ࡱ>  g2ɀ\pй Ba= =J#8@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1$Arial1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1.Times New Roman1Arial1Arial1Arial1 Arial"$"#,##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 "$"#,##0.0 mmm\-yyyy 0.000000 0.00000 0.0000 0.0000.0 0.0000000$"$"#,##0.000_);\("$"#,##0.000\) #,##0.0                                                                      ff + ) , *      P  P        `             a8        @  @    @    (@@  (@  @  (   ` "8 @ "8@ @ "8!@ @  (@  (  (    h  (@@  (@  ( @  @  `    (  @    (@ @      (   (  (@@  ( @  h@  "@  (@  h  h +"<@ @ +"< @   ,  (@   ,@  "<  x   ("@@  " @   (  (@@  @@  (@ "8 ! (   (   ( +"8@ @ +"8 @  `@  0  0 #8 #8   @  h@@  `@  h@  `  h @  h  `  `   H !8@ !8     !8  !8   (   (@   (  @   (@   (   (@@  "8@ @  "<@   (@   (@   ,@  "8@   (   (@@   (@   ,   (@   (   h   h   (@ @   ,  @   (@   ,@   (   ( @   ( @   (   h@  (  @  (  (  h@  h   ,  (  h@  "|@ @  "Title Title ?Total Total@ Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` !UFFELP ޮCollection and Waterfalli Balance Sheet  ;J   ;   ;  ; 8fffP0@vn(3 A@@  .Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve Amt Required Total AssetsSenior Parity %Total Parity % Current Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Total Liabilities and Net Assets Balance Sheet Proprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection AccountCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover DueInterest Carryover PaidInterest CarryoverPayments from Guarantor Sale ProceedsTotal Distribution AmountInvestment IncomeAll Fees%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation Loans As of DateBal after WaterfallCumulative Default Rate Cumulative Default RateSubsidized Stafford LoansUnsubsidized Stafford Loans(Student Loan Backed Reporting Mixed Deal 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 VocationalGrad / PLUS Loans&й Cash and Equivalents Operating 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 Education0 Accounts Payable and Other Liabilities! Due To/From Other Funds Total Liabilities Net Assets' Restricted by Bond Resolution Total Net AssetsOverall Parity Ratio@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower Recoveries Recovery RateCumulative Net Loss0Fees and Program Expenses Due for Current PeriodTotal Fees and Program Expenses*Available Funds at Beginning of Period (a)) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offsServicing FeesIndenture Trustee Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis FeesD Loans for which claims have been filed as of Distribution Date www.vsac.org"Excess Earnings Rebate paid to IRSAccrued Interest Carryover,Consolidation Rebate Fee paid to Dept. of Ed'Excess