ࡱ>  g2\p Ba=  =K8X@"1Arial1?RCalibri1?RCalibri1?RCalibri1RArial1RArial1RArial1RArial1RArial1RArial1RArial1RCalibri1 RCalibri1RCalibri1 RCalibri1 RCalibri1RCalibri1RCalibri1,>RCalibri1>RCalibri1>RCalibri1 RArial1>RCalibri1 RCalibri1RCalibri1@RHelv1?RCalibri1h>RCambria1RCalibri1RArial1RArial1RArial1RArial1hRArial1RArial1RArial1RArial1RArial1RArial1RArial1.RTimes New Roman1RArial1RArial1RArial1RArial1RArial1.RTimes New Roman1RArial1RArial1RArial"$"#,##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@  )<`@ @ $  , - -  &  (  *  +   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@ @   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@ @    h"@ @  +"x@ @  +"x@ @   #|@ @   #| @ @   #|@ @   #|@ @   #| @ @   h % l   l   l @ @   h @ @    l @ @    l @ @    h@ @    h@ @   #|!@ @    h@ @    h@ @    h@ @   #|@ @   #|@ @    h @ @    h"@ @    h "| @ @  "x @ @  ! h  h @ @   h @ @  #x@ @  #x @ @   h@ @   h"@ @   h@ @   l @ @   l @ @   l a@ @   h @ @   h @ @   h @ @   h@ @   h@ @   1#| @ @  !x @ @   H  1#| @ @   h "@ @   l  L  l  L  l@ @   x@ @   | @ @   x  l @ @   l  | @ @   h @ @   h@ @   h!@ @   h@ @   h!@ @   l@ @   l!@ @   |@ @   |!@ @   h @ @   h! @ @  "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 !|@ @  !x@ @  !x @ @  !x @ @  !x @ @  # %  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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`hPrivate Collection and WaterfallC  Balance Sheet!Income Statement  ;6  ;~   ;3  ;   ;  ; 8ZR3 A@@   GIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverTotal Distribution AmountInvestment Income%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailDelinquency Status"Distribution by FICO Credit Scores Less than 650800 + As of DateBal after WaterfallCumulative Default Rate 30-59 Days Delinquent 60-89 Days Delinquent 90-119 Days Delinqent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalOther / Unknown&й Cash and Equivalents Revenue Loan Acquisition Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury+ Due To US Department of Education! Due To/From Other Funds Total Liabilities Net Assets' Restricted by Bond Resolution Total Net Assets@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs Other Fees www.vsac.orgAccrued Interest CarryoverExempt IRS Status PrincipalIn School DeferredInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private Loans Revenue Fund&Available Funds at Beginning of PeriodeSecond: To the Operating Fund for payment of Servicing and Administrative Fees and Indenture Expenses2Third: To the Debt Service Fund - Interest Account$Debt Service Fund - 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 ($)Original Pool Balance<Cumulative original pool balance acquired