ࡱ>  g2\p Ba=  =b%-8X@"1Arial1?2Calibri1?2Calibri1?2Calibri12Arial12Arial12Arial12Arial12Arial12Arial12Arial12Calibri1 2Calibri12Calibri1 2Calibri1 2Calibri12Calibri12Calibri1,>2Calibri1>2Calibri1>2Calibri1 2Arial1>2Calibri1 2Calibri12Calibri1@2Helv1?2Calibri1h>2Cambria12Calibri12Arial12Arial12Arial12Arial1h2Arial12Arial12Arial12Arial12Arial12Arial12Arial1.2Times New Roman12Arial12Arial12Arial12Arial1.2Times New Roman12Arial12Arial12Arial12Arial12Arial"$"#,##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% "$"#,##0 m\/d\/yyyy "$"#,##0.000.0 #,##0.0 0.0_);\(0.0\)"$"#,##0;\("$"#,##0\)                                                                      ff + 3)  + 0+ 3, 3*     P@ @  P@   @        `@ @     %  %           0   a@ 8     @ @   @ @   @ @    @ @   @ @    @ @   (  @ @   `   (@ @    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 @ @   ! 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 @ @   "| @ @     4 @ @   @ @   4@ @   !@ @   !@ @   $!@ @   4!@ @   ! @ @  # %  h @ @  1 h@ @    h@ @    h@ @  !#|@ @  !#|@ @   l @ @   l @ @   l @ @    L  l @ @     h !x@ @  "x@ @  "x@ @   H   L !x@ @  !x q!  !x @ @   h@ @    h@ @   ! l@ @   "x@ @   "x@ @   !"|@ @   !"|@ @   "|!@ @   "x@ @   "x@ @   !"|@ @   !"|@ @   !"| @ @   "x@ @   "x@ @   !"|@ @   !"|@ @   !"| @ @    h@ @    h@ @   ! l@ @   !"|@ @   !"| @ @    h@ @    l@ @    h @ @    H   h @ @   H   h@ @   #|@ @   #|@ @   #|!@ @   #|@ @   #|  #|!@ @  #|@ @  #| #|!@ @    h@ @    h@ @   ! |@ @   ! | @ @    |@ @    | @ @    |@ @   % l@ @    |!@ @    |@ @    l@ @    |!@ @   #|@ @    h@ @   #| @ @   h@ @   #|@ @   #|@ @    L  #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x!@ @   "x!@ @   H  L   l @ @   D #|@ @   #|@ @   #|  #|!@ @   !#|@ @   !#|!@ @   !#|@ @    h@ @    h @ @    h@ @    h@ @    h@ @   h@ @    |@ @   ! |@ @    |@ @   ! |@ @    l@ @   l @ @    h @ @    |@ @    L   |@ @   ! |@ @    l @ @    h@ @    h@ @    h @ @   `@ @   L  l@ @   !x@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  "x!@ @   )#|@ @   )#|@ @   #|@ @   #|@ @   #|!@ @   D  D  )#|@ @   #|@ @   #|@ @   #|!@ @  ) l@ @    l@ @    l!@ @   ! l@ @   ! l @ @   ! l @ @   ! l @ @   ! l  h@ @   h @ @   h@ @   h @ @  )#|@ @   #|!@ @  )#|@ @  #|@ @   #|!@ @   h@ @   h@ @   h@ @   h@ @    h"@ @  +"x@ @  +"x@ @   ! l @ @    h@ @    h@ @    h@ @    h @ @  "x@ @  "x@ @  "x @ @  "x@ @  "x@ @   ` @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "X !x  !x  !x @ @   !