Interest returned to Dept. of EdExempt IRS Status % of Pool In School Grace Deferment RepaymentMost recent auction resultRate(a) 9/30/2010Loan Acquisition Fund Revenue Fund Debt Service Reserve Allowance for Bad Debt Student Loan Fees Prepaid Expenses Deferred Bond Issuance Costs( Accrued Interest Receivable on Loans# Borrower Benefit Rebates Payable) Accrued Yield and Rebate - US Treasury Due to US Dept. of Ed) Accounts Payable and Other Liabilities Due To/From OperationsReduced Payment Claim FiledOther / Unknown (a)CIncludes Consolidation loans for which no School Code is maintained 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance *Weghted Average Maturity (WAM) (in months)Interest Accrued Interest Due Interest Paid$(a) Footnotes: Includes Grace Period'Weighted Average Months to Maturity (a) Forbearance (b)Portfolio Weighted Average<(b) Footnotes: Includes loans in Reduced Payment ForbearancePortfolio Summary - FFELP Notes/Bonds&Weighted Average Payments Made - FFELPFunds and Accounts - Trust Balance Sheet and Parity - Trust Portfolio by Loan Status - FFELPDelinquency Status - FFELPPortfolio by Loan Type - FFELP Portfolio by School Type - FFELPQuarterly Distribution Report2008 B1Student Loan Backed Reporting 92428C FJ 8Total Repayment (a)2008 B Indenture Cap IntCapitalized Interest Account(a) Footnotes:ARemaining Amount Released to Corporation if parity conditions met.Total Repayment includes Reduced Payment Loans2008 BNon-Guaranteed FFELAFirst: Fees and Program Expenses transferred to Operating AccountThird: For the 12 months preceding a stated maturiry, equal installments of maturity amount transferred to Debt Service - Principal Account \Fourth: Payment to Debt Service Reserve Account if necessary to increase to minimum requiredinvestorrelations@vsac.org10/1/10 - 12/31/10 12/31/2010! Debt Service - Interest FIB SAPDebt Service Reserve AccountDebt Service - Interest AccountOSecond: Semi-Annual Interest Due transferred to Debt Service - Interest AccountDebt Service Interest AccountTFifth: Transfer to Retirement Account for non-scheduled retirement of bond principalN/AL; ;tA<<a=!=>u?^a@!AA{BoFC'DE F 0G ;H I 4JJvzK:zL:UM*N&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MAdobe PDFS o1XXLetterPRIV ''''0\KhCFF0EBDAStandard"1XX??&U} } m }  } m} } I} } } m} } I} } } I } m} } $  ; ;             ; @   UU U ;UUUUUUUUUUUU B 7 B DE S` SST PP @A G GGH PP  FF @A~ Q@ GGH PP  FF @A G GGH  FF K   BC M NNO  I J      ;      N  *   ~jth?6")\jHA"2"2?@   i$ 0")\jHA"2"2?  