through prefunding .;Cumulative original pool balance acquired through r<ecycling .JCumulative original pool balance acquired through additional note issuance .FCumulative original pool balance removed through loan sales / buybacks ..Cumulative Interest Capitalized on above loansEnding Original Pool Balance1$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 Due 9/30/2012&Portfolio by Original Repayment OptionImmediate RepaymentDeferred Repayment10/1/12 - 12/31/12 12/31/201210/1/2012- 12/31/2012U 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 OriginationsN/AJ[B BtPCCD9DEFC`GHHI10JJK L M O OD QRT>豫!V=!'.]*_<``naVccdAeHccB g2 ,[k{1oɤ  dMbP?_*+%r A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MS o/XXLetter"/XX??&U} R} R} $R} R} mR} $R} R} IR} R} mR} IR} $R} R} m R} mR} R} $ R ; ;             ; @     *  b         ~ @'@      :    N      SS  ||||||||||} USSSSSSSSSSS~     6     T U   @YAYAY"@YYAYA  d! YB?~  R@U   @ZAZAZ88@ZZAZA  d! YB?~  @U   @Z.AZ.AZ"@ZZ.AZ.A  d! YB?~  @U   @Z.AZ.AZ88r@ZZ.AZ.A  d! YB?~  @U   @Z\5AZ\5AZ8㨤@ZZ\5AZ\5A  aܯK*?~  @U   @Z`6AZ`6AZUUUUU@ZZ`6AZ`6A  YB?~  7@U   @Z`6AZ`6AZ"@ZZ`6AZ`6A  YB?~  d@U    @Z`6AZ`6AZUUUUՄ@ZZ`6AZ`6A  YB?~  @U    @Z0AZ0AZqG?@ZZ0AZ0A  q.|?~  @U    0@Z0AZ0AZC@ZZ0AZ0A  q.|?~  @U    @ZO"AZO"AZUUUUU@ZjAZjAZjA  ϡ?~  `@U    @ZAZAZqq@$ZAZZ I@ U   @ZAZAZ88r@$ZAZZv@ U   <@Z0AAZ0AAZ@Z0AAZZ@ qqqqqq  K) o8lAo8lAo98>ݰ𳴳? S !!|||||}! MMMMM "USSSSSS~" MMMMM # # # ##RMMMMM $ $ $$(qhA$@zU$> qhA$rMMMMM %U %S %SSS%.\aA%@%ҺA%rMMMMM &U &J &JJJ&p=1iA&333_&> SHhA& MMMMM 'U 'S 'SSS'RoYA'p= WJ'433SwIA'[MMMMM (O (J (JJJ(fffrsA(ףRUK( ף(PoA(sMMMMM )USSSS~) MMMMM *U *S *SSS*u?**{G_?* MMMMM +U +S +SSS+Xc@++ݪΥkc@+ MMMMM ,U ,S ,SSS,@l@, MMMMM -U -S -SSS-@@- MMMMM .U .S5 .SSS.&@..AX.6R\@. MMMMM / /T! /TTT/@//@/ MMMMM 0 0VVVVVH0 MMMMM 11WWWWWW1 MMMMM 2 MMMMM 33||||||}4USSSSSS~5 5 5 55 RRRRR 6U 6S 6SSS~ 61 6> ףK~ 66 7U 7S 7SSS~ 7[0J7F~ 7;2d8U 8S 8SSS8xx9U 9S 9SSS9--:U :S :SSS:m;`rA;U ;S ;SSS;<O <J <JJJ<RoYA<p= WJ<433SwIA=USSSS>U >S+>SSS? ?T,?TTTD l :.Tttrtt.jjXXrj::&RjVDDDD^.@A B C;D@EFGHIJKLMNOPQRST UVWXYZ[\ ] ^;_ @ @VVVVVV@ RRRRR AAWWWWWWB M C-C||||||} C C }MMMDUSSSSSS~D UH~MMME E E EE MMMF F.F F F F (qhA F MMMGU GS/ GSSSG(qhAGzUG= qhAG  G G ~ G W G MMMHU HS HSSSHooHM H H ~ H ;l9 H MMMIU IS3 ISSSI3^ cv I  I I ~ I I MMMJU JS JSSS~ J@J> ףp=k~ J-@ J J ~ J J MMMKU KS KSSSK K K ~ K J@ K MMMLU LS LSSSLRoYALp= WJL433SwIA L L ~ L L MMMMU MS MSSSM M M ~ M M MMMNU NS NSSSN N N ~ N [v N MMMOU OJ OSSSOp=EqAOlffUKOGrqlAO[ O O ~ O @Z O MMMPUJSSS P P ~ P P MMMQU QJ0QSSS Q Q VQ = qhA Q MMRU RS1 RSSSR8lAJ! C?x /7H7?x MMMMyU yS ySSSy-@-@.7|.ly /q{?y /' $?y MMMMzU zS zSSSz-,@-*@...3}z /H)a?z / ]W?z MMMM{U {S {SSS*{--..// { MMMM|U |S! |SSS*|001122 | MMMM} }K& }TT3}4@4l@}o(qhA}o= qhA} 5?