ࡱ>  g2ɀ\pй Ba=  =b%-8X@"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_);\(0.0\) 0.00000% 0.000000% 0.0000000% 0.00000000%"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 @  "| "x @ "x@ @  H !x@ !x  !x a!  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@ @   |@@   |@ @   |@   |@   l@  `    |@   |@  l@ @  !x@  (x@  (x  @  h @ +"|@ @ +"| @ "x!@ @  )#|@ @  )#|@  #|@  #|@  #|!@  )#|@  #|@  #|@  #|!@ ) l@   l@   l!@   l@   l  @   l   l   h"@ +"x@ @ +"x @   l   l   h@   h @   h @   h   h   h"@@  `"@   h  `@@  `  @ "|  "x  d  d   d a @  `@   h ! h   h   H   h   h  ` " @ #x #x   d  d  D  d  p  t   p  d  d  t  ` @  `@ @  `!@ @  `@ @  `!@ @  d@  d!@  D  t@  t!@  ` @  `! @ "x@@ "x @ "x  @ "x@ @ !x@ !x !x @ !x !x@@ !x@  !x@  !x  @ "x@@ "x  @ "x@ "x   `  @  `  "X  !x  !x  !| a!  !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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory Text65Explanatory Text0 : Followed Hyperlink 1GoodGood2 Heading 1( Heading 13 Heading 2( Heading 24 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7Input Input8 Linked Cell, Linked Cell 9Neutral$Neutral"Normal:Normal - Style1 ;Note Note <Output"Output=$Percent >Title Title ?Total Total@ Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`cPrivate Collection and Waterfallo Balance SheetIncome Statement  ;6  ;e  ;4  ; 8fffP0@H   3 A@@   1Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on LoansMaturity Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 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 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 4 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 Expenses2010 A Indenture2010 A 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 - 799 2010A-1 TrustQuarterly 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 period 9/30/201110/1/11 - 12/31/11 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 DuePeriodic Principal Paid<bPrincipal Shortfall+Principal and Interest Distribution SummaryN/A10/1/2011- 12/31/2011:A ;BtBYCD9rDMEE(FG&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MAdobe PDFS o/XXLetterPRIV ''''0\KhCFF0EBDAStandard"/XX??&U} R} R} $R} R} mR} $R} R} IR} R} mR} IR} $R} R} m R} mR} R} $ RColumn B ; ;             ; @     ; * kl me mmn || gh v vvw ||  uu gh~ x@ vvw ||  uu gh v vvw  uu O   ij y zz{ SS   USSSSSSSSSSS  H H u 7 H H H H H uU H 4U S  @YO"AYO"AY@YsO"AYO"A  a+?