ࡱ>  g2\p Ba=  =K8X@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1Arial"$"#,##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  `@ @   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 @ @   ! 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 @ @   "| @ @  # %  h @ @  1 h@ @    h@ @    h@ @  !#|@ @  !#|@ @   l @ @   l @ @   l @ @    L  l @ @   h !x@ @    h @ @    h@ @    h @ @   `@ @   `@ @    h@ @    h @ @   h@ @   A#| @ @   A#| @ @   h@ @   h @ @  "x@ @  "x@ @   H   L !x@ @  !x q!  !x @ @   h@ @    h@ @   ! l@ @   "x@ @   "x@ @   !"|@ @   !"|@ @   "|!@ @   "x@ @   "x@ @   !"|@ @   !"|@ @   !"| @ @   "x@ @   "x@ @   !"|@ @   !"|@ @   !"| @ @    h@ @    h@ @   ! l@ @   !"|@ @   !"| @ @    h@ @    l@ @    l@ @    l@ @    h @ @    H   h @ @    h @ @   H   h@ @   #|@ @   #|@ @   #|!@ @   #|@ @   #|  #|!@ @  #|@ @  #| #|!@ @    h@ @    h@ @   ! |@ @   ! | @ @    |@ @    | @ @    |@ @   % l@ @    |!@ @    |@ @    l@ @    |!@ @   #|@ @    h@ @   #| @ @   h@ @   #|@ @   #|@ @    L  #|@ @  #|@ @  #|!@ @    h@ @    h!@ @   "x!@ @   "x!@ @   H  L   l @ @   D #|@ @   #|@ @   #|  #|!@ @   !#|@ @   !#|!@ @   !#|@ @    h@ @    h@ @    h@ @   h@ @    |@ @   ! |@ @    |@ @   ! |@ @    l@ @   l @ @    h @ @    |@ @    L   |@ @   ! |@ @    l @ @    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"@ @  +"x@ @  +"x@ @   ! l @ @    h@ @    h@ @    h@ @    h @ @    h"@ @   `"@ @    h  `@ @   ` @ @  "| @ @  "x @ @   d @ @   ` @ @   d @ @   d a@ @   `@ @   ` @ @    h ! h   h @ @    H   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   d  d  D  d@ @   h@ @   p@ @   t @ @   p  d @ @   d  t @ @   ` @ @   `@ @   `@ @   d@ @   t@ @   ` @ @   `!@ @   `!@ @   d!@ @   t!@ @   `! @ @  "x@ @  "x@ @  "x@ @  "x @ @  "X !x  !x  !x @ @   !| q! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @   ` @ @  !x@ @  !x !x @ @  !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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2 .Comma 3/&Currency0. Currency [0]1Explanatory Text65Explanatory Text 2GoodGood3 Heading 1( Heading 14 Heading 2( Heading 25 Heading 3( Heading 36 Heading 4( Heading 47( Hyperlink 8Input Input9 Linked Cell, Linked Cell :Neutral$Neutral"Normal;Normal - Style1 <Normal 2= Normal 2 2 >Normal 3 ?Normal 4 @Note Note AOutput"OutputB$PercentC