~ } 6?} MMMM ~ ~V ~~VVVVVV78MMMM "WWWWWWWW9:MMMMDlZvtZvfrdHxtH:&:(fzhhH ;@  ;@@  $WWHHHHHHH;;MMMM 7"<<<<<<<<<=MMMM">MMM ) "  % SS M) # $ *# +$ # ,$ MMMM 8 ? j@?j@?-@(\O)]A@ףp y]A A q? A&E? MMMM$BBCCDDMMMME K& FFG4@4l@o(qhAo> qhA 5?~ 6? MMMM V VVVVVV78MMMM "WWWWWWWW9:MMMMHHSSSSSSS MMMM O"|||||||||}MMMM$USSSSSSSSS~MMMM) "  % MMMM) # $ I# J$ # ,$ MMMMU S SSS-@-@.iG^YA.\ÓXA K92!? LR2w? MMMMU S SSS-L@-Z@.?.q= d0A M LV"? L$!h ? MMMMU SV SSS-(@-3@.[.OC MHnNKR? L|ib? MMMMU SW SSS-@-@.(\@~ .\ M(݂iau? L%gM ~? MMMMU SX SSS-?-@.S.t MV8W^? L({>"f? MMMMU SZ SSS*--..ML  MMMMU SY SSS*--..ML  MMMMU S[ SSS*--..ML  MMMMU S\ SSS*--..ML  MMMMU S SSS*--..ML  MMMMU S SSS*0011NO  MMMM K TT34@4@oQH\Aop= ]A 5?~ 6? MMMM H P5HHQQQQRSMMMM "WWWWTTTTUVMMMM MMM Dvl(4&lz(H4.4(fzhhhhhhH4 ; @               ; @                  ; (|||||||||} USSSSSSSSS~ WXXXX "  % WXXXX # $ # $ # ,$U S^ SSS-`o@-@o@.Ϥ1.[H1 Kq=^? Y `?U S] SSS-@-p@.{aA.{^aA M}^'!? /C.?U S_ SSS-?-?.@.@ M(jsI? /D?I?U S: SSS-U@-@U@.(31A.(61A M?!? /p\n?U S` SSS->@-=@..Qu MHx? /{_?U Sa SSS*0011N2  K4 TTT4@4l@o(qhAo> qhA 5?~ 6? VVVVVVVVV WWWWWWWWW |||||||||} USSSSSSSSS~ Z " ' %  WXXX[ # $ # $ # ,$U~ {@ SS\$--?.]mK  LL"{[?U{Dl? SS\*--.]ML U{7A`в? SS\*--.]ML U~ {@ SS\- j@-j@.-], M~xK.? L0j?U~ {@ SS\*--.]ML U{MbX9? SS\-t@-t@.CJ]sH Mv3? L?U~ {!@ SS\-@-@.z>]A]e]A M q? L ?USSS\--.]ML USSS\001^NO  K TTT4@4l@o(qhAo> qhA~ 5? 6? HHHHSSSSS~ WWWW_ P|||||||||} DJ l, \hnnnV,,, \tbZZnVr ,, @           USSSSSSSSS~ WXXXX " ' % WXXXX # $ # $ # ,$U SQ SSS*--..KY U S SSS-Y@-Z@.l+A.} MhyMX ? /8w?U S SSS-u@-u@.dGJ.3J M x? / ?U S SSS-Ȅ@-@.QnWA.ףp3WA Mn2? /PK?U SR SSS0p@0`p@1>1< NAP? 2.0? K; TTT4@4l@o(qhAo= qhA 5?6? HHHHSSSSS~ WWWW_  \hVnnnx,(  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" tt tt ``aaeettff   yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  !sY   dMbP?_*+%FB?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o6XXLetter"6XX?Q?&U} $} } m }  } I} m} } } } I} } $ } $ } " } ##} $$ $$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ <   L   LL  ~ @'@    LL =  :  LL `> jjjjjjj &a,J#k<<<<<<= k<<<= ,# O" ~ b@'@   ~ b@'@, # Oc Oc , # O J l  ld@, #  ~ l1 ~ l, #  ~ lx  lKC}@, # #~ l-   ~  l,#> l ,# @~ l  l ,# B~ l m ,# G~ lɓA  J   nأp=g@,# H~ l EFFFo ,#> pppq ,# ~ lm;,# ~ l  U <<< ,# ~ l ,#> rsss ~  b@'@,#l HHH ,#l   ~  l@Z@,#l   ~  lVxl  =  ~  ll  >  HHH  lp=iAl  O?   ts[ŁW?  JInz+MA   u Dl&TF2Z^^^~~~^j~j^vFFJJ !v"v!#v$v%v&v'v(v!) *; +; ,x@-.@/0123456789:;<=>? EFKFFFFo ~ l ! !PdPPPPe ! ! ~ ! l ""TTTTTTf " O@ " ~ " t#HPPPPPPP # # ~ # lVx$HPPPPPPP $ XA $ FFF $ ws[ŁW?%HPPPPPPP % B% HHH &HPPPPPPP & C& HHH 'HPPPPPPP ' D' HHH (HPPPPPPP ( E( Pppq *`J *jjjjjjjjjjjjx "+a ",k<<<<<<<<<<<<= -OK- - gL- F - hM".