| q! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  "x@ @  "x @ @  "x @ @   ` @ @  !8@ @  !8@ @  !8 @ @  !8 @ @  )8@ @  )8 x !4@ @  !0@ @  !0 @ @  !0 @ @  !0 @ @  % #  20% - Accent10 20% - Accent1 20% - Accent20" 20% - Accent2 20% - Accent30& 20% - Accent3 20% - Accent40* 20% - Accent4 20% - Accent50. 20% - Accent5 20% - Accent602 20% - Accent6 40% - Accent10 40% - Accent1 40% - Accent20# 40% - Accent2 40% - Accent30' 40% - Accent3 40% - Accent40+ 40% - Accent4 40% - Accent50/ 40% - Accent5 40% - Accent603 40% - Accent6 60% - Accent10 60% - Accent1 60% - Accent20$ 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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2 .Comma 3/&Currency0. Currency [0]1Explanatory Text65Explanatory Text 2GoodGood3 Heading 1( Heading 14 Heading 2( Heading 25 Heading 3( Heading 36 Heading 4( Heading 47( Hyperlink 8Input Input9 Linked Cell, Linked Cell :Neutral$Neutral"Normal;Normal - Style1 <Normal 2= Normal 2 2 >Normal 3 ?Normal 4 @Note Note AOutput"OutputB$PercentC Percent 2D Percent 3 ETitle Title FTotal TotalG Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`iPrivate /Collection and Waterfallj  Balance SheetIncome Statement  ;6  ;x   ;4  ;   ;  ; 8ZR3 A@@   @Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on LoansMaturity Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 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 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 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 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!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 PaidPrincipal Shortfall+Principal and Interest Distribution Summary<#Collateral Pool Characteristics Amount ($).Cumulative Interest Capitalized on above loans$Cumulative Entered Repayment BalanceCurrent amount in repayment ($)>Cumulative Principal Collections (Scheduled and Voluntary) ($)Cumulative Defaults ($)Original Pool Balance<Cumulative original pool balance acquired through prefunding 1;Cumulative original pool balance acquired through recycling 1JCumulative original pool balance acquired through additional note issuance 1FCumulative original pool balance removed through loan sales / buybacks 1Ending Original Pool Balance2 6/30/2012 9/30/20127/1/2012- 9/30/20127/1/12 - 9/30/12&Portfolio by Original Repayment OptionImmediate RepaymentDeferred RepaymentN/ABD EtE3FF9LG'HH(I`JKuK!L0M&N N^ $P Qv !R R RTCTV|W7XY"Z~[:\M][^;_&``X@bbLcedpeMgccB g2 ,kOzy  dMbP?