Percent 2D Percent 3 ETitle Title FTotal TotalG Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`iPrivate iCollection and Waterfall(  Balance Sheet!Income Statement  ;6  ;~   ;3  ;   ;  ; 8bZ 3 A@@   FIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPortfolio SummaryPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceTotal Trust AssetsWeghted Average Maturity (WAM)Weighted Average Coupon (WAC)Number of LoansNumber of BorrowersFunds and Accounts Total Assets Repayment CurrentClaims in Progress Claims Denied # of Loans BeginningEnding % of BalanceTotal PortfolioBalancePortfolio by School TypeTotal%Monthly/Quarterly Distribution ReportOvercollateralization Amount3Specified Overcollateralization Amount (no Trigger)Balance Sheet and ParityAssets Loans Receivable Liabilities Bonds PayableTotal Liabilities( Accrued Interest Receivable on LoansMaturity Total BalanceAverage Borrower IndebtednessRate# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 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 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 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 SummaryCollateral 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&Portfolio by Original Repayment OptionImmediate RepaymentDeferred RepaymentU 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 Originations1/1/13 - 3/31/12 12/31/2012 3/31/20131/1/2013- 3/31/2013N/AJ5C Ct*DDbE9EFQG(HHIuIJ  KKL Mb Nx O UP, P FQRT*VW1XYYZ[\]|^S_iy`PIa abceigrccB g2 ,;li{˕%  dMbP?_*+%q A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&= ףp=?' ףp= ?(Q?)ףp= ?MC odXXLetter"/XX??&U} V} V} $V} V} mV} mV} V} IV} V} mV} IV} $V} V} m V} mV} V} $ V ; ;             ; @     ;  *  d         ~ 2@      A    O      WW   YWWWWWWWWWWW  O O v 7 O O O O O vU O 4Y W  0@]O"A]O"A]@]tO"A]O"A  7Āt,e?~  @Y W  @^`6A^`6A^UUUUUj@^u`6A^`6A  Ew?~  @Y W  Q?*^@w;A^@w;A^@I@^u@w;A^@w;A  S&—?~  @Y W  @^>A^>A^:8@^u>A^>A  \l?~  7@Y W  @^>A^>A^qq8@^u>A^>A  \l?~  d@Y W  Q?^j8A^j8A^rqA@^uj8A^j8A  J冸?~  @Y W  @^`6A^`6A^UUUUUj@^u`6A^`6A  Ew?~  @Y W  @^ 3A^ 3A^q/@^u 3A^ 3A  <Ӛ?~  @Y W  @^O2A^O2A^VUUUU@^uO2A^O2A  7Āt,e?~  `@Y W  @^A^A^qq8@^uA^A  \l?~  I@Y W  /$?^CCA^4A^VUUU%@^u4A^4A  Ӛ?~  [@Y W  @^BA^74A^@^u74A^74A  -NkO?~  [@ Xyyyyzy  L) wrAwLoAw8NIAwxLoAwLoA  ?  ZZIZZZIZI  [[[[[[[[[[[I  W  PPPPP DlDRRD660$$22  @!"