~  @U S  @Z`6AZ`6AZ"@Zt`6AZ`6A  ^Cy 5?~  @U S  Q?Z@w;AZ@w;AZ>@Zt@w;AZ@w;A  v@?~  @U S  @Z>AZ>AZ88r@Zt>AZ>A  (?~  7@U S  @Z>AZ>AZ88@Zt>AZ>A  (?~  d@U S  Q?Zj8AZj8AZ8㨤@Ztj8AZj8A  X0Ҏ?~  @U S  @Z`6AZ`6AZ"@Zt`6AZ`6A  ^Cy 5?~  @U S  @Z 3AZ 3AZrq/@Zt 3AZ 3A  Ai ?~  @U S  @ZO2AZO2AZUUUUU@ZtO2AZO2A  a+?~  `@U S  @ZAZAZ88@ZtAZA  (?~  I@U S  /$?ZCCAZCCAZꏳ@ZtCCAZCCA  +Fڱ?~  [@U S  0@ZBAZBAZղ@ZtBAZBA  v?~  [@ Txxxxyx  E) vrAvrAv98y@vwrAvrA  ?  VVBVVVVVBVB N WWWWWWWWWWWB  S  IIIII DlDRRD660$$22  @!"#$%&'()*+,-./0 1 2;3@456789:;<@=>? USSSSSS IIIII !HHHH !H !u !!RIIIII " " ""|pA"֣p*A"ףpYFqA"zIIIII #U #S #SSS~ #g{ #p= A#]um#A#zIIIII $U $Sd $SSS$$ IIIII %U %D %DDD%GBcqA%@A%{qA% IIIII &U &S &SSS&{gcYA&QD~!& ףКZWA&[IIIII 'L 'D 'DDD'533{wA'Q3'= קAwA'{IIIII (USSSS( IIIII )U )S )SSS)ub?))qx2-=?) IIIII *U *S *SSS* 1d@**Zȗmc@* IIIII +U +S +SSS+(@E@О@+ IIIII ,U ,S ,SSS,@6@l@, IIIII -U -S6 -SSS-&@-O6S@-@- IIIII . .T( .TTT.0W1@..0x @. IIIII / /VVVVVB/ IIIII 0N0WWWWWW0 IIIII 1 IIIII 223USSSSSS4HHHH 4 4 44 RRRRR 5U 5S 5SSS5= <5 6U 6S 6SSS~ 6wZ6G!~ 67L7U 7S 7SSS71A1A8U 8S 8SSS8{-{-9U 9S 9SSS~ 9+y9]8 ~ 9@:U :S :SSS:;L ;D ;DDD;{gcYA;QD~!; ףКZWA<USSSS=U =S+=SSS> >T,>TTT ? ?VVVVVV? RRRRR D l.TtpXrtt.jjXXrj::&RXVDDVD^..@ A B;C@DEFGHIJKLMNOPQRS TUVWXYZ[ \ ];^_ @N@WWWWWWA I B-B B B IIICUSSSSSSC UBIIIDHHHH D D DD IIIE Eu.E E E E HzpA E IIIFU FS/ FSSSFHzpAF@fffAFz"HFqAF F F ~ F  F IIIGU GS GSSSG G G ~ G  G IIIHU HS3 HSSSHg{ <-H H H ~ H H IIIIU IS ISSS~ I@IGza@~ IA@ I I ~ I I IIIJU JS JSSS~ J׉J\2@~ JQ J !J ~ J ƭ$ J IIIKU KS KSSSK{gcYAKQD~!K ףКZWA K "K ~ K @ K IIILU LS LSSS~ Lg>L= ϶~ L L #L ~ L L IIIMU MS MSSSM M $M ~ M `F M IIINU ND NSSSN vAN̴N)\#uAN[ N %N ~ N S@ N IIIOUDSSS O &O ~ O O IIIPU PD0PSSS P 'P VP ̼_FqA P IIQU QS1 QSSSQrArAQ IIIRU RS RSSS~ Rk Rףp7~ R/ R BIIISU SS8 SSSSS'y˂cS WIIITU TS TSSS~ T TG:@~ Ti AT IIIIIIUUSSSSUfffJrAUp= mUQrAU[IIIIIIVU VD2VDDDV IIIIIIWUSSSSW IIIIIIXU XS XSSSX  L?XX ;që?X IIIIIIY YT  YTTTY  L?YY ;që?Y IIIIII Z ZV ZV ZVVVVZ IIIII [N[WWWWWW\BBBBBBBB]  ] ]BB^ STTSBB_ S _o _pBBD l&H0ThzzPhZlZlbD0llN&.`abcdefghijklmno p@ q;r@stuvwxyz{|}~ ` S ` ` `q `rBBa  aSa= C^Aa ?aTC2 a aBBb  bS~ b7N!b7 ?bq%T b bBBc  cSc ףtbAcl?cBBd S do dsBB e S e e eq etBBf  ff| YAfg#24?f"2 @ f fBBg  g~ gl+gaív?g=Ð"@ g gBBh  h~ h}h ?hgMI@ h hBBi  ii i iBBj  jj j jBBk  kkp= ?u`Ak' ܦ|?kSBBl  l&lףpYFqA~ l?lBBm BBn n nnBBoNBB"pSSSSSSSSS qqSS qI$rUSSSSSSSSSIIIIsHHH sf"sf scsd s c%s eIIIItHHH t# t$ t# t$ t # t $t IIIIuU uS uSSSu`@ H@u!p=JgTVAu!