_*+%q A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MS o/XXLetter"/XX??&U} |} |} $|} |} m|} m|} |} I|} |} m|} I|} $|} |} m |} m|} |} $ | ; ;             ; @   ))! ;    *  e         ~ @      ;     O        ~~   ~~~~~~~~~~~   r r  7 r r r r r U r 4 ~  0@O"AO"A@O"AO"A  a+?~   @ ~  0@`6A`6A@`6A`6A  ^Cy 5?~  @ ~  Q?*@w;A@w;Au@@w;A@w;A   v@?~   @ ~  0@>A>AL@>A>A  (?~   7@ ~  0@>A>Ap@>A>A  (?~  d@ ~  Q?*j8Aj8Ah@j8Aj8A  X0Ҏ?~  @ ~  0@`6A`6A@`6A`6A  ^Cy 5?~   @ ~  0@ 3A 3Ax@ 3A 3A  Ai ?~  @ ~  0@O2AO2A @O2AO2A  a+?~  `@ ~  0@AAp@AA  (?~   I@ ~  /$?CCACCA@CCACCA  +Fڱ?~  [@ ~  0@BABA@BABA   v?~  [@    _) !"#rArA9 ArArA  $? % & T'T(T x *T  ~  sssss D@ lDRRD660$$22  @!+"#$%&'+()*+,-./)0)!1 2;3@4+56789:;+<@=>?) ~~~~~~ sssss !rrrr !r ! !!|sssss " ", ",,,"-]sA".@Qt"/sA"sssss # #~ #~~~#0Q#A#1Qn@~ #2G#sssss $ $~d $~~~~ $0pS$1PQI$2Gz `$ sssss % %^ %^^^%0\}{sA%1p= 1/%2sA% sssss & &~ &~~~~ &0Գd&1 р!A~ &2vr&sssss 'v '^ '^^^'3p= xA'4 A'5֣p9ExA'sssss (~~~~67( sssss ) )~ )~~~)8dz?)7)9Iʳ?) sssss * *~ *~~~*:qc@*7*;"fc@* sssss + +~ +~~~+<x@=:>@+ sssss , ,~ ,~~~,<@=6>ę@, sssss - -~6 -~~~-?Q@-@EK-A \XS@- sssss . .$ ..Br.%N@.C.D$@. sssss /& /T(/ sssss 0x0*0 sssss 1 sssss 223~~~~~~4rrrr 4E 4E 44 ||||| 5 5~ 5~~~5FF?I//]"5 +++++ 6 6~ 6~~~6GW-GW-6H7 7~ 7~~~7G1AG1A8 8~ 8~~~8G{-G{-9 9~ 9~~~~ 9G@9GQ9 A~ 9;y: :~ :~~~:II;v ;^ ;^^^~ ;JԳd;J р!A~ ;Kvr<~~~~LLM= =~+=~~~N> >,>O ?& ?(? ||||| D l.Ttpnrlt.jjXXrj::&RXNDDVDV..@)!A B;C@D+EFGHIJKLMNOPQRS TUVWXYZ)[)!\)!];)^)_) @x@*A PQ)))s B-B B B sssC~~~~~~C TsssDrrrr DE DE DD sssE E.E,,,R E E E |]sA E sssF F~/ F~~~FG|]sAFG@G>FGsAFH F F ~ F S^ F sssG G~ G~~~GGߎGߎ G G ~ G )P G sssH H~3 H~~~HGQ#AHGQn@~ HGHH H H ~ H H sssI I~ I~~~~ IG@IGG6@~ I@ I I ~ I I sssJ J~ J~~~JGG J J ~ J J sssK K~ K~~~~ KGԳdKG р!A~ Kvr K K ~ K @ K sssL L~ L~~~LGG L L ~ L L sssM M~ M~~~MII M M ~ M M sssN N^ N~~~NJfffnuANJ+ ANKHzvAN N !N ~ N -,. N sssO^~~~GG O "O ~ O O sssP P^0P~~~GG P #P P GsA P SssQ Q~1 Q~~~QGrAGrAQ sssR R~ R~~~~ RG RGףp7~ R[YT R TsssS S~8 S~~~SGG+v'yS sssT T~ T~~~~ TI|TIm~ TT ssssssU~~~~UTOrAU4 ףAUK(rAUssssssV V^2V^^^UVWV ssssssW~~~~UVWW ssssssX X~ X~~~XX'B?XXY?X ssssssY Y YYZ'B?YYY?Y ssssss Z& Z Z Z(Z sssss [x[*\TTTTTTTTPQ ][ ] ]T ]+]\ ^]~~T^___ ^ ,_]~`` _  _T _2 _, ~ _ Dl&H0ThzzzzPhZlZlbD0llN&L.` )a )b )c )d )e )!f )g )!h ;)i )j )k )l )m )!n )o )!p@ q;r@s+t+uvwxyz{|})~)!)