#$%&'()*+,-./0 1 2;3@456789:;<@=>? YWWWWWW PPPPP !OOOO !O !v !!VPPPPP " " ""S rA"= W"]"irA"{PPPPP #Y #W #WWW#(&A#@#(2F'A#{PPPPP $Y $Wc $WWW$bb$ PPPPP %Y %K %KKK%hff"b{sA%= %r= J#sA% PPPPP &Y &W &WWW&+?#rO)N&_PPPPP 'R 'K 'KKK'vA'Gz A'4CvA'|PPPPP (YWWWW( PPPPP )Y )W )WWW)ۨN&̳?))|\9ϳ?) PPPPP *Y *W *WWW*690*c@**Ub@* PPPPP +Y +W +WWW+ @ = p@+ PPPPP ,Y ,W ,WWW, @ 8 @@, PPPPP -Y -W6 -WWW- r7Dw@- Q-dU@- PPPPP . .X! .XXX.(? @..RPlD @. PPPPP / /ZZZZZI/ PPPPP 00[[[[[[0 PPPPP 1 PPPPP 223YWWWWWW4OOOO 4 4 44 VVVVV 5Y 5W 5WWW5?|^W 5 6Y 6W 6WWW6DD67Y 7W 7WWW71A1A8Y 8W 8WWW8{-{-9Y 9W 9WWW9@+yCy:Y :W :WWW:;R ;K ;KKK;+?#rO)N<YWWWW=Y =W+=WWW> >X,>XXX ? ?ZZZZZZ? VVVVV D l.TttXrZt.jjXXrj::&RXNDDDDD..@ A B;C@DEFGHIJKLMNOPQRS TUVWXYZ[ \ ];^_ @@[[[[[[A P B-B B B PPPCYWWWWWWC YIPPPDOOOO D D DD PPPE Ev.E E E E R rA E PPPFY FW/ FWWWFR rAF= /ZF\IirAF F F F QQ@ F PPPGY GW GWWWGߎߎ G G ~ G ߥ G PPPHY HW3 HWWWH{E@3.H H H ~ H H PPPIY IW IWWWIQq@I43333Sc~ I@ I I ~ I I PPPJY JW JWWWJ J J ~ J J PPPKY KW KWWWK+?#rO)N K K ~ K 7@ K PPPLY LW LWWWL L L ~ L L PPPMY MW MWWWM M M ~ M M PPPNY NK NWWWNףpsAN{ AN̠[tAN_ N N ~ N N PPPOYKWWW O O ~ O O PPPPY PK0PWWW P P ZP ]IirA P PPQY QW1 QWWWQLoALoAQ PPPRY RW RWWW~ RRףp7~ R}R IPPPSY SW8 SWWWS^S [PPPTY TW TWWW~ TW/TzG~ TrT PPPPPPUYWWWWU!pAU(^AURmpAU_PPPPPPVY VK2VKKK"#$V PPPPPPWYWWWW"#$W PPPPPPXY XW XWWWX%?XX&9~%?X PPPPPPY YX YXXXY'?YY&9~%?Y PPPPPP Z ZZ ZZZZZZZZ PPPPP [[[[[[[[\IIIIIIII ]( ] ]I ](] ^WXXWI)*** ^ )_W++ _  _I _/ _ZZ ~ _ D l&H0ThzzzzzPhZlZlbD0llN&L.` a b c d e  f g  h ;i j k l m  n o  p@ q;r@stuvwxyz{|}~  `W ` `  `  `I `Y0 `WII ` Gu5 tAa aW a,q= g8KQAa-Z ?aR݉^/ aaI aY1 aWII ~ a b bW~ b.b/k U6QV?~ b bbI bY2 bWII ~ b c cWcidQAc0s;? cI cY3 cWII ~ c dW d dI d* dX ~ d 1ױ eW e e  e  eI e4 e2[[ e gtAf ff3)\RogAf- N^?fѹ71@ ffIf 4g g~ g5#L3g6?g3-U2@ g gIVPg h h~ h5 Nh6j&s@?hvto(@ hhI h+hQ7 i ii56 iiI)*** i )jI889I j, jZZ j QlAj :k kkQlAk0$Qyxq? kWI kY- kHII k Y>BAl l&l;\"irA~ l? lI l. lJ ~ l 1@mI m) mT[[ m )\6epAn n n<n==>IoII"pWWWWWWWWW qqWW qP$rYWWWWWWWWWPPPPsOOO? s"s ss s %s PPPPtOOO? t# t$ t@# tA$ t # t B$t PPPuY uW uWWWuC@D@uE333;"gAuE)\RogAu FV?u G N^?u HPPPvY vW vWWWvD.@D@Ex/AEv F U?v Gk U6QV?v PPPPwY wW wWWWwD j@Di@Ed6E#L3w FgP"*?w G?w PPPPxY xW xWWWxD }@DP{@EWqxEq= g8KQAx Ft;7?x GZ ?x PIPPyY yW yWWWyD=@D:@E_E Ny F :4?y Gj&s@?y PPPPzY zW zWWW*zDDEEFG z PPPP{Y {W! {WWW*{JJKKLM { PPPP| |L& |XX|N@Np@|wR rA|w\"irA| O?