? 1;٘dI? NNNNZ X: XXX/@P@/U@0EO0= #J1A B6T? 1\MVz? NNNNZ Xa XXX/9@/=@0?0 B+ӕ? 1>-}? NNNNZ Xb XXX*2233C4  NNNN J4 YYY6T@6@zGI9gAzkhA 7?~ 8? NNNND l4,:(fzttthhhhhH44(fzh  ;       ;            "[[[[[[[[[NNNN S"\\\\\\\\\NNNN NNN  ZXXXXXXXXX K " ' %  IIIL # $ # $ # .$Z~ @ XXM*//0N@A ZDl? XXM*//0NBA Z7A`в? XXM*//0NBA Z~ @ XXM/h@/`j@0,N. B+am? A#̀?Z~ @ XXM*//0NBA ZMbX9? XXM/Pt@/ u@0fGN?3K Bς7{? AVvH?Z~ !@ XXM/`@/8@0q= [AN ףp]A B7ҤE? AlM?ZXXXM//0NBA ZXXXM223OCD  J YYY6T@6@zGI9gAzkhA 7?~ 8?  GGGGXXXXX S\\\\P P ZXXXXXXXXX IIII " ' % IIII # $ # $ # .$Z XQ XXX*//00@J Z X XXX/V@/Z@0Gb0 BJ$=W? 1|1D?Z X XXX/s@/u@0cC0bRJ B}? 1ЩL?Z X XXX/@/@0?Z XR XXX2@p@2p@3=3Q4> CE? 4Py? J; YYY6T@6@zGI9gAzkhA 7?8?  GGGGXXXXX S\\\\P D l44, \tVZZnVr ,,, \hVnnnx,(  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 @%] `>#@U5 55    uu uu aabbffuugg'yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  fSa  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} $N} N} IN}  N} N} IN} N} $ N} $ N} " N} ##N} $$ Nf$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ <   K   KK  ~ @@    KK =  -  KK Q> RRRRRRRLFFFFF &SFFFFFFFFFFFFFFF,IFFFFFFFFFFFFFFFFFF#TPPPPPPU TPPPU ,FFFFFFFFFFFFFFFFFFF# Q& FFFFFF~ V@@   ~ V@@, FFFFFFFFFFFFFFFFFFF# QFFFFFFW QFFFW , FFFFFFFFFFFFFFFFFFF# QF I FFFFX L FFF  XHE@, FFFFFFFFFFFFFFFFFFF# L X FFFFF~ X;9 L FFF ~ X, FFFFFFFFFFFFFFFFFFF# L X FFFFF~ Xx L FFF  X^@l*@, FFFFFFFFFFFFFFFFFFF#L X'FFFFF~ X-  L  FFF ~  X,FFFFFFFFFFFFFFFFFFF#LFFFFFFR LFFFX ,FFFFFFFFFFFFFFFFFFF#L F@FFFFF~ X%= LFFFX ,FFFFFFFFFFFFFFFFFFF#L FBFFFFF~ X LFFFY ,FFFFFFFFFFFFFFFFFFF#L FGFFFFFXffff濢@ L  I  FF  Zz@,FFFFFFFFFFFFFFFFFFF#L FHFFFFF~ X [HHH\ ,FFFFFFFFFFFFFFFFFFF#LFFFFFFR SUUUV ,FFFFFFFFFFFFFFFFFFF#L FFFFFF~ Xm;,FFFFFFFFFFFFFFFFFFF#L FFFFFF~ X  OU  PPP ~  m@@,FFFFFFFFFFFFFFFFFFF#L FFFFFF~ X LFFFR ,FFFFFFFFFFFFFFFFFFF#LFFFFFFR  L  FFF ~  Xk,FFFFFFFFFFFFFFFFFFF#LFFFFFFX  L  FFF ~  Xq#A,FFFFFFFFFFFFFFFFFFF#LFFFFFFX  L  FFF ~  X,FFFFFFFFFFFFFFFFFFF#LFFFFFFX  QV  FFF  v2DS??LFFFFFFX  L FFFl LFFFFFFX  L  FFF ~  XLFFFFFFX  L  FFF ~  X LF IIFFFF~ ZCOR  Q  FFF ~  vDl&TF2Z^^^~~~^j~vvvJ:FF !