ࡱ>  g2ɀ\pй Ba= =CxCalibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial"$"#,##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]\(0\)                                                                      ff + ) , *      P  P        `             a8        @  @    @    (@@  (@  @  (   ` "8 @ "8@ @  @ "8!@ @  (@  (    h  (@@  (@  ( @  @  `    (  @    (@ @      (   (  (@@   (@   (  @  (@  ( @  "@  (@  h  h   ,@ +"<@ @ +"< @   ,  (@   ,@  "<  x   ("@@  " @   (  (@@  @ @  @@  (@ "8   @ ! (   (   ( +"8@ @ +"8 @  `@  0  0 #8 #8   h@  @  h@@  `@  h@  `  h @  h  `  `   H !8@ !8     !8  !8   (   (@   (  @   (@   (   (@@  "8@ @  "8@   (@   (@  "8@   (   (   (@@   (@   (@   (   h   h  "8!@   (@ @   ,  @   (@  "8!@   (   ( @   ( @   (   h@  (  @  (  (  h@  h   ,  (  h@  "|@ @  "Title Title ?Total Total@ Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`TPrivate Collection and Waterfall# Balance Sheet* );= ;>^  ; "vn( 3 A@@  pIssuer 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 AssetsSenior Parity %Total Parity % Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal Portfolio Other LoansBalancePortfolio by School TypePortfolio Indices Fixed Loans T-Bill Loans Prime Loans1 Month LIBOR Loans3 Month LIBOR LoansCP LoansTotal % of Total%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on LoansMaturity 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 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.orgMonthly Interest AccruedAccrued Interest CarryoverExempt IRS Status2010A-1 92428C FQ 2 92428C FR 0 92428C FS 8 92428C FT 6 92428C FU 3 92428C FV 1 92428C FW 9 92428C FX 7 92428C FY 5 92428C FZ 2 92428C GA 6 92428C GB 4In School DefermentInterest Only Repayment Notes/Bonds-Student Loan Backed Reporting - Private LoansGrace(a)-Loans in Grace status are not fully disbursedReduced Payment ForbearanceNo Payment Forbearance 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$Debt Service Fund - Interest Account%Debt Service Fund - Principal Account&Debt Service Fund - Retirement AccountDebt Service Reserve Fund4Fourth: To the Debt Service Fund - Principal AccountFFirst: To the Rebate Fund for Rebate or Excess Earnings Tax ComplianceiFifth: To the Debt Service Reserve Fund if necessary to restore the Debt Service Reserve Fund RequirementEServicing Fees, Indenture and Program Expenses Due for Current PeriodIndenture Expenses<Sixth: To the Operating Fund for payment of Program ExpensesISeventh: To the Student Loan Fund during any applicable Recycling Period TEighth: To the Debt Service