ࡱ>  g2ɀ\pй Ba=  =bJ8X@"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_);\(0.0\)                                                                      ff + ) , *      P  P        `             a8      @  @    @    @  (   `  @  (@  h  @  `          (   (  ( @  "@  h  h x   ("@@  " @   (  (@@  @ @  @@  (@ "8   @ ! (   (   (  `@  0  0 #8 #8   h@  @  h@@  `@  h@  `  h @  h  `  `   H   h   h   h@  h@  h  (  h@  "|@ @  "|@  + L $ & ' ( '8 ) * ) )< )<a )<` !p   "<  "|  @ $  , - -  &  (  *  +   $  $  $ a @  $  4   $   #|  #|   "|@@  "|@  h@  $  l@  l@  "|@  "|@   L  L  $  $@ )< . / . .<` + *   l   h@   h  @   h "x@  "|  "|    l@ @  "|   h@ @ "x @ "p  @ "p "p    h@ *x *x   |@  p  #| #| "x@ #|@ #| #|  !x  !x !x *x  h@ *x (x@  #|  #| "x @ "x@ @  H !x@ !x  !x a!  h@@  h@   h@@   l@  h  @  "x@@  "x@ @  "| @  "| @  "|!@ @  "x@  "x@  "|  "|  "|   h@  "x@  "x@  "|  "|  "|    h@   h@   l  "|  "|   h@@   l@  h  @  H  h  h@@  H   h@@   h@  #|@ @  #|@  #|!@ @  #|@  #|  #|!@ #|@ #| #|!@   h@   h   |@   |   |@   |   |@   l   |!@   |@   l   |!@  #|@   h  #|   h@ @  #|@@  #|@  #|!@  #|@  #|!@ #|@ #|!@   h@   h!@  "x!@  "x!@   l  @   L #|@ @  #|@  #|  #|!@  #|@  #|!@  #|@  h@@  h@  h@ @   |@@   |@ @   |@   |@   l@   |@   |@  l@ @  !x@  (x@  (x  @  h @ +"|@ @ +"| @ "x!@ @  )#|@  #|@  #|@  #|!@  )#|@  #|@  #|!@ ) l@   l@   l!@   l@   l  @   l   l   h"@ +"x@ @ +"x @  #|@   l   l   h@   h @   h @   h   h "x@@ "x @ "x  @ "x@ @ a!  !x  !x  x !x@ !x !x @ !x !x@@ !x@  !x@  !x  @ "X  !x  !x  !| "x@@ "x  @ "x@ "x   `  @  `  !8@@ !8@ !8 @ !8 )8@ )8 x !4@ !0@ !0  @ !0 !0 # %  20% - Accent10 20% - Accent1 20% - Accent20" 20% - Accent2 20% - Accent30& 20% - Accent3 20% - Accent40* 20% - Accent4 20% - Accent50. 20% - Accent5 20% - Accent602 20% - Accent6 40% - Accent10 40% - Accent1 40% - Accent20# 40% - Accent2 40% - Accent30' 40% - Accent3 40% - Accent40+ 40% - Accent4 40% - Accent50/ 40% - Accent5 40% - Accent603 40% - Accent6 60% - Accent10 60% - Accent1 60% - Accent20$ 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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory Text65Explanatory Text0 : Followed Hyperlink 1GoodGood2 Heading 1( Heading 13 Heading 2( Heading 24 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7Input Input8 Linked Cell, Linked Cell 9Neutral$Neutral"Normal:Normal - Style1 ;Note Note <Output"Output=$Percent >Title Title ?Total Total@ Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`.