! `]~ ` ` ` `T `3 `~TT ` Gu5 tAa] a~~ aaCZab_o#?aNh3 aaT a4 a~TT ~ a b] b~~ bc.@bd=LEbY?~ b bbT b5 b~TT ~ b c] c~czn~TAceͫ7 @`@|fff~%iA|p= /hA z? ޠMo? ssss$ssss _& x@@]sAsA ??  ssss & "ssss x"ssss~~~~~~~ ssss P"ssss$~~~~~~~~~ssssrrrv "  % ssssrrrv # $ # $ # y$ ssss ~ ~~~z@{T@|HzYhA|RgA }<Ϳ? ~tzdq? ssss ~ ~~~{]@{Y@|(0A~ | }o? ~? ssss ~X ~~~{,@{.@|?|L# }v? ~,p)? ssss ~Y ~~~{ @{@||Ӕy }G? ~SCJ~? ssss ~Z ~~~{@{(@|?|(A }fNb? ~wQV? ssss ~\ ~~~{?{?|A|= ף0(@ }D]3? ~29m7? ssss ~[ ~~~{@{|| }og]?~ ~ ssss ~] ~~~{?{|G&@~ | }Cjn%?~ ~ ssss ~^ ~~~*{{||}~  ssss ~ ~~~*{{||}~  ssss ~ ~~~*  ssss _ Ch@t@r= ukA3WjA ?~ ? ssss ] T T TTTTTTssss x"ssss ssss ("ssssDl4(d(44.4(fz|hhhH4x)  ;x@                 ; x@$~~~~~~~~~ssss "  % sss  # $ # $ # y$ ~` ~~~z u@{t@|W|N|]-M }38c8c    ??`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 @%] `>@P***"  ss ss __``ddssee  wyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  y  dMbP?_*+%@ A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o<XXLetter"<XX?Q?&U} $} } I}  } } I} }  } " } ##y$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $$$$$$$$$$ H H=   `   ``  ~ @    `` >  ;  `` a? ]]]]]]]JNNNNN &cNNNNNNNNRRRRRNN,PNNNNNNNNNNNNNNNNNN#fOOOOOOI fOOOI ,NNNNNNNNNNNNNNNNNNN# g% NNNNNN~ @   ~ @, NNNNNNNNNNNNNNNNNNN# gNNNNNNh gNNNh , NNNNNNNNNNNNNNNNNNN# gN P NNNN J NNN  3N@, NNNNNNNNNNNNNNNNNNN# J } NNNNN~  J NNN ~ @, NNNNNNNNNNNNNNNNNNN# J } NNNNN~ 1A J NNN  !>{`@, NNNNNNNNNNNNNNNNNNN#J }&NNNNN~ {-  m  NNN ~  ,NNNNNNNNNNNNNNNNNNN#JNNNNNNK mNNN ,NNNNNNNNNNNNNNNNNNN#J NANNNNN~ K, JNNN ,NNNNNNNNNNNNNNNNNNN#J NCNNNNN~ T@ JNNN ,NNNNNNNNNNNNNNNNNNN#J NHNNNNNuQǒ@ J  P  NN ~  cA,NNNNNNNNNNNNNNNNNNN#J NINNNNN~  UWWWX ,NNNNNNNNNNNNNNNNNNN#JNNNNNNK \QQQM ,NNNNNNNNNNNNNNNNNNN#J NNNNNN~ @ sssss ,NNNNNNNNNNNNNNNNNNN#J NNNNNN~   tV  uuu ~  @,NNNNNNNNNNNNNNNNNNN#J NNNNNN~  mRRRw ,NNNNNNNNNNNNNNNNNNN#JNNNNNNK  m  RRR ~  r?,NNNNNNNNNNNNNNNNNNN#JNNNNNN  m  RRR ~  &,NNNNNNNNNNNNNNNNNNN#JNNNNNN  m  RRR ~  ,NNNNNNNNNNNNNNNNNNN#JNNNNNN  vW  RRR  EQ?JNNNNNN  m RRR JNNNNNN  m  RRR ~  JNNNNNN  m  RRR ~  T@ JN PJNNNNL nNA  v  RRR  zH/ l?Dl&TF2Z^^^~~~^~~vvvJ:FF !Y"Y # $; %; &x@'(@)*+,-./0123456789:;<Y= ?  UWWWWWX RRR ~ !S !ZjZZZZ[ ! ! VVV ! cnhE6Q? "\"kkkkkkl " x " yzz{ $aK $]]]]]]]]]]]]b "%cNNNNNNNNNNNNN "&fOOOOOOOOOOOOI 'gL'NNNNNNNNNN ' pM' W ' qN"(JNNNNNNNNNNNNK )J )PJ)NNNNNNNNN ) L nNA"*JNNNNNNNNNN +J +P+NNNNNNNNN ~ + + + L nNA",JNNNNNNNNNN -J -P-NNNNNNNNN - 3@- - C2^NA-".JNNNNNNNNNN /J /P/NNNNNNNNN / Q9 A/ / $$LA"0JNNNNNNNNNN 1J 1P1NNNNNNNNN ~ 1 1 1 $$LA"2JNNNNNNNNNN 3J 3P3NNNNNNNNN ~ 3 3 3 $$LA"4JNNNNNNNNNN 5J 5P5NNNNNNNNN 5 !