> / /JI/yy / lz+MA"0yyl 1 1J1 ~ 1 y1 y1 lz+MA"2yyl 3 3J3 3 yd@3 y3 lgMA"4yyl 5 5J5 ~ 5 y`@5 y5 lgpLA5z"6{yl 7 7J7 ~ 7 y7 y7 lgpLA"8yyl 9 9J9 ~ 9 y9 y9 lgpLA":yyl ; ;J; ; yKC}@; y; l|~LA"<Jyyl = =J= ~ = y= y= l|~LA">Jyyl ? ?J? ~ ? yA? y? lHADT lFRRFJ::::2&&R&J&^&b&h&^&^&b&^&@ABvC E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@yyl|AE AKAFFFFFFFFF ~ A }A }A mHAA| B BPdPPPPPPPPPP> C"Cppppppppppppq| Fi&F<<<<<<=G G~S~ G@'@GH HHH8AHI II~ IAIJ JJ~ JAJ K KAK KFKLM MMM;8>@MN NCN~ NNO ODO~ OO P PEPP;8>@PQR R$R~ RRS S'S~ SJAS T T%T TFTU V VJFV~ V>\VWppppppq Zi?Z<<<< Z Z Z Z Z  Z  Z [ \ \ \\*@\88`@\*@\qG@\ rq@\ UUUU5 @\ *@] ] ]0]L@@L@j@X@O@L@ ^ ^ ^0^L@@L@j@X@O@L@ _ _A _ _F _F _F _F _ F _ F _ F@ 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 { | } ~  ` a a aa"@a@8@a"@a88r@a 8㨤@a PUUUU@a "@b bC b0b c cD c0c d dE dd"@d@8@d"@d88r@d 8㨤@d PUUUU@d "@e f f$ f0f g g' g0g h h% h hF hF hF hF h F h F h Fi j jJF j0jL@@L@j@X@O@L@ kpppp mi?m<<<< m  m  m  m  m   m  m n o o ooVUUU@o8@~ os@ou@o 8Cb@o qG@~ o @p p pp @*p@+@@1@j@D@ q q qq @*q@+@@1@j@D@ r rA r rF rF rF rF r F r F r Fs t t ttXUUUՄ@t qG?@~ tC@tXUUUU@t pq@t 88r@~ t @u uC u0u v vD v0v w wE wwXUUUՄ@w qG?@~ wC@wXUUUU@w pq@w 88r@~ w @x y y$ y0y z z' z0zjAAA0AA { {% { {F {F {F {F { F { F { F| } }JF }} @*}@+@P' A >AGA ~pppp Bf X"\\"\\"^""hh"\\"\\"j>@UprPPP2  ggD g2 8   dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oUXXLetter"UXX??&U} n} #n} mn} mn} n}  n} $ n8gjggkkkkk l l l m mmmmmmmmmmmmmmmmmmm bhiiiiii \\\\\\\ 9]]]]]]]]]]]]]]]]]]]]]]]]]]]] ]]] ^ ^ __ ___ `6 `; __ _______ a. bbbbbb ac bbbbbbb adbc1 c bbb aebc[0Jc;2d bbb abcxcx bbb abc-c- bbb abcm;crA zbb abcc bbb afbdRoYA~ d(O bb agbbbbbbb ahbc@c-@ bbb aibc(qhAc= qhA bbb ajbcoco bbb akbcc bbb albcc bbb ambc3^ c  bbb abcc bbb abcc bbb anbdRfAdzUfA bbbbbbbbbD l$$$::$$FFFFFFP$FTFFFFFFT m!m"m#m$m%m &m'm(m)m*m+m,m-m.m/m0m1m2m3m4m56 7 ao bbbbbb!b !ap!b!cc !bb"b "aq"b"cc "bb#b #ar#b#dd #bb$bbbbbbb%b %a%b%ep=EqA%eGrqlA %bb &as&bbbbbb 'at'bbbbbb(b (au(b(c8lAc@d777 ggD g2 5#+0  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS obXXLetter"bXX??&U} $} m!} m} $5@@@      bhiii \\\\ ]]]]]]]]]]]] ]]] ^ ___ `< ____ a bbb a bbb b a b~ cb ab~ cb ab~ cAb ab~ c;:b ab~ cb ab~ dC a bbbb ab~ cb ab~ c)b ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ c@Z@b ab~ cDHl"""00000000000000000 !"#$%&'()*+,-./0123 4 b a b~ c!b !a!b~ !c"b "a"b~ "c@#b #a#b~ #c$b $a$b~ $d̎%b %a%b~ %t˻ &a &bbb'b 'a'b~ 'c@(b (a(b~ (c?)b )a)b~ )c*b *a*b~ *c+b +a+b~ +c1@,b ,a,b~ ,d@-b -a-b~ -c.bbbb/b /u/v~ /wF0vvvv1v 1u1v1w(\@2vvvv3v 3u3v~ 3xqH.0000000000000040>@dxzggD Oh+'0@HT` x Microsoft Excel@Q@;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook}1SummaryInformation(DocumentSummaryInformation8