`Private Collection and Waterfall Balance Sheet3Income Statement  ;6  ;]  ; 8fffP0@vn( 3 A@@  "Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersAverage FICO ScoreFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on Loans Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 Rate2007 YY 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 Expenses) 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) 6/30/2011 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 2Matdate7/26/11 - 9/30/112011 A Indenture2011 A 9/30/2011 2011A-1 Trust2011 A17/1/2011- 9/30/2011N/A*? B@t@`AB@BRCD2DEMFF+G]HBIt -J_ LK~ BLt NM MO R;RS0T"UVWXYuZD[v\ ];]^M^ccB g2ɀ ,g.wd\0  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} v} v} $v} v} mv} $v} v} Iv} v} mv} Iv} $v} v} m v} mv} v} $ vColumn B ; ;             ; @    + cd ef eef ^^ _` h  hhi ^^  gg _`~ j@ hhi ^^  gg _` h hhi  gg O   ab [ \\] ww   ywwwwwwwwwww  l l  7 l l l l l U l y w    @~A~A~VUUUUϥ@~A~A  ?~  @y w    @.A.Aqq@.A.A  ?~  @y w    @.A.AVUUUUϵ@.A.A  ?~  @y w   @\5A\5Aq,@\5A\5A  K~?~  @y w   @`6A`6Arq[@$`6A`6A$@ 7@ y w   @`6A`6A*C@$`6A`6A$@d@ y w   @`6A`6AVUUUU@$`6A`6A$@@ y w   @0A0AJ,@0A0A  ƒ_,Ų?~  @y w   @0A0A8X@0A0A  ƒ_,Ų?~  @y w   <@O"AO"A@@O"AO"A@`@ y w   @AA*@AA  ?~  I@y w   @AA8#D@AA  ?~  v@y w   @0AA0AAq,@0AA0AA  :m?~  @y w   0@AA@AA  ?~  R@ x  Y* 8lA8lAqb@8lA8lA?   zzNzzzzzNzN r {{{{{{{{{{{N DtlDRRD660$t$|2  !;"@#$%&'()*+,-./012 3 4;5@6789:;<=>@? w !!! mmmmm "ywwwwww" mmmmm #llll #l # ##vmmmmm $ $ $$,`,`$mmmmm %y %w %www%4q4q%mmmmm &y &we &www&& mmmmm 'y 'X 'XXX'aYaaYa' mmmmm (y (w (www~ ((AŒmA(AŒmA(mmmmm )p )X )XXX~ ))Hz ywwww ?y ?w,?www!D l :.TZZXXpp.ffXXnf::&RXZDDDDZ@AB C D;E@FGHIJKLMNOPQ@RSTUVWXYZ[\] ^ _;@ @x-@xxx" A AzzzzzzA vvvvv BrB{{{{{{C m D.DD mmmmmmEywwwwwwE mmmmmmFllll F F FF mmmmmmG G/G#G mmmmmmHy Hw0 HwwwH``H$mmmmmmIy Iw IwwwII mmmmmmJy Jw4 JwwwJ4q4qJ$mmmmmmKy Kw KwwwK!@!@K mmmmmmLy Lw LwwwLRRL mmmmmmMy Mw Mwww~ MMAŒmAMAŒmAM mmmmmmNy Nw Nwww~ NN= ףQAN= ףQAN mmmmmmOy Ow OwwwOO mmmmmmPy PX Pwww~ PP> /mrAP> /mrAPmmmmmmQyXwwwQ mmmmmmRy RX1RwwwR mmmmmmSy Sw2 SwwwS8lA8lAS mmmmmmTy Tw TwwwTooT mmmmmmUy Uw8 UwwwUQfAQfAU mmmmmmVy Vw VwwwV^^V mmmmmmWywwww~ W%Wp=zӏmAWp=zӏmAWmmmmmmXy XX3XXXX&'(X mmmmmmYywwww&'(Y mmmmmmZy Zw Zwww Z)!ZZ*ZC)?Z mmmmmm[ [x [xxx [+![[*ZC)?