>{`@5 5 ^)MLA"6JPNNNNNNNNN 7J 7P7NNNNNNNNN ~ 7 7 7 ^)MLA"8JPNNNNNNNNN 9J 9P9NNNNNNNNN ~ 9 9 9 ^)MLA$:JNNNNNNNNNN;U ;;WWWWWWWWW ~ ; ; ; ^)MLA; <S <ZjZZZZZZZZZZK =\"=QQQQQQQQQQQQMB XFVF2&&R&J&^&l&b&^&^&b&^&^(h24@ABCDEFGHIJKLMNOPQ S TUVWXYZ[\]^_ @d*@OOOOOOINAJNNNNN AnT~ A@AoA BJ BNBNNNNoB9 ABoCJ CNCNNNNN~ CCNDJ DNDNNNNN~ DDN EJN ENBENNNN E?ENFJNNNNNNNGJ GRGNNNNNG9 AGNHJ HNDHNNNNN~ HHNIJ INEINNNNN~ IIN JJN JNFJNNNNJ9 AJKJNNNNNNLJ LR'LNNNNN~ LLMJ M}(MNNNNN~ MM NJN NN)NNNNN N?NOJNNNNNNN PJN PPGPNNNN~ PPNQLQQQQQQMN Td@TOOOO Te Te Te Te T e T eUJNNNN VJ VN VNNN*V@@u@L@p@h@ WJ WN WNNN*W XJ XN XNNN*X YJN YNB YNN Y? Y? Y? Y? Y ? Y ?ZJNNNN [J [R [NNN*[@@u@L@p@h@ \J \ND \NNN*\ ]J ]NE ]NNN*] ^JN ^NF ^NN*^@@u@L@p@h@ ^_JNNNN _BP X(FHDDFHDDJDDFFt VVV~ VVVb`abcde f ghijklmnop q r s t u v w x  `J `R' `NNN*` `aJ a}( aNNN*a a bJN bN) bNN b? b? b? b? b ? b ?bcJNNNN c dJN dPG dNN*d deLQQQQiiiiii gd@gOOOO ge ge ge ge g e g hJNNNN iJ iN iNNNi@x@ @p@i @~ i @jJ jN jNNN*j kJ kN kNNN*k lJN lNB lNN l? l? l? l? l ? l ?mJNNNN nJ nR nNNNn@x@ @p@n @~ n @oJ oND oNNN*o pJ pNE pNNN*p qJN qNF qNNq@x@ @p@q @~ q @rJNNNN sJ sR' sNNN*s tJ t}( tNNN*t uJN uN) uNN u? u? u? u? u ? u ?vJNNNN wJN wPG wNN*w xLQQQQiiiii 6 ``*b t jVV~ jVVl VV~ X>@UQRJJJ2  wggD g2 8 A  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oUXXLetter"UXX??&U} } #} m} m} }  } $ 8      e  :      8 9   .  f  g/]"  hW-W-  1A1A  {-{-  @;y    iԳdvr  j k@@  l|]sAGsA  mߎǏߎ  n  o  pQ#A~ G      qR]=qA ףoqA D l$$$::$$FFFFFFF$FTFFFPFFT !"#$% &'()*+,-./0123456 7 r ! !s!! !" "t"" "# #u## #$% %%%fffnuA%HzvA % &v& 'w'( (x((rArA () ))) [YT  )* *y**'y *+ +++ +, ,z,, ,- -{-- -. .|.. ./ /}// /0 0~00| 01 111OrA1(rA 12 334 444KM 45 555KM 56 6966fffnuA6HzvA 6 74~$FFFT$$FFFFFFFFFT$FFT>@d777 wggD g2 6 ' -  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?M/ odXXLetter"`XX??&U} $} m!} m} $6@@@      e      :    ~  ~  ~ @ ~ U  ~ T@ ~ A   ~ +v ~ ?c ~  ~  ~  ~  ~  ~ |@ ~  ~ @@ ffffM@D.l"""0000000000000000 !"#$%&'()*+,-./01234 5  ~ ! !!~ !" ""~ "# ##~ #@$ $ $~ $d@% %%~ %@& &&~ &m ' '( ((~ (,@) ))~ )8@* **~ *+ ++~ +, ,,~ ,_@- --~ -p<@. ..~ ./0 00~ 0K12 22~ 2m34 44~ 4M0<00000000000000000>@dwggD Oh+'0@HT` x Microsoft Excel@o@=Di;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook-SummaryInformation(DocumentSummaryInformation8