Retirement Account (after any Recycling Period end date) _Ninth: Released to the Corporation if Senior Parity Percentage conditions are met after release !Servicing and Administrative FeesProgram Expenses2010 A Indenture2010 A 9/30/2010 Debt Service Reserve Cap Int! Debt Service - Interest" Debt Service - Principal FIB SAP Bond Premium/Discount Notes Payable Revenue Account" Loan Acquisition Account Cap Interest Account& Debt Service Reserve Account) Debt Service Account - Interest* Debt Service Account - Principal! Accrued Interest on Investment Deferred Bond Issuance Costs Total Accounts/Funds Balance Prepaid Expenses Allowance for Bad Debt Unearned Student Loan Fees Bond Discount/Premium Due To/From other FundsTotal Repayment (a)NIncludes loans in Repayment, Interest Only Repayment, or Reduced Payment plansinvestorrelations@vsac.org 12/31/2010 1-29 Days Delinquent 240-269 Days Delinquent 270+ Days Delinquent Portfolio by Current Loan Status10/1/10 - 12/31/10Semi-Annual Interest DueSemi-Annual Interest PaidInterest Accrued 650 - 699 700 - 749 750 - 799N/A: :t~;<<F5===[>,??X@$nA BB\nCGD =E 4F `G ?H H~kIJKKMN}OJPlQPRXccB g2ɀ ([iuGCi  dMbP?_*+%m &= ףp=?' ףp= ?(Q?)ףp= ?MAdobe PDFS o2XXLetterPRIV ''''0\KhCFF0EBDAStandard"2XX??&U} } } $} m} m} } } $} } } } } I } m } m} } $  ; ;             ; @   UU  ; B B6 FG Hq HHI AA BC : ::; AA  99 BC~ <@ ::; AA  99 BC : ::;  99 [   DE > ??@  I J  X X i lC     a X ]@   0@O"AO"A@O"AO"A  a+?~  @   0@`6A`6AKA`6A`6A  ^Cy 5?~  @   Q?*@w;A@w;A>@@w;A@w;A  v@?~  @   0@>A>AyA>A>A  (?~  7@   0@>A>AA>A>A  (?~  d@   Q?*j8Aj8A#Aj8Aj8A  X0Ҏ?~  @   0@`6A`6AKA`6A`6A  ^Cy 5?~  @   0@ 3A 3A A 3A 3A  Ai ?~  @   0@O2AO2AY AO2AO2A  a+?~  `@   0@AA@AA  (?~  I@   /$?*CCACCAACCACCA  +Fڱ?~  [@   0@BABAlABABA  v?~  [@   k4 0rArArArA?  r c ppTpppppTpT g T    IJ  D lDRRD660$$f22 @!A"#$%&'A(@)*+,-./U0U 1 2;3@4A56789:;A<@=>?U   !WXXXX !X !i !]! " " ""ܯC{$b"QsZA"  # # ##1'AaA8@#  $ $p $$$ % %L %LLL~ %{@C%= ׃[PA%Q@.. ::$@ /c /pppppT/ 0g01 UUUUU 2I234WXXXX 4_ 4_ 4]4 5 5 55 7s% 78k^5 AAAAA 6 6 66!)\7rA~ 6!_6"p=lA7 7 77!1A!"1A8 8 88!.!hu"<9-9 9 99!wZ!"B@: : ::##$;z ;L ;LLL;%p= GmtA;%fff,^P;&ףppA< = =7=> >8> ?c ?pppppp? D l,RdXXnrr$jj`h`V:&&RXZDDDD^..@U A B;C@DAEFGHIJKLMNO@PQRSTUVWXYZU[U \@ ];^@_A @g@A UUUUU BI9BB CC DWXXXX D_ D_ D]D E Ei:EE F F; FF!C!'bF"ZAF G G GG!!"G H H? HH!1'A!aA"8@H I I II!A!j"aAI J J JJ!{!o"lJ K K KK!p= GmtAK!fff,^PK"ףppAK L L L~ L!L!)\~ L"cL M M MM##$M N Nj NN%ףpwAN%333N&p= ]wA~ NN Oj!!"O P Pj<P!!"P Q Q= QQ!rA!"rAQ R R RR!g !wL"ۢE R S SD SS!C_!