o c m mSmmmmmSm d "SSSSSSSSSSSSSS I SSSSSS "SSSSSS WXXXX _ _ ]SSSSSS   'BA~ 'BASSSSSS   SSSSSS     SjSjSSSSSS    G]G]SSSSSS    kA8 GSSSSSS    ${))d-SSSSSS " SSSSSS  L ~  ΂gq= A~ KjSSSSS "  SSSSSS D lDRRD660$$fD0&2&TpZZZfZ&l U!U "U #;U$U%U&U'U(U)U*U+U,U-U.U/U0U1U2U3U4U5U6U7U8U9U:U;U<U=U>U?U c mmmmmmSSSSSS !d !SSSSSS ""SSSSSS #I #SSSSSS "$SSSSSS %WXXXX %_ %_ %]%SSSSSS & &g%&SSSSSS ' '& '']A'T}G'A'SSSSSS ( ( (((SSSSSS ) ) ))<4#'I$ X!)SSSSSS * *, **!@]q@*SSSSSS + +- ++[9wg|+SSSSSS , , ,,(\p,r@A{,SSSSSS - -. -~ -΂g-q= A~ -Kj-SSSSSS . . ..#bם_.SSSSSS / / ///SSSSSS 0 0h 00QA<A0(\oH0p=PA0SSSSS "1hSSSSSS 2 2h'2SSSSSS 3 3( 33")jH"23SSSSSS 4 4/ 44?!]\4SSSSSS 5 50 555SSSSSS 6 61 666SSSSSS 7 7 77y+W7SSSSSS 8 8 888SSSSSS 9 9 9~ 9@9ffffff2~ 9(9SSSSSS : : :::SSSSSS ; ; ;;OR_;SSSSSS < <h) <LLL<{rA<{G<p= UA<SSSSS "=SSSSSS > > >>m .?>>7׃T4?>SSSSSS ? ? ??m .???7׃T4??SSSSSS D l22&2&T:tZZZZflZZt&:ZZZZZZlZZt&l@UAU B C;D@EAFGHIJKL@MNO P@QRUSU T U;V@WAXAYZ[\]^_ @c @mmmmmmSSSSSS Ad ASSSSSS CICJ C "C ###$ DD % EWXXXX EX EX E] E&' E ( E I E JF F FFRoA~ FFAF)*KL G G GG 4# m$  X!G G G G +8g?G ,b8b@G -H    H H H +-;?H .: y-;_@H /I IL ILLLI R A~ I G/ʴI {9IAI I I I +Yj]/?I .Afif@I /J    J J J +Rr,?J .:ķg~l@J /K K KK vRZL?K K |GX?K K K K +?K ."\?e@K /L L LLn>f@L LVɼf@L01/ M M MM@@M M M 2 M 3݆W5f@M 4N N NN=@=x<M@N N eN % O O+ OO&hݼ@O*h`*Orgм@ O O 5556 PQ Rc RmmmmmmR SdST UUUUU UIU U$VWWXXXY WUWU W>WR W >"W ?XWXXXY XP XP! Xj Xk! X j X !X Y Y YY̙@h@_IzBmY G5g?Y 8g?Y Z Z ZZ<@@Z\­AZ= V$AZ ~d?Z ?Z [ [ [[pt@r@4+?0[ [ڸ?[ Gt6C}?[ \ \ \\ȓ@p@sFZkt7\ lgLﱠ?\ -;?\ ] ] ]]@@]G)WA]Ga1UA] RFHr>?] 4Jé?] ^ ^ ^^@@^GrA^ qA^ E3?^ Yj]/?^ _ _ __e@c@OC_ hv"|?_  Y~?_ Dxl22F.xpbbln~:&:(fz`aUbU c@ d;e@fAgAhijklmnopqrstUuU v@ w;x@y@z{|}~` `i# ``@@`]A`A` ?? `  ac "ammmmmmmn bd"bc c  dId d$efWXXXY fUfU f>fR f >"f ?gWXXXY gP gP! g{ g|! g P g Q!g h h hh @@hG(AhʃύAh tK'?h 1L?h i i ii@Ћ@iq= 7]AiۤXAi A_?i mwQ?i j jT j$jr@Ȍ@8u@ j VCt?j k kU kk}@~@k1yDk =C?k >{H?k l lV llp@o@1*l }A_?l c#z؋?l m mX mmi@l@S;m \?m mG?m n nW nn f@i@+vn ɁX?n +?n o oY oo d@d@+so gsy?o _{k?o p pZ ppY@^@ ! p qGw}?p ;S*x?p q q qqN@[@fOq q "{(r?q ws?q r r rrS@O@ uǛ2r iv?r .(Ѱe?r s si ss@@sףp|.AszZAs ?? s  tR tV tStSSSSSSl ud"uv v  wIw w$xy y>yR y>yR y >"y ?z zP zO! zP zP! z P z Q!z { {R {{X@̛@{0ZA{R%_ZA{ S_?{ O?{ | |Q ||@_@|GkA|#A| 5 at?| rC"?| } }_ }}0@@subf^} #I=?} *?} ~ ~L ~~ߴ@s@~= cL.A~QA~ %ldz?~ T?~   @@ AQE@ W> T[z/? Dl44,:(fztH4,:(fzUU  ;@@UU  i# @@]AA ??   R "eSSSSSSSST d"  I"$ >R >R >" ? P P! P O! P Q!  \ L@@5K'_A MF6? u~?  [ @@Hz/V“A/A Pz? ry?  ] b@b@绰/c zPjB? ^|Ł?  4 @@G>< ))H? ;?  ^ @@t-SKQ Þ? 6; ?   L@Ԕ@ GpA ף pA v? U?  i# @@]AA ??   c  mmmmmmmm d"  (T444(fzH4(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 1S"0e @&RR] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 3S"0e @&GG] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 5S"0e @&JJ] `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 @%ww] `><UffWWyyffWW EF  ff yy WW yy7yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2ɀ Jme  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MAdobe PDFS o;XXLetterPRIV ''''0\KhCFF0EBDAStandard";XX?Q?