[ mmmmmm \ \z \z\zzzz\ mmmmm ]r]{{{{{{^NNNNNNNN_, __NND l.:&<0TD\Z\ZZppZr0DZZZZ^D0hhN&`abcdefghijklmnopq r@ s;t@uvwxyz{|}~`-wxxwNNa-w.. ak alNN b-w b b bm bnNNc- cwc/pOBAc0 ?cU׉ 8 c cNNd- dw~ d1Ocd2s/6~?ddRX d dNNe- ew~ e/?Xe3d$?eNNf-w fk foNN g-w g g gm gpNNh- h~ h/c9h0ΤdO?hɓui? h hNNi- i~ i4woi5\!&o?iE? i iNNj- jj45 j jNNk- kk45 k kNNl- ll12 l lNNm- m~ m눨m3\Cq߶?mwNNn- n'n6,`?nNNo-NNp p p7 p889NNqrNN"rwwwwwwwww ssww sm$tywwwwwwwwwmmmmulll: uZ#uZ uWuX u W&u Ymmmmvlll: v$ v% v;$ v<% v $ v =%v mmmmwy ww wwwww>>:@??c9 w @!w AΤdO?w mmmmxy xw xwwwx>>?? x @!~ x Ax mmmmyy yw ywwwy>> h@??Oc y @!y At/6~?y mmmmzy zw zwwwz>>7@??wo z @!z A\!&o?z mmmm{y {w {www{>>v@?{?pOBA { @!{ A ?{ mmmm|y |w |www|>>?? | @!~ | A| mmmm}y }w! }www}>>?? } @!~ } A} mmmm~y ~w" ~www~BBCC ~ C!~ ~ D~ mmmm Y' xx*EEЂ@,`FG?  mmmmD l0HjfJ0HffPPPJ@:&:(fz|x||xxx @ ;@  ;@@ z zzzzzzzHImmmm r"{{{{{{{{JKmmmmLLwwwwwww mmm Pww m$ywwwwwwwwwmmmmlll: Z#Z WX W& Ymmmmlll: $ % M$ N% $ =% mmmmy w www>>H@??눨 @!~ A? mmmmy w www>>?? @!~ A mmmmy wY www>>?? @!~ A mmmmy wZ www>>?? @!~ A mmmmy w[ www>>?? @!~ A mmmmy w] www>>?? @!~ A mmmmy w\ www>>?? @!~ A mmmmy w^ www>>?? @!~ A mmmmy w_ www>>?? @!~ A mmmmy w www>>?? @!~ A mmmmy w wwwBBCC O!~ D mmmm Y xx*EEH@눨FG?  mmmm - N NNNNNNNPQmmmm r"{{{{{{{{JKmmmm mmmm )"mmmm$ywwwwwwwwwmmmmRRRR W#X WX W& YmmmmRRRR $ % $ % $ =% mmmmy wa www>>@W@???=  @! AwO}? mmmmy w` www>>}@??sJ @! A*~/? mmmmy wb www>>@@??QFA @! A2)? mmmmy w; www>>(@?? @ @! A.rҽ? mmmmy wc www>>?? @!~ A mmmmy wd wwwBBCC O!~ D mmmmDlH4,:(fzxxxxxxxxxxxhH44(fz|||x  ;        ;           Y5 xxx*EEЂ@,`FG?  mmmm "zzzzzzzzzmmmm r"{{{{{{{{{mmmm mmm  ywwwwwwwww S W#X W(X W& Y RRRT $ % $ % $ =%y~ @ ww >>?? @!~ AyDl? ww >>?? @!~ Ay7A`в? ww >>?? @!~ Ay~ @ ww >>@X@??$A @! A)M7?y~ @ ww >>?? @!~ AyMbX9? ww >> b@?? @! A~^?y~ !@ ww >>v@??pOBA @! A ?ywww >>??@A ywww BBCCOD  Y xxx*EEЂ@,`FG? - NNNNwwwww r{{{{UUUUUV Q ywwwwwwwww RRRR W#X W(X W& YRRRR $ % $ % $ =%y wR www>>?? @!~ Ay w www>>;@??G @! A{@?y w www>> a@??ZE @! Avb?y w www>>r@??