("S T T TT#ۃ#$*T UU-GVrAU\EvU&R rA~ UU V Vj>VLLL., V W., W X X XX/J[=N?X,X*¦o?X Y Y YY0J[=N?YY*¦o?Y  Zc ZppppppZ  [g["\UUUUU ]I] ]$^_WXXXY _4%_4 _4_4 _ 5(_ =D. l&<0TDfZZZZtlZ0DZZZZnD0ll:&&:(`AabcdefghijUkU l@ m;n@oApAqrstuvwxyz{|}U~U  `WXXXY `P& `P' `m& `n' ` P& ` R'` a a aar@ @':hwa'= :QAa dE% ?a j?a b b bb\@`o@''<'b cF,k4?b  _L?b c c! cc,@P@'JdA''K c 7/?c *kp?c d d dd&@;@d'ffff@~ d'd  'j?d G]{m?d e e e*e'' e f f f*f'' f g g# g*g'' g h h$ h*h(( h i ik) iiz@h@)ܯCi)QsZAi ?3? i  jc j jpjppppppq kg"kl l  mf\m m$noWXXXY o4%o4 o4o4 o 5(o =pWXXXY pP& pP' p& p' p P& p R'p q q" qq9@U@'{&q+q= Wt"A~ q ?q q. !?q r r r$r@'+E@A r -m]?r s sd s*s' s t te t*t' t u uf u*u' u v vh v*v' v w wg w*w' w x xi x*x' x y yjy$y' y z zz$z' z { { {*{( { | |k |*|9@V@){&)@?? |  }S }V }T}TTTTTTo ~g"~ Dlzhhhh~H4,:(fzthhhhhhddhhH4;@@UU  ;                ;   I,"$ 5%6 56 5( = P& P' P& O' P& R'  l T@ f@'n ' c? Lκ?  k Ps@@''j1']x –cۋ? :?  m @@'e@'OR >삯}? GIXx?  G 8@O@''c'  lH? eXQ?  n "@4@'@' E? \$^Ν?  o *((   kA z@h@)ܯC)QsZA ?3?   c "pppppppp g"  I- 7+7 758 P& P' P& R' . ~ 'ܯC'QsZA?? / '' 0 '' 1 '' 2 '' 3 '' * (( L ~ )ܯC)QsZA?3? c ddddddde g~~~~~~~ I]   5%6 5+6 5( =D l4(fzh~44(DL^JJJJJJ^((,            P& P' P& O' P& R' ^ *''   *''   X@q@'8'8. p? ?  k@0@'#"'ohL  i? L }? _ Z@p@(k"([-l+ C? y? kH z@h@)ܯC)QsZA ?3? S VTTT g hVVnnnl,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 1S"0e @*//] `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 @%] `><U__ oo oooo __ __ 7yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2ɀ ^5  dMbP?_*+%>&Q?'Q?(ffffff?)ףp= ?MAdobe PDFS o7XXLetterPRIV ''''0\KhCFF0EBDAStandard"7XX?Q?&U} $} } I}  } } I} } " } ##^$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ B BI  LL s  LL ss F GG~ M@ NO  LL ss DJ EE P PQ ss tK hhhhhhhDHHHHH &vHHHHHHHHNNNNNHH,LHHHHHHHHHHHHHHHHHH#yKKKKKKC yKKKC ,HHHHHHHHHHHHHHHHHHH# z HHHHHH~ @ J KKK ~ @, HHHHHHHHHHHHHHHHHHH# zHHHHHH{ zHHH{ , HHHHHHHHHHHHHHHHHHH# zH L HHHH~ G. D HHH  q= ףF@, HHHHHHHHHHHHHHHHHHH# D HM HHHHH~ gy D HHH ~ j@, HHHHHHHHHHHHHHHHHHH# D HO HHHHH~  D HHH  Q@, HHHHHHHHHHHHHHHHHHH#DHHHHHH   HHH ~  ,HHHHHHHHHHHHHHHHHHH#D HHHHHH~ wZ HHH ,HHHHHHHHHHHHHHHHHHH#D HHHHHH~  DHHH ,HHHHHHHHHHHHHHHHHHH#D HHHHHH~  DHHH ,HHHHHHHHHHHHHHHHHHH#D HHHHHH~ 1A D  L  HH ~  G,HHHHHHHHHHHHHHHHHHH#DHHHHHH Z\\\^ ,HHHHHHHHHHHHHHHHHHH#DHHHHHHE gMMMG ,HHHHHHHHHHHHHHHHHHH#D HTHHHHH~ &A ,HHHHHHHHHHHHHHHHHHH#D HUHHHHH  b  ~  @,HHHHHHHHHHHHHHHHHHH#DHHHHHH NNN ,HHHHHHHHHHHHHHHHHHH#DHHHHHH   NNN ~  ,HHHHHHHHHHHHHHHHHHH#DHHHHHH   NNN ~  ,HHHHHHHHHHHHHHHHHHH#DHHHHHH   NNN ~  ,HHHHHHHHHHHHHHHHHHH#DHHHHHH  c  NNN ~  DHHHHHH   NNN DHHHHHH   NNN ~  DHHHHHH   NNN ~  DH LVHHHH~ c=   NNN ~  Dl&TF2Z^^v~~~^^~^vvvF:FF !