_"_!# $; %; &x@'(@)*+,-./0123456789:;<_= ?  [HJHHHH\ Z FFF ~ Xq#A ! !E]EEEE^ ! ] ! HHH ! 2DS?? "S"``````a " S " TUUV $QJ $RRRRRRRRRRRRb "%SFFFFFFFFFFFFF "&TPPPPPPPPPPPPU 'QK'FFFFFFFFFF ' cL' H ' dM"(LFFFFFFFFFFFFR )L )II)FFFFFFFFFee ~ ) XCOR"*LFFFFFFFFFFeeX +L +I+FFFFFFFFF ~ + e+ e~ + XCOR",LFFFFFFFFFFeeX -L -I-FFFFFFFFF - eHE@- e- XҐXJA".LFFFFFFFFFFeeX /L /I/FFFFFFFFF / e_@/ e/ XҐG\IA"0LFFFFFFFFFFfeX 1L 1I1FFFFFFFFF ~ 1 e1 e1 XҐG\IA"2LFFFFFFFFFFeeX 3L 3I3FFFFFFFFF ~ 3 e3 e3 XҐG\IA"4LFFFFFFFFFFeeX 5L 5I5FFFFFFFFF 5 e^@l*@5 e5 Xgff`?IA"6LIFFFFFFFFFeeX 7L 7I7FFFFFFFFF ~ 7 e7 e7 Xgff`?IA"8LIFFFFFFFFFeeX 9L 9I9FFFFFFFFF ~ 9 e9 e9 Xgff`?IA$:LFFFFFFFFFFeeXg;[ ;J;HHHHHHHHH ~ ; h; h; Ygff`?IA;g < <i]iiiiiiiiiiR =S"=UUUUUUUUUUUUVgB XFVF2&&R&F&Z&b&b&^&^&b&^&^(h24@ A B C D E F G H I J K L M N O PQ S TUVWXYZ[\]^_ @O*@PPPPPPUFALFFFFF AjS~ Ak@@AlBL BFBFFFFlBmq}ABlCL CFCFFFFF~ CmACFDL DFDFFFFF~ DmADF ELF EFAEFFFF Em>EFFLFFFFFFmFGL GFGFFFFFGmrq@GFHL HFCHFFFFF~ HmHFIL IFDIFFFFF~ ImIF JLF JFEJFFFFJmrq@JnKLFFFFFFmFLL LF(LFFFFF~ LoLFML MX+MFFFFF~ MoMF NLF NF)NFFFF Nm>NFOLFFFFFFmF PLF PIFPFFFF~ PmAPFQpUUUUUUVF TO?TPPPP Tq Tq Tq  Tq  T q  T q  T q  T q T q Tq Tq Tq Tq Tr,ULFFFFssssssssssssstVL VF VFFFVu@VuqqD@Vu@Vu98@V u88@V u*@V u@V u@V uq1@~ VuQ@VuUUUUUN@VuqGA@Vu98@~ Vv@WL WF WFFF0WuL@u@uL@uj@uX@uO@uL@ W u @*W u@u+@u@u1@uj@vD@XL XF XFFF0XuL@u@uL@uj@uX@uO@uL@ X u @*X u@u+@u@u1@uj@vD@ YLF YFA YFF Yu> Yu> Yu> Yu> Y u> Y u> Y u> Y u> Y u> Yu> Yu> Yu> Yu> Yv>,ZLFFFFuuuuuuuuuuuuuv[L [F [FFF[uXUUUUՄ@[upqNj@[uXUUUUՔ@[uqq\@[ u qq@[ u @[ uXUUUUդ@[ u"@[ u88;@~ [u0@[uʓ@[u88~@[uqq\@~ [v@\L \FC \FFFZ\uuuuuuuuuuuuuv]L ]FD ]FFFZ]uuuuuuuuuuuuuv ^LF ^FE ^FF^uXUUUUՄ@^upqNj@^uXUUUUՔ@^uqq\@^ u qq@^ u @^ uXUUUUդ@^ u"@^ u88;@~ ^u0@^uʓ@^u88~@^uqq\@~ ^v@,_LFFFFuuuuuuuuuuuuuvBX(<HDDFHDDJDDFF00`abcde `L `F( `FFFZ`wwwwwwwwwwwwwxaL aX+ aFFFZawwwwwwwwwwwwwx bLF bF) bFF bu> bu> bu> bu> b u> b u> b u> b u> b u> bu> bu> bu> bu> bv>,cLFFFFuuuuuuuuuuuuuv dLF dIF dFF0duL@u@uL@uj@uX@uO@uL@ d u @*d u@u+@u@u1@uj@vD@,epUUUUyyyyyyyyyyyyyzpd0>@UUR2  'ggD g2 8J!  