/|1 @! A}zWW?y wS wwwBBa@CCw< O! D H4? Y< xxx*EEЂ@,`FG? - NNNNwwwww D lh44, \tfjjvfnv V,,, \hfjjjjV  r{{{{UUUUUV @(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 1S"0e @%11] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 3S"0e @%%%] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 5S"0e @%((] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 6S"0e @ ' ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 8S"0e @ ' ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 9S"0e @%] `><Ugg uuaabbffuu  uu  7yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2ɀ ^L v  dMbP?_*+%^B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MAdobe PDFS o/XXLetterPRIV ''''0\KhCFF0EBDAStandard"/XX?Q?&U} $} } I}  } } I} } $ } " } ##^,$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ A A=  ww Z  ww ZZ q rr~ x@ yz  ww ZZ s> tt { {| ZZ [? WWWWWWWCGGGGG &]GGGGGGGGKKKKKGG,IGGGGGGGGGGGGGGGGGG#`HHHHHHB `HHHB ,GGGGGGGGGGGGGGGGGGG# a GGGGGG~ @ u vvv ~ @, GGGGGGGGGGGGGGGGGGG# aGGGGGGb aGGGb , GGGGGGGGGGGGGGGGGGG# aG I GGGG~ X&3A C GGG ~ , GGGGGGGGGGGGGGGGGGG# C GA GGGGG~ h C GGG ~ , GGGGGGGGGGGGGGGGGGG# C GC GGGGG~  C GGG ~ FA, GGGGGGGGGGGGGGGGGGG#CGGGGGG  g  GGG ~  ,GGGGGGGGGGGGGGGGGGG#C GGGGGG~  gGGG ,GGGGGGGGGGGGGGGGGGG#C GGGGGG~  CGGG ,GGGGGGGGGGGGGGGGGGG#C GGGGGG~  CGGG ,GGGGGGGGGGGGGGGGGGG#C GGGGGG~ x C  I  GG ~  FA,GGGGGGGGGGGGGGGGGGG#CGGGGGG OQQQR ,GGGGGGGGGGGGGGGGGGG#CGGGGGGD VJJJF ,GGGGGGGGGGGGGGGGGGG#C GHGGGGG~ A mmmmm ,GGGGGGGGGGGGGGGGGGG#C GIGGGGG~   nV  ooo ~  @,GGGGGGGGGGGGGGGGGGG#CGGGGGG gKKKq ,GGGGGGGGGGGGGGGGGGG#CGGGGGG  g  KKK ~  ,GGGGGGGGGGGGGGGGGGG#CGGGGGG  g  KKK ~  ,GGGGGGGGGGGGGGGGGGG#CGGGGGG  g  KKK ~  ,GGGGGGGGGGGGGGGGGGG#CGGGGGG  pW  KKK ~  CGGGGGG  g KKK CGGGGGG  g  KKK ~  CGGGGGG  g  KKK ~  CG IJGGGG~ xM  p  KKK ~  Dl&TF2Z^^v~~~^^~^vvvF:FF !S"S # $; %; &x@'(@)*+,-./0123456789:;<S= ?  OQ|QQQQR y KKK ~ !M !TdTTTTU ! } ! PPP ~ ! "V"eeeeeef " r " sttu $[K $WWWWWWWWWWWW\ "%]GGGGGGGGGGGGG "&`HHHHHHHHHHHHB 'aL'GGGGGGGGGG ' jM' Q ' kN"(CGGGGGGGGGGGGD )C )IJ)GGGGGGGGG ~ ) xM"*CGGGGGGGGGG +C +I+GGGGGGGGG ~ + + ~ + xM",CGGGGGGGGGG -C -I-GGGGGGGGG ~ - - ~ - xM".CGGGGGGGGGG /C /I/GGGGGGGGG ~ / / ~ / wK"0CGGGGGGGGGG 1C 1I1GGGGGGGGG ~ 1 1 ~ 1 wK"2CGGGGGGGGGG 3C 3I3GGGGGGGGG ~ 3 3 ~ 3 wK"4CGGGGGGGGGG 5C 5I5GGGGGGGGG ~ 5 FA5 ~ 5 #؉K"6CIGGGGGGGGG 7C 7I7GGGGGGGGG ~ 7 7 ~ 7 #؉K"8CIGGGGGGGGG 9C 9I9GGGGGGGGG ~ 9 9 ~ 9 #؉K$:CGGGGGGGGGG;O ;|;QQQQQQQQQ ~ ; ; ~ ; #؉K; <M <TdTTTTTTTTTTD =V"=JJJJJJJJJJJJFBx XFRF2&&R&F&Z&Z&Z&Z&Z&Z&Z&Z(d24@ A B C D E F G H I J K L M  O  P,Q,R,S,T,U,V,W,X,Y,Z,[,\,], @^@@HHHHHHBGACGGGGG AhT~ A@AiBC BGBGGGGiBqb@BiCC CGCGGGGG~ CCGDC DGDGGGGG~ DDG ECG EGBEGGGG E!EGFCGGGGGGGGC GKGGGGGGGqb@GGHC HGDHGGGGG~ HHGIC IGEIGGGGG~ IIG JCG JGFJGGGGJqb@JGKCGGGGGGG LCG LIGLGGGG~ LLGMEJJJJJJFG P^@PHHHHH P_  P_  P_  P _ P _ P _ P _ P _ P_ P_ P_ P_ P_ P_ P+X.QCGGGGGLLLLLLLLLLLLLLRC RGRGGGGRVUUUUϥ@Rqq@RVUUUUϵ@R q,@R rq[@R *C@R VUUUU@R J,@R8X@~ R@@R*@R8#D@Rq,@~ R@SC SGSGGGGZSTC TGTGGGGZT UCG UGB UGGG U! U! U! U ! U ! U ! U ! U ! U! U! U! U! U! U!.VCGGGGGWC WKWGGGGWVUUUUϥ@Wqq@WVUUUUϵ@W q,@W rq[@W *C@W VUUUU@W J,@W8X@~ W@@W*@W8#D@Wq,@~ W@XC XGDXGGGGZXYC YGEYGGGGZY ZCG ZGF ZGGGZVUUUUϥ@Zqq@ZVUUUUϵ@Z q,@Z rq[@Z *C@Z VUUUU@Z J,@Z8X@~ Z@@Z*@Z8#D@Zq,@~ Z@.[CGGGGG \CG \IG \GGGZ\.]EJJJJJcccccccccccccc>$0(<HDDFHDDJF22 2PH  0(   ><U2  7ggD g2ɀ 8i w  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MAdobe PDFS oUXXLetterPRIV ''''0\KhCFF0EBDAStandard"UXX??&U} } #} m} m} }  } $ 8      }f}}}}}} }}}}}}} ~:~~~~~~          /  g  h# A  i~ QZgA  x  @a      j~ AŒmA  k l!@  m`  n  oR  p  q4q      rGL^ D l$$$::$$FPFFFFP$FFFFFFFFF !"#$% &'()*+,-./0123456 7 s ! !t!~ !@!= ףQA !" "u"" "# #v#~ #@#= ףQA #$% %%~ %@%= /mrA % &w& 'x'( (y((8lA () )))o )* *z**QfA *+ +++ +, ,{,, ,- -|-- -. .}.. ./ /~// /0 000@^ 01 11~ 1@1p=zӏmA 12 334 4447}f 45 5557}f 56 696~ 6@6= /mrA 6#7 D4Z0#77 D4Z44$PFPP$$FFFFFFFFFP$FFP><d 7ggD g2ɀ 6d"j(  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MAdobe PDFS o`XXLetterPRIV ''''0\KhCFF0EBDAStandard"`XX??&U} $} m!} m} $6@@@      }f}}}}} }}}}}} ~~~~~~         ~  ~  ~ 5A ~ _+ ~  ~ ,BA   ~ QfA ~ Wt ~  ~  ~  ~  ~  ~  ~  ~  ~ D*l"""0000000000000000 !"#$%&'()*+,-./01234 5  ~ ! !!~ !" ""~ "# ##~ #p@$ $$~ $X@% %%~ %& &&~ &Oa ' '( ((~ ( w@) ))~ )* **~ *+ ++~ +yA, ,,~ ,@@- --~ -A. ..~ .PA/0 00~ 012 22~ 27}f34 44~ 47}f0<00000000000000000><d7ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@ ׭@0]ir@;՜.+,D՜.+, PXh px Hй PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_AreaPrivate!Print_Area  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook")SummaryInformation(DocumentSummaryInformation8