&U} $} } I} } $ } %%J&&;&;@& && & &; &; &x@  & & & & &&&&& &&& & &&&&&&&&&& BS 98 B5  pp ppp  pp pppp D EE~ V@ WX  pp pppp B6 CC Y YZpppp q7 fffffffDHHHHH &sHHHHHHHHNNNNNHH0LHHHHHHHHHHHHHHHHHHHH%uKKKKKKC uKKKC 0HHHHHHHHHHHHHHHHHHHHH% v9 HHHHHH~ @ t KKK ~ !@0 HHHHHHHHHHHHHHHHHHHHH% vHHHHHHw vHHHw 0 HHHHHHHHHHHHHHHHHHHHH% vH L HHHH~  3d- D HHH ~ @0 HHHHHHHHHHHHHHHHHHHHH% D H: HHHHH~ sU D HHH ~ 0 HHHHHHHHHHHHHHHHHHHHH% D H< HHHHH~  } HHH ~ c0 HHHHHHHHHHHHHHHHHHHHH%D HHHHHH'BA  }  HHH ~  0HHHHHHHHHHHHHHHHHHHHH%D N~   D  HHH ~  `.0HHHHHHHHHHHHHHHHHHHHH%D NHHHHH~   D  HHH ~  0HHHHHHHHHHHHHHHHHHHHH%DHHHHHH D  L  HH ~  & 0HHHHHHHHHHHHHHHHHHHHH%D H@HHHHH~ OX  DHHHE 0HHHHHHHHHHHHHHHHHHHHH%D HAHHHHH~  Z\\\^ 0HHHHHHHHHHHHHHHHHHHHH%D HCHHHHHfffff0@ dMMMG 0HHHHHHHHHHHHHHHHHHHHH%D HDHHHHH~  0HHHHHHHHHHHHHHHHHHHHH%D HEHHHHH~ D@  O  ~  @0HHLHHHHHHHHHHHHHHHHHH%D HHHHHH~  }NNN 0HHHHHHHHHHHHHHHHHHHHH%D HHHHHH~   }  NNN ~  OX 0HHHHHHHHHHHHHHHHHHHHH%D NHHHHH~   }  NNN  G [A0HHHHHHHHHHHHHHHHHHHHH%DHHHHHH  }  NNN  q= WBA0HHHHHHHHHHHHHHHHHHHHH%DHHHHHH  P  NNN  tl"Dn?DHHHHHH  } NNN DHHHHHH  }  NNN  QmZADHHHHHH  }  NNN ~  DH LFHHHHQؿ_A   NNN  MFUB?Dl, XJ2^bb~J:JF !`"` # $; %; &x@'(@)*+,-./012345678`9 ; <=>? Z\\\\\^ NNN  (|UCA !R!axaaaab ! ! [[[ ! ]A"/DHHHHHHHHHH 0D 0L0HHHHHHHHH 1DH 1H1HHHHHHHH ~ 1 1 1 Gz >]A"2DHHHHHHHHHH 3D 3L3HHHHHHHHH ~ 3 3 3 Gz >]A"4DHHHHHHHHHH 5D 5L5HHHHHHHHH ~ 5 jHA5 ~ 5  yj"6DHHHHHHHHHH 7Z 77\\\\\\\\\ ~ 7  yj7 8R 8axaaaaaaaaaaE 9d 9MMMMMMMMMMMMG <t8<KKKKKKCH=DHHHHH =~M~ =@=>D >H>HHHH~ >/>?D ?H?HHHHH?QvA?HBd XJVF2&&R&J&^&:`&:`&^&Z&P22(<D@ A B C D E F G H I  @D @H@HHHHH@G¼A@H ADH AH;AHHHH AAHBDHHHHHHHCD CNCHHHHH~ C\CHDD DH=DHHHHH~ DDHED EH>EHHHHH~ EEH FDH FH?FHHHH~ F\FHGDHHHHHHH HDH HLBHHHHHHG¼AHHIFMMMMMMGHHFDDDFJPH  0(   ><U"7ggD g2ɀ 9  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MAdobe PDFS oUXXLetterPRIV ''''0\KhCFF0EBDAStandard"UXX??&U} } #} m} m} } $ } m } $ 9hh,     ~ : @  `        3            %  a  b  ckA~ G  d${))d-  'BA'BA    G]  e΂gKj  f g!@q@  h]AA  i  j`k@j@  k=p~   l<4# X!      grt  mףp=ۛA)\GAA Df l8 , , ::$$FPFTFFF$FTFFPFFFT !"#$% &'()*+,-./012345 678 n ! !o!!ם_ !" "p"" "# #q##ם_ #$% %%%QA<A%p=PA % &r& 's'( (t((")"2 () )u))?!]\ )* *v**+W *+ +w++ +, ,x,, ,- -y--@( -. .z.. ./ /{//_ /0 0|00{rA0p= UA 01 2}23 3~33 ף_A3_A 34 444 ף_A4_A 45 5255QA<A5p=PA 5 6 78 88A8m .? +D%%*,D0%*,A87׃T4?8+D%%*,D0%*,6"$FFFT$$FFFFFFFFT$TTT><dT4R4 7ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@'@0]ir@dM;՜.+,D՜.+, PXh px Sй FFELPCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwyz{|}~Root Entry FWorkbookSummaryInformation(xDocumentSummaryInformation8