| YAu "Hw?u #g#24?u IIIIvU vS vSSS*v  !!"# v IIIIwU wS wSSSw e@ `g@w!2A~ w!7N!w "S ?w #7 ?w IIIIxU xS xSSSx `i@ `i@!-!l+x "l?»?x #aív?x IIIIyU yS ySSSy Ќ@ x@y!fffv]`Ay!= C^Ay "Ԛ2?y # ?y IIIIzU zS zSSSz 1@ 6@!!}z "n>-?z # ?z IIII{U {S {SSS*{  !!"# { IIII|U |S! |SSS*|$$%%&' | IIII} }E& }TT}((@(О@}v{pA}vףpYFqA} )?*? } IIII ~ ~V ~V~VVVVVV+,IIII N"WWWWWWWW-.IIIID lHjfN0HjffPPNJ:&:(fzhhhH@ ;@  ;@@//SSSSSSS III PSS I$USSSSSSSSSIIIIHHH f"f cd c% eIIIIHHH # $ 0# 1$ # $ IIIIU S SSSp@ 0@!̌[A!<]A "AD, ? #4? IIIIU S SSS >@ N@!sjk!S7  "#>? #F? IIIIU SX SSS @ "@!7}! "x? #MD? IIIIU SY SSS ? @!KI!EuQA "c\04Y? #eoc|Rv? IIIIU SZ SSS @ @!/!@ "[5z? #YJB? IIIIU S\ SSS*  !!"#  IIIIU S[ SSS*  !!"#  IIIIU S] SSS*  !!"#  IIIIU S^ SSS*  !!"#  IIIIU S SSS*  !!"#  IIIIU S SSS*$$%%&'  IIII E TT(@(@v ]Avl`A )?*?  IIII  B B BBBBBB23IIII N"WWWWWWWW-.IIII IIII ("IIII$USSSSSSSSSIIII4444 c"d cd c% eIIII4444 # $ # $ # $ IIIIU S` SSSt@ @u@!KU}@!vC "  >? #IF? IIIIU S_ SSS $@ @!+hA!{hA "ž5\f? #@6? IIIIU Sb SSS G@ H@!q= WS!A~ !z "E? #ڥZg? IIIIU Sc SSS*$$%%&'  IIII E5 TTT((@(О@v|pAvףpYFqA )?~ *? IIII "VVVVVVVVVIIIID&l,:(fzhhhhhhH44(fzh  ;      ;            N"WWWWWWWWWIIII III  USSSSSSSSS 5 c"d c'd c% e 4446 # $ # $ # $U~ @ SS? @! A!DA "ɋS[C!? #MX?UDl? SS  o@ n@!.9!HAA ".n`x? #«J?U7A`в? SS m@ m@!߬3!S.3 "r7"B? #?V?U~ @ SS V@ V@!!W> "hM? #-Pgp?U~ @ SS @ h@!R$cA!\RbA "? #4Qx?UMbX9? SS ]@ ``@!/8!R/A "Bs"? # ,3?U~ !@ SS k@  p@!c+&!O7. "˃? #5@e?USSS  !!"# USSS$$%%&'  E TTT((@(О@v{pAvףpYFqA~ )? *?  BBBBSSSSS NWWWW777778 Q USSSSSSSSS 4444 c"d c'd c% e4444 # $ # $ # $U SR SSS* !!"# U S SSS @@ A@!>!; "̝N{? #-=$G?U S SSS  @ @!O.s!!Hx "`? #0*?U S SSS @@ x@!z`A!R,`A " yi? #\,?U SS SSS${@$|@% | e%f &.? ' yJ}? E< TTT((@(О@v{pAvףpYFqA )?*?  BBBBSSSSS NWWWW777778 B X4, \tn~rnrn ,,, \hVnnnx,(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @%//] `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 @%] `><UP PP  ss __``ddss ssee  7yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2ɀ  fc  dMbP?_*+%@B?&L&"Arial,Bold"Vermont Student Assi9stance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?M Send To OneNote 2010,/ odXXLetterDINU",¬QSMTJSend To Microsoft OneNote 2010 DriverRESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolutionDPI600ColorMode24bpp";XX?Q?