~ | P?| PPPP } }Z }Z}ZZZZZZQRPPPP ~"~[[[[[[[[STPPPP$[[IIIIIIIUUPPPPDlvxZvprdR|tH8&:(fzhhH4;x@  ;x@@  ; 5"VVVVVVVVVWPPPP$XPPPPOOO? "  % PPP OOO? # $ @# A$ # B$ WW P 6 Ys@YPs@EFA~ ED ZE4u? ZF6A? PPPP  Yv@YPv@EFXE?0 V Z)8? ZwM? PPPP 7 YH@Y@E ףPhAEz>uqhA Zo(5 ? ZbE<>? PPPP$[[\\]]PPPP^ L& __`N@Np@wR rAw\"irA O?P?  PPPP "ZaZZZZZZQRPPPP "[[[[[[[[STPPPPbbWWWWWWW PPPP P"PPPP$YWWWWWWWWWPPPPOOO? "  % PPPPOOO? # $ c# d$ # B$ PPPPY W WWWC@D@E333e|gAE(T#hA F.W? G7PX ? PPPPY W WWWDa@DY@Em"E't F$? G ^a? PPPPY WW WWWD@@D?@Es*U E+ FFK{Л? G?z<(? PPPPY WX WWWD @D @EE(\@ Fit? G8v? PPPPY WY WWWD"@D"@EfAE F?7ۀ? G.9T? PPPPY W[ WWWD@D @E}T=AE18 F"mU? G/4hz? PPPPY WZ WWWD@D@EYu(AEw F949B? G3Sx? PPPPY W\ WWW*DDEEFG  PPPPY W] WWW*DDEEFG  PPPPY W WWW*DDEEFG  PPPPY W WWW*JJKKLM  PPPP L XXN@N8@w(\W|kAw*\%kA O? P? PPPP I IIIIIIIUePPPP "[[[[[[[[STPPPP PPPP ("PPPPDl4(d(44.4(fzhhhhH4x  ;x@                 ; x@$YWWWWWWWWWPPPPffff "  % PPP ffff # $ # $ # B$Y W_ WWWCt@Dt@EGLECJ F'i? G ?Y W^ WWWD@Dd@Eq= kAE{/ЬjA FN~Μ ? G,.?Y W` WWWD.@D.@E[mEkA Fxt}? GeFG~?Y W; WWWD_@D@^@E2#Ei  F1? GB?Y Wa WWWDH@DH@EcE< Fqf)ܡ? Gs?Y Wb WWW*JJKKLM  L5 XXXN@Np@wS rAw]"irA O? P? ZZZZZZZZZ [[[[[[[[[  YWWWWWWWWW g " ' %  fffh # $ # $ # B$Y~ @ WWC@D@ET2Ek. F2vqd? G< e?YDl? WWD m@D@l@E0Et. FlAo)Ѯ? G.=ֹ?Y7A`в? WWDl@D`l@ES0E 6/ F0ՅU? G\?Y~ @ WWDU@DT@ETE[!8 F=N? G_v?Y~ @ WWDx@D@EUIAE}bA FN1? G%:_?YMbX9? WWD`@D@`@E((E7g& FN;? GD\?Y~ !@ WWDp@Dp@E(IE79I Faqa ? G/:1]?YWWWDDEEFG YWWWJJKKLM  L XXXN@Np@wR rAw\"irA O?P? IIIIWWWWW [[[[22222i Q YWWWWWWWWW D l(dhnznnV,,, \tnrrnzrn x,,,           ffff " ' % ffff # $ # $ # B$Y WR WWW*CDEEFG Y W WWWDA@DA@Es# Ek  Fn}̕? G[sT?Y W WWWD@DH@Ep= 6UAETA F1&? Gb?Y W WWWD@DH@EqaAEfff%aA F ? Gbv?Y WS WWWJ@{@Jpz@K"mK i LT;}? M@S)h? L< XXXN@Np@wR rAw\"irA O?~ P? IIIIWWWWW [[[[22222i \hVnn,(  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 @%] `>@Pu uu "  ee  ss ss __``ddssyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2  `   dMbP?_*+%F A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MC odXXLetter"<XX?Q?&U} $P} P} IP}  P} P} P} $P} P} IP} P}  P} $ P} " P} ##P} $$ P$$;$;@$ $$ $ $; $; $x@ $@ $ $ $ $$$$$$ $$ $ $;$$$$$$$$$ =   M   MM  ~ 2@    MM >  A  MM j? kkkkkkkNHHHHH &lHHHHHHHHHHHHHHH,KHHHHHHHHHHHHHHHHHH#mQQQQQQn mQQQn ,HHHHHHHHHHHHHHHHHHH# R" HHHHHH~ o2@   ~ o2@, HHHHHHHHHHHHHHHHHHH# RHHHHHHp RHHHp , HHHHHHHHHHHHHHHHHHH# RH K HHHHq N HHH  q3N@, HHHHHHHHHHHHHHHHHHH# N W HHHHH~ q?