`"` # $; %; &x@'(@)*+,-./0123456789:;<`= ?  Z\\\\\^ NNN ~ !S !a}aaaab ! ! [[[ ~ ! "g"~~~~~~ " " $tW $hhhhhhhhhhhhu "%vHHHHHHHHHHHHH "&yKKKKKKKKKKKKC 'zX'HHHHHHHHHH ' Y' \ ' Z"(DHHHHHHHHHHHHE )D )LV)HHHHHHHHH ~ ) c="*DHHHHHHHHHH +D +L+HHHHHHHHH ~ + + ~ + c=",DHHHHHHHHHH -D -L-HHHHHHHHH ~ - in)A- ~ - 6=".DHHHHHHHHHH /D /L/HHHHHHHHH ~ / [/ ~ / 7"0DHHHHHHHHHH 1D 1L1HHHHHHHHH ~ 1 1 ~ 1 7"2DHHHHHHHHHH 3D 3L3HHHHHHHHH ~ 3 3 ~ 3 7"4DHHHHHHHHHH 5D 5L5HHHHHHHHH 5 Q@5 ~ 5 ̦6"6DLHHHHHHHHH 7D 7L7HHHHHHHHH ~ 7 7 ~ 7 ̦6"8DLHHHHHHHHH 9D 9L9HHHHHHHHH ~ 9 9 ~ 9 ̦6$:DHHHHHHHHHH;Z ;;\\\\\\\\\ ~ ; ; ~ ; ̦6; <S <a}aaaaaaaaaaE =g"=MMMMMMMMMMMMGB| XFRF2&&R&F&Z&Z&Z&Z&Z&^&Z&Z(d24@ A B C D E F G H I J K L M  O  PQRSTUVWXYZ[\] @wL@KKKKKKCHADHHHHH A`~ A@ABD BHBHHHHB1/1TABCD CHCHHHHH~ C1[CHDD DHDHHHHH~ D1[DH EDH EHNEHHHHE1Hz?EHFDHHHHHH1HGD GNGHHHHHG16x@GHHD HHPHHHHHH~ H1HHID IHQIHHHHH~ I1IH JDH JHRJHHHHJ16x@JHKDHHHHHH1H LDH LLSLHHHH~ L1[LHMFMMMMMMGH PwLPKKKKK Px Px Px P x P x P x P x P x Px Px Px Px*QDHHHHHQQQQQQQQQQQQRD RHRHHHH~ R2@R2VUUUU@@~ R2v@R 2(5@R 28*@~ R 2GwR 2VUUUU@@R 288@R2Ay22R2VUUUn@R2@SD SHSHHHHS2ȹ@2|@2@S 2QU@~ S 2W S 2QU @$S 2|@2_t20@2W,2@S2(LG@TD THTHHHHT2ȹ@2|@2@T 2QU@~ T 2W T 2QU @$T 2|@2_t20@2W,2@T2(LG@ UDH UHN UHHH U2 U2 U2 U 2 U 2 U 2 U 2 U 2 U2 U2 U2 U2*VDHHHHH222222222222WD WNWHHHH~ W2@W2"@~ W2>@W 2Q8r@W 2폃@~ W 2#AW 2"@W 2S/@~ W2Q AW2Q@W2ꏳ@W2Qղ@XD XHPXHHHHNX222222222222YD YHQYHHHHNY222222222222 ZDH ZHR ZHHH~ Z2@Z2"@~ Z2>@Z 2Q8r@Z 2폃@~ Z 2#AZ 2"@Z 2S/@~ Z2Q AZ2Q@Z2ꏳ@Z2Qղ@*[DHHHHH222222222222 \DH \LS \HHH\2ȹ@2|@2@\ 2QU@~ \ 2W \ 2QU @$\ 2|@2_t20@2W,2@\2(LG@*]FMMMMM||||||||||||> 0(<HDDJHDDJF..||.PH  0(   >3<ULLL2  7ggD g2ɀ 8  dMbP?_*+%&?'?(p= ף?)?MAdobe PDFS oUXXLetterPRIV ''''0\KhCFF0EBDAStandard"UXX??&U} } #} m} m} } $ 8hh,       q ~ `@        F           :  r  s7s%k^  t)\7rAp=lA  1A1A  .<9-  wZB@    uq= GmtAףppA  v wAaA  x~ CZA  y  z{l  {  |1'A8@      }~ #B)\7ZA DP l,,, ,::$$FTFFFFT$FPFFFFFFP !"#$% &'()*+,-./0123456 7 ~ ! !!!c !" """ "# ###c #$% %%%ףpwA%q= ]wA % && ''( (((rArA () )))g ۢE  )* ***C_ *+ +++ +, ,,, ,- --- -. ... ./ /// /0 000ۃ* 01 111GVrA1R rA 12 334 444uk=ls 45 555uk=ls 56 6E66ףpwA6q= ]wA 64p$FFFT$$FFFFFFFFFT$FFT><d 7ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@a@0]ir@:߃;՜.+,D՜.+,T PXh px й PrivateCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaPrivate!Print_Area  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook1SummaryInformation(DocumentSummaryInformation8