&U} $I} I} II}  I} I} II} I} $ I} " I} ##I} $$ If$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ =   F   FF k ll~ @    FF i> jj   FF 9? :::::::GAAAAA &;AAAAAAAAAAAAAAA,DAAAAAAAAAAAAAAAAAA#<KKKKKK= <KKK= ,AAAAAAAAAAAAAAAAAAA# L) AAAAAA~ >@ } ~~~ ~ >@, AAAAAAAAAAAAAAAAAAA# LAAAAAA? LAAA? , AAAAAAAAAAAAAAAAAAA# LA D AAAA@ G AAA  @ m@, AAAAAAAAAAAAAAAAAAA# G S AAAAA~ @= G AAA ~ @@, AAAAAAAAAAAAAAAAAAA# G S AAAAA~ @1A G AAA  @L@, AAAAAAAAAAAAAAAAAAA#G S*AAAAA~ @{-  G  AAA ~  @,AAAAAAAAAAAAAAAAAAA#GAAAAAAM GAAA@ ,AAAAAAAAAAAAAAAAAAA#G AAAAAAA@zdA GAAA@ ,AAAAAAAAAAAAAAAAAAA#G ACAAAAA~ @ GAAAA ,AAAAAAAAAAAAAAAAAAA#G AHAAAAA@Qe@ G  D  AA  Br= R@,AAAAAAAAAAAAAAAAAAA#G AIAAAAA~ @ CCCC ,AAAAAAAAAAAAAAAAAAA#GAAAAAAM NPPPQ ,AAAAAAAAAAAAAAAAAAA#G AAAAAA~ @+y,AAAAAAAAAAAAAAAAAAA#G AAAAAA~ @  JV  KKK ~  h@,AAAAAAAAAAAAAAAAAAA#G AAAAAA~ @ GAAAM ,AAAAAAAAAAAAAAAAAAA#GAAAAAAM  G  AAA ~  @,AAAAAAAAAAAAAAAAAAA#GAAAAAA@  G  AAA ~  @,AAAAAAAAAAAAAAAAAAA#GAAAAAA@  G  AAA ~  @,AAAAAAAAAAAAAAAAAAA#GAAAAAA@  LW  AAA ~  qGAAAAAA@  G AAAg GAAAAAA@  G  AAA ~  @GAAAAAA@  G  AAA ~  @ GA DJAAAA~ BKAJ  L  AAA ~  qDl&TF2Z^^^~~^j~vvvF:FF !G"G!# $; %; &x@'(@)*+,-./0123456789:;<G= ?  CCECCCC U AAA ~ @ !  !DEDDDDF ! X ! CCC ~ ! r "N"HHHHHHI " N " OPPQ $9K $::::::::::::J "%;AAAAAAAAAAAAA "&<KKKKKKKKKKKK= 'LL'AAAAAAAAAA ' KM' C ' LN"(GAAAAAAAAAAAAM )G )DJ)AAAAAAAAAMM ~ ) @KAJ"*GAAAAAAAAAAMM@ +G +D+AAAAAAAAA ~ + M+ M~ + @KAJ",GAAAAAAAAAAMM@ -G -D-AAAAAAAAA - M @- M- @uPtGA".GAAAAAAAAAAMM@ /G /D/AAAAAAAAA ~ / Ms/ M/ @f9IFA"0GAAAAAAAAAANM@ 1G 1D1AAAAAAAAA ~ 1 M1 M1 @f9IFA"2GAAAAAAAAAAMM@ 3G 3D3AAAAAAAAA ~ 3 M3 M3 @f9IFA"4GAAAAAAAAAAMM@ 5G 5D5AAAAAAAAA 5 ML@5 M5 @֣pFA"6GDAAAAAAAAAMM@ 7G 7D7AAAAAAAAA ~ 7 M7 M7 @֣pFA"8GDAAAAAAAAAMM@ 9G 9D9AAAAAAAAA ~ 9 M9 M9 @֣pFA$:GAAAAAAAAAAMM@O;C ;E;CCCCCCCCC ~ ; P; P; A֣pFA;O <  <DEDDDDDDDDDDM =N"=PPPPPPPPPPPPQOB XFRF2&&R&F&Z&b&^&^&^&b&^&^(h24@ A B C D E F G H I J K L M N O PQ S TUVWXYZ[\]^_ @J.@KKKKKK=AAGAAAAA AQT~ AR@ASBG BABAAAASBTq>ABSCG CACAAAAACTYACADG DADAAAAA~ DTDA EGA EABEAAAAETYAEAFGAAAAAATAGG GAGAAAAAGT:8y@GAHG HADHAAAAA~ HTHAIG IAEIAAAAA~ ITIA JGA JAFJAAAAJT:8y@JUKGAAAAAATULG LA+LAAAAA~ LVLUMG MS,MAAAAA~ MVMU NGA NA-NAAAA NT/NUOGAAAAAATA PGA PDGPAAAAPTYAPAQWPPPPPPQA TJ@TKKKK TX TX TX TX T X T X T X T X T X TX TX TY(UGAAAAZZZZZZZZZZZ[VG VA VAAA~ V\=@V\*@V\`@V\qG@V \88`@V \sq@V \*@V \8@V \@V\88`@V\UUUUV@V]G@WG WA WAAAW\@\L@W\@W\j@\@ W \X@*W \L@\d@\p@\@\ @]@XG XA XAAAX\@\L@X\@X\j@\@ X \X@*X \L@\d@\p@\@\ @]@ YGA YAB YAA Y\/ Y\/ Y\/ Y\/ Y \/ Y \/ Y \/ Y \/ Y \/ Y\/ Y\/ Y]/(ZGAAAA\\\\\\\\\\\][G [A [AAA~ [\@[\"@[\>@[\88r@[ \@8@[ \8㨤@[ \"@[ \pq/@[ \XUUUU@[\@8@[\ꏳ@~ []ղ@\G \AD \AAAN\\\\\\\\\\\\]]G ]AE ]AAAN]\\\\\\\\\\\] ^GA ^AF ^AA~ ^\@^\"@^\>@^\88r@^ \@8@^ \8㨤@^ \"@^ \pq/@^ \XUUUU@^\@8@^\ꏳ@~ ^]ղ@^^(_GAAAA\\\\\\\\\\\]_^B X(<HHDJHDDJDDFJ,,zz`abcde `G `A+ `AAAN`___________``^aG aS, aAAANa___________`a^ bGA bA- bAA b\/ b\/ b\/ b\/ b \/ b \/ b \/ b \/ b \/ b\/ b\/ b]/b^(cGAAAA\\\\\\\\\\\]c^ dGA dDG dAAd\@\L@d\@d\j@\@ d \X@*d \L@\d@\p@\@\ @]@(eWPPPPaaaaaaaaaaabfd6PH  0(   >*<U^^^2  7ggD g2ɀ 8v<  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?M Send To OneNote 2010,/ odXXLetterDINU",¬QSMTJSend To Microsoft OneNote 2010 DriverRESDLLUniresDLLPaperSizeLETTEROrientationPORTRAITResolutionDPI600ColorMode24bpp"UXX??&U} p} #p} mp} mp} p}  p} $ p8iliimmmmm n n n o ooooooooooooooooooo ejkkkkkk \\\\\\\ :]]]]]]]]]]]]]]]]]]]]]]]]]]]] ]]] ^ ^ __ ___ ` ` __ _______ a. bbbbbb af bbbbbbb agbc= c bbb ahbcwZc7L bbb abc1Ac1A bbb abc{-c{- bbb abc+yc@ bb abcc bbb aibd{gcYAd ףКZWA bb ajbbbbbbb akbc@cA@ bbb albcHzpAcz"HFqA bbb ambcc bbb anbc׉cQ bbb aobcc bbb apbcg{ c- bbb abcc bbb abcc bbb aqbd= InAdq= oA bbbbbbbbbD l$$$::$$FFFFFFT$FTFFFFFFT o!o"o#o$o%o &o'o(o)o*o+o,o-o.o/o0o1o2o3o4o56 7 ar bbbbbb!b !as!b!cg>c !bb"b "at"b"cc "bb#b #au#b#dg>d #bb$bbbbbbb%b %a%b%e vA%e)\#uA %bb &av&bbbbbb 'aw'bbbbbb(b (ax(b(crAcrA (bb)b )a)b)ck c/  )bb*b *ay*b*c'yc *bb+b +a+b+cc +bb,b ,az,b,cc ,bb-b -a{-b-cc -bb.b .a|.b.cc .bb/b /a}/b/cc /bb0b 0a~0b0c ci A 0bb1b 1a1b1dfffJrA1dQrA 1bb2bbbbbbb 3a3bbbbbb4b 4a4b4c Mc7P 4bb5b 5a5b5d Md7P 5bb6b 6a96b6f vA6f)\#uA 6bb 74~$FFFT$$FFFFFFFFFT$FFT><d   7ggD g2ɀ 61")7/  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MAdobe PDFS o`XXLetterPRIV ''''0\KhCFF0EBDAStandard"`XX??&U} $} m!} m} $6@@@      ejkkk \\\\ ]]]]]]]]]]]]]]]] ]]] ^ ___ `0 ____ a bbb a bbbb ab~ cb ab~ cb ab~ c?Ab ab~ cS'b ab~ cb ab~ dCǾ a bbbb ab~ c[b ab~ c?cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cb ab~ cSD*l"""0000000000000000 !"#$%&'()*+,-./01234 5 b a b~ c!b !a!b~ !c"b "a"b~ "c#b #a#b~ #c@$b $a $b~ $c%b %a%b~ %d$&b &a&b~ &|? 'a 'bbb(b (a(b~ (cv@)b )a)b~ )c8@*b *a*b~ *c+b +a+b~ +cפ#,b ,a,b~ ,cu@-b -a-b~ -d.b .a.b~ .c/bbbb0b 0}0~~ 0 M1~~~~2~ 2}2~~ 2!3~~~~4~ 4}4~~ 47P0<00000000000000000PH00(  ><d0007ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@ě+@0]ir@r$;՜.+,D՜.+, PXh px jй PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookC0SummaryInformation(DocumentSummaryInformation8