|^ N HHH ~ q@, HHHHHHHHHHHHHHHHHHH# N W HHHHH~ q1A N HHH  q!>{@, HHHHHHHHHHHHHHHHHHH#N W#HHHHH~ q{-  N  HHH ~  q,HHHHHHHHHHHHHHHHHHH#NHHHHHHr NHHHq ,HHHHHHHHHHHHHHHHHHH#N HAHHHHH~ q NHHHq ,HHHHHHHHHHHHHHHHHHH#N HCHHHHHq> ףp}4@ NHHHs ,HHHHHHHHHHHHHHHHHHH#N HHHHHHHq؁sF@ N  K  HH ~  tcA,HHHHHHHHHHHHHHHHHHH#N HIHHHHH~ q uJJJv ,HHHHHHHHHHHHHHHHHHH#NHHHHHHr TTTU ,HHHHHHHHHHHHHHHHHHH#N HHHHHH~ q@,HHHHHHHHHHHHHHHHHHH#N HHHHHH~ q  V QQQ ,HHHHHHHHHHHHHHHHHHH#N HHHHHH~ q ,HHHHHHHHHHHHHHHHHHH#NHHHHHHr ~  o2@,HHHHHHHHHHHHHHHHHHH#NHHHHHHq III ,HHHHHHHHHHHHHHHHHHH#NHHHHHHq  N  HHH ~  qp:@,HHHHHHHHHHHHHHHHHHH#NHHHHHHq  N  HHH ~  qTcNHHHHHHq  8  HHH ~  qNHHHHHHq  9  III ~  q2'NHHHHHHq  R:  HHH   f? NH KJHHHHt%< GA  N HHHk Dl&TF2Z^^^~~^j~j^vFFFJ !z"z!#z$z%z&z'z(z!) *; +; ,x@-.@/0123456789:;<=>? uJLJJJJv N HHH ~ q ! !wxwwwwy ! N ! HHH ~ ! q@ ""{{{{{{| " R; " HHH " }f0e?#Iwwwwwww # # HHH ~ # qcb$Iwwwwwww $ \< $ JJJ $ Le?%Iwwwwwww % =% III &Iwwwwwww & >& III 'Iwwwwwww ' ?' III (Iwwwwwww ( @( STTU *jK *kkkkkkkkkkkk} "+lHHHHHHHHHHHHH ",mQQQQQQQQQQQQn -RL-HHHHHHHHHH - ~M- J - N".NHHHHHHHHHHHHr /N /KJ/HHHHHHHHH / q%< GA"0NHHHHHHHHHHq 1N 1K1HHHHHHHHH ~ 1 1 1 q%< GA"2NHHHHHHHHHHq 3N 3K3HHHHHHHHH 3 3@3 3 q݈+׬FA3 "4NHHHHHHHHHHq 5N 5K5HHHHHHHHH ~ 5 +y5 5 q@nDA"6NHHHHHHHHHHq 7N 7K7HHHHHHHHH ~ 7 7 7 q@nDA"8NHHHHHHHHHHq 9N 9K9HHHHHHHHH ~ 9 9 9 q@nDA":NHHHHHHHHHHq ;N ;K;HHHHHHHHH ; !>{@; ; q7gDADA"<NKHHHHHHHHHq =N =K=HHHHHHHHH ~ = = = q7gDADA">NKHHHHHHHHHq ?N ?K?HHHHHHHHH ~ ? ? ? q7gDADADX lFRVFJ::::2&&R&J&^&l&^&^&^&b&^&@ABzC E FGHIJKLMNOP Q R S T U V W  Y  Z [ \ ] ^ _ $@NHHHHHHHHHHqAu ALAJJJJJJJJJ ~ A A A s7gDADAA B Bwxwwwwwwwwwwr C"CTTTTTTTTTTTTU F'FQQQQQQnHGNHHHHH GT~ G2@GG HN HHHHHHHH8NIAHIN IHIHHHHH~ IIHJN JHJHHHHH~ JJH KNH KHBKHHHH KEKHLNHHHHHHHMN MHMHHHHHM8NIAMHNN NHDNHHHHH~ NNHON OHEOHHHHH~ OOH PNH PHFPHHHHP8NIAPQNHHHHHHRN RH$RHHHHH~ RRSN SW%SHHHHH~ SS TNH TH&THHHH TETUNHHHHHHH VNH VKGVHHHH~ VVHWTTTTTTUH Z@ZQQQQ Z Z Z Z Z  Z [NHHHH \N \H \HHH~ \@\UUUUUj@~ \@I@\:8@\ qq8@\ rqA@]N ]H ]HHH*] ^N ^H ^HHH*^ _NH _HB _HH _E _E _E _E _ E _ E@ D(h24(FHDDFHDDJDDFFt VV`abcdefghijk l mnop q r s t u v w x y z { | } ~  `NHHHH aN aH aHHH~ a@aUUUUUj@~ a@I@a:8@a qq8@a rqA@bN bHD bHHH*b cN cHE cHHH*c dNH dHF dHH~ d@dUUUUUj@~ d@I@d:8@d qq8@d rqA@dHeNHHHH eHfN fH$ fHHH*f fHgN gW% gHHH*g gH hNH hH& hHH hE hE hE hE h E h EhHiNHHHH iH jNH jKG jHH*j jIkTTTT m@mQQQQ m m m m m  m nNHHHH oN oH oHHHoUUUUUj@oq/@oVUUUU@oqq8@o VUUU%@o @pN pH pHHH*p qN qH qHHH*q rNH rHB rHH rE rE rE rE r E r EsNHHHH tN tH tHHHtUUUUUj@tq/@tVUUUU@tqq8@t VUUU%@t @uN uHD uHHH*u vN vHE vHHH*v wNH wHF wHHwUUUUUj@wq/@wVUUUU@wqq8@w VUUU%@w @xNHHHH yN yH$ yHHH*y zN zW% zHHH*z {NH {H& {HH {E {E {E {E { E { E|NHHHH }NH }KG }HH*} ~TTTT B X VV*``*b t VV~ VV VV~ XPH 0(  >@U  2  ggD g2 8e   dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MC odXXLetter"UXX??&U} s} #s} ms} ms} s}  s} $ s8lollppppp q q q r rrrrrrrrrrrrrrrrrrr dmnnnnnn ``````` :aaaaaaaaaaaaaaaaaaaaaaaaaaaa aaa b b cc ccc dB dC cc ccccccc e. ffffff ee fffffff effg?|^gW  fff egfgDgD fff efg1Ag1A fff efg{-g{- fff efg@gCy ff efgg fff ehfh+?hO)N ff eifffffff ejfgQq@~ g@ fff ekfgR rAg\IirA fff elfgߎgߎ fff emfgg fff enfgg fff eofg{Eg3. fff efgg fff efgg fff epfh= 79qAhGFpA fffffffffD l$$$::$$FFFFFFF$PTFFFFFFT r!r"r#r$r%r &r'r(r)r*r+r,r-r.r/r0r1r2r3r4r56 7 eq ffffff!f !er!f!gg !ff"f "es"f"gg "ff#f #et#f#hh #ff$fffffff%f %e%f%iףpsA%i̠[tA %ff &eu&ffffff 'ev'ffffff(f (ew(f(gLoAgLoA (ff)f )e)f)gg} )ff*f *ex*f*gg^ *ff+f +e+f+gg +ff,f ,ey,f,gg ,ff-f -ez-f-gg -ff.f .e{.f.gg .ff/f /e|/f/gg /ff0f 0e}0f0gW/gr 0ff1f 1e~1f1hpA1hRmpA 1ff2fffffff 3e3ffffff4f 4e4f4gPg?;KS 4ff5f 5e5f5hPh?;KS 5ff6f 6e96f6jףpsA6j̠[tA 6ff 74~$FFFT$$FFFFFFFFFT$FFT>@d777 ggD g2 5#^+0  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"bXX??&U} $} m!} m} $5@@@      dmnnn ```` aaaaaaaaaaaa aaa b ccc dD cccc e fff e fff f e f~ gf ef~ gf ef~ g!@f ef~ g'-f ef~ g@f ef~ hO e ffff ef~ gf ef~ g?cf ef~ gf ef~ gf ef~ gf ef~ gf ef~ gf ef~ g@f ef~ gf ef~ g@f ef~ g;f ef~ gDHl"""00000000000000000 !"#$%&'()*+,-./0123 4 f e f~ g!f !e!f~ !g"f "e"f~ "g@#f #e#f~ #g$f $e$f~ $hDB%f %e%f~ %}C< &e &fff'f 'e'f~ 'g@(f (e(f~ (g@)f )e)f~ )g*f *e*f~ *g+f +e+f~ +g@,f ,e,f~ ,h<@-f -e-f~ -g.ffff/f /~/~ /P01 1~1~ 1^r23 3~3~ 3?;KS.0000000000000000>@d555ggD Oh+'0@HT` x Microsoft Excel@˂ K@3C;՜.+,D՜.+,HP X`hp x   PrivateCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookT1SummaryInformation(DocumentSummaryInformation8