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MAdobe PDFS oUXXLetterPRIV ''''0\KhCFF0EBDAStandard"UXX??&U} u} #u} mu} mu} u}  u} $ u8nqnnrrrrr s s s t ttttttttttttttttttt dopppppp aaaaaaa 9bbbbbbbbbbbbbbbbbbbbbbbbbbbb bbb c c dd ddd e, e. dd ddddddd f. gggggg fe ggggggg ffg~ h;9h= ף[~A ggg fgghO_h߮L ggg fghxhx ggg fgh-h- ggg fghm;h1 gg fghh ggg fhgi,u\Ai{g!YA gg figgggggg fjg~ ha@hq= ף@ ggg fkghRMd:gAh(\hA ggg flghho ggg fmghh ggg fnghh ggg fog~ hװ]hffffA ggg fghh ggg fghh ggg fpgi gAizOfA gggggggggD4 l$$$::$$PFFFFFT$PTFFFPFFT t!t"t#t$t%t &t't(t)t*t+t,t-t.t/t0t1t2t3t4t56 7 fq gggggg!g !fr!g!hh !gg"g "fs"g"hh "gg#g #ft#g#ii #gg$ggggggg%g %f%g%jp=bTrA%j_pqA %gg &fu&gggggg 'fv'gggggg(g (fw(g(h8lAh8lA (gg)g )f)g)h hk )gg*g *fx*g*hHAh3q *gg+g +f+g+hh +gg,g ,fy,g,hh ,gg-g -fz-g-hh -gg.g .f{.g.hh .gg/g /f|/g/hh /gg0g 0f}0g0hShkٸ 0gg1g 1f~1g1iDmA1i3333[WmA 1gg2ggggggg 3f3gggggg4g 4f4g4hTfh+a5E 4gg5g 5f5g5iTfi+a5E 5gg6g 6f86g6kp=bTrA6k_pqA 6gg 74~$FFFT$$FFFFFFFFFT$FFT>@d777 'ggD g2 6'w/4  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?M Send To OneNote 2010,/ odXXLetterDINU",¬QSMTJSend To Microsoft OneNote 2010 DriverRESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolutionDPI600ColorMode24bpp"`XX??&U} $} m!} m} $6@@@      doppp aaaa bbbbbbbbbbbbbbbb bbb c ddd e/ dddd f ggg f gggg fg~ hg fg~ hg fg~ h Ag fg~ hoOg fg~ hg fgix<#A f gggg fg~ hg fg~ h)g fg~ hg fg~ hg fg~ hg fg~ hg fg~ hg fg~ h@g fg~ hg fg~ h@g fg~ h#D.l"""0000040000000000 !"#$%&'()*+,-./01234 5 g f g~ h!g !f!g~ !h"g "f"g~ "h#g #f#g~ #h@$g $f$g~ $h%g %f%g~ %iWp'&g &f&g~ &笖 'f 'ggg(g (f(g~ (h8@)g )f)g~ )h@S@*g *f*g~ *h@+g +f+g~ +h,g ,f,g~ ,h_@-g -f-g~ -i{ .g .f.g~ .h/gggg0g 00~ 0Tf12 22~ 2o޾34 44~ 4+a5E0<00000000000000000>@d555'ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@Zz@0]ir@˧;՜.+,D՜.+,  PXh px й  PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook5SummaryInformation(DocumentSummaryInformation8