ࡱ>  g2\pй Ba= = /8@"1Arial1?zCalibri1?zCalibri1?zCalibri1zArial1zArial1zArial1zArial1zArial1zArial1zArial1zCalibri1 zCalibri1zCalibri1 zCalibri1 zCalibri1zCalibri1zCalibri1,>zCalibri1>zCalibri1>zCalibri1 zArial1>zCalibri1 zCalibri1zCalibri1@zHelv1?zCalibri1h>zCambria1zCalibri1zArial1zArial1zArial1zArial1hzArial1zArial1zArial1zArial1zArial1zArial1zArial1.zTimes New Roman1zArial1.zTimes New Roman1zArial1zArial1zArial1 zArial1.zTimes New Roman1zArial"$"#,##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_);\(0.0\)                                                                      ff + ) , *     P@ @  P@   @        `@ @             a@ 8   `   h  `@ @    h@ @   h  h@ @  x  `@ @   @  h@ @   `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H   h   h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @     + L $ & ' ( '8@ @ ) * ) )<@  !p @ @  "| @ @   - .  #| @ @   #| @ @   l@ @   l@ @   "|@ @   "|@ @  *x@ @  *x@ @  *  h@ @    h@ @    h @ @    h @ @    h@ @    h@ @  "x@ @   "| @ @   "| @ @  /#X  )<@ @ 0 1 0 0<`@ @ /"   h@ @    h@ @    l@ @   "|   h@ @  "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @    h@ @   *x@ @   *x@ @   *x @ @   (x@ @   *x @ @   *x @ @   *x @ @  "x@ @  #|@ @  #|@ @  #|@ @  #|@ @  #|@ @  "x@ @   "|@ @   "|@ @  )X +   h@ @   h @ @  !x@ @   #|!@ @   #|!@ @   "| @ @   !x @ @   "| @ @   !x@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @    h@ @   "| @ @  # %  "x@ @  "x@ @  "p @ @   H   L !x@ @  !x Q!  !x  !x @ @   h@ @   "x@ @   *|@ @  *x @ @   "x@ @   "x@ @   "|@ @   "|!@ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @   h@ @    l@ @    l@ @    h @ @    H   h @ @    h  h@ @   h@ @    |@ @    |@ @    |!@ @    |!@ @    l   |@ @    |!@ @    l   x@ @    x @ @   h@ @    h@ @    l @ @   "|@ @    l@ @   "|!@ @   "|@ @    l@ @   "|!@ @   l  "|@ @    l@ @    h@ @    h@ @    l @ @   "|@ @   "|@ @   "|@ @   h@ @   h@ @    |@ @    |@ @    L  H   | @ @    |@ @    | @ @    l@ @    |@ @    |@ @    | @ @    |@ @    |@ @    | @ @   ) |@ @   ) | @ @    |@ @    |@ @    | @ @   l@ @  !x@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @    |!@ @    |!@ @   ) |@ @    |@ @    |!@ @    h@ @  ) l@ @   l@ @    h@ @    h!@ @    l@ @    l @ @    l @ @    l @ @    h @ @  +"x@ @  +"x@ @  "x!@ @    |@ @   h  % l   l   l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @  / L   h"@ @   `"@ @    h  `@ @   ` @ @  "| @ @  "x @ @   d @ @   d @ @   d a@ @   `@ @   ` @ @  ! h   h @ @    H   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   d  d@ @   D  p@ @   t @ @   p  t @ @   d @ @   d  d @ @  #X $ H -\ . H %X & H 'X ( H 'x@ @ * H )\ * L )|@  )|a@  )|`@ @ , H "X  !x  !x @ @  Q! @ @   !x @ @   !x @ @   x  !x@ @   !x @ @  !x@ @  !x@ @  !x@ @  !x  !| "x@ @  "x @ @  "x@ @  "x@ @  !x @ @  !x @ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @  "x@ @   ` @ @   "|@ @  "p @ @  !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  #X %X # %  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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory Text65Explanatory Text 0GoodGood1 Heading 1( Heading 12 Heading 2( Heading 23 Heading 3( Heading 34 Heading 4( Heading 45( Hyperlink 6Input Input7 Linked Cell, Linked Cell 8Neutral$Neutral"Normal9Normal - Style1 :Note Note ;Output"Output<$Percent =Title Title >Total Total? Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` ^FFELP Collection and Waterfall Balance SheetIncome Statement  ;5  ;N   ;   ;3  ;  ; 8ZR3 A@@  $Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve Amt Required Total Assets Current Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Total Liabilities and Net Assets Balance Sheet Proprietary$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 ExpensesBorrower Payments) 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 GraceMost recent auction resultRate(a)Loan 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 Operations PrincipalReduced 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 PaidPortfolio Summary - FFELP Notes/BondsFunds 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 Account\Fourth: Payment to Debt Service Reserve Account if necessary to increase to minimum requiredinvestorrelations@vsac.org! Debt Service - Interest FIB SAPDebt Service Reserve AccountDebt Service - Interest AccountOSecond: Semi-Annual Interest Due transferred to Debt Service - Interest AccountDebt Service Interest Account 2008B 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, 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 ASSETS&Available Funds at Beginning of Period Rating Agency FeesWeighted Average Payments MadeW.A. Time until (a)Conversion to RepaymentmonthsTotal Not ConvertedW.A. Time since Repayment ForbearanceTotal Converted=W.A. Time until Conversion to Repayment includes Grace period*Periodic Principal Distribution Amount DuePeriodic Principal Paid (a)Principal Shortfall7Principal Distributions are voluntary early retirementsaFifth: Transfer to Retirement Account for non-scheduled retirement of bond principal and interestCurrent StatusSenior Parity % (a)Total Parity % (a)!Student Loans Receivable ActivityBeginning Balance Interest CapsClaim PaymentsConsolidation Payments DisbursementsRefunds to BorrowerBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding Balance 3/31/20124/1/12 - 6/30/12 6/30/20124/1/2012- 6/30/2012Third: For the 12 months preceding a stated maturity, equal installments of maturity amount transferred to Debt Service - Principal Account N/A*= =t>"??@0AAwB(iCDEE(F xG H I' J KXLMNNxOxP0QRS6T(U*VWuXYyZ&[[<ccB g2 $Qe9qŀӡ!  dMbP?_*+%U A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MAdobe PDFS o0XXLetterPRIV ''''0\KhCFF0EBDAStandard"0XX??&U} Q} m Q}  Q} mQ} Q} mQ} Q} Q} mQ} Q} IQ} $Q} Q} Q}  Q} Q} $ Q ; ;             ; @     ;   kl i^ iij hh mn c ccd hh  bb mn~ o@@ ccd hh  bb mn c ccd  bb I   tu e ffg RR r sssssssssst TRRRRRRRRRRRu  o o p  o o o o o pL o (T R  H}]?XX%Xn!@$XjHA[X[?@ wSmmmmnm w E" kk%kn!@kjHAl[k[?   U AUUUUAU MVVVVVVVVVVV "AAAAAAAAAAAAAA r sssssstAAA "TRRRRRRuAAA    AAA T R RRR'BAz ~ >-AAA T R RRRAAA T R RRSjSjAAA T R RRR qOn2AAA T R RRRFpAAA T R RRRoϐ.[ \>:AAA "TRRRRAAA T D RRRQQA(\p"%Ap= >CTAAAA "TRRRRAAA D lDRRD660$$|D0&2&TpZZZZZ&t ! " #;$%&'()*+,-./01234 56789:;<=>? UUUUUUAAA !M !VVVVVVAAA ""QQQQQQQQAAA #r#sssssst # r# tAA "$TRRRRRRuTAuAA % % % %%AA &v &#& & & & ףpٖA & AA 'T 'R$ 'RRR'ףpٖA'Gj-P'\›֕A' ' ' ' GOA ' AA (T (R (RRR~ (I((\v@~ (( ( ( ~ ( ZXԾ ( AA )T )R )RRR)q= -3A)@3333)= T1A) ) ) ) G>$ ) AA *T *R* *RRR~ *@*GzdW~ *@* * * ~ * kdؾ * AA +T +R+ +RRR~ +[+(\@+4333!+ + + ~ + + AA ,T ,R ,RRR,9W,9W@~ ,, , , ~ , =; , AA -T -R, -RRR-QQA-(\p"%A-p= >CTA- - - ~ - '= - AA .T .R .RRR.? k. . . ~ . . AA /T /R /RRR// / / ~ / / AA 0T 0D 0RRR0p=<1A0#O0{G4A0 0 0 ~ 0 0 AA 1TDRRR 1 1 U1 \›֕A 1 A 2T 2D%2RRRAA 3T 3R& 3RRR3%jH[3AAA 4T 4R- 4RRR4 q33hR&A4VAA 5T 5R. 5RRR55AAA 6T 6R/ 6RRR66AAA 7T 7R 7RRR7o>!7AAA 8T 8R 8RRR88AAA 9T 9R 9RRR99AAA :T :R :RRR~ :Ks:(ܡ~ :~:AAA ;T ;R ;RRR;NFxk.;AAA <T <D' <DDD<>A<9dK<Q``A<AAA "=TRRRRAAA >T >R >RRR>WW?>>yy#sf?>AAA ?w ?S ?SSS?WW???yy#sf??AAA DDl22&H&ThT:ZZZZZZZlZt&l@ AJ B C;D@EFGHIJKL@MNOP@QRS T U;V@WXYZ[\]^_ @ @UUUUUUAAA AMAVVVVVV A rA ssst B wSSRu CrCssssst C C vC wDTRRRRRRu D  D x D D xD yE E E EEQ E TE G!|2AE **?E jG 7 E yEFv F FFףpٖAFGj-PF]›֕AFZ F ~ F FkF ,2T?F 7IA F zFGT GR GRRRGq= -3AG03333G> T1A G T~ G M5G ? G y HTRRRR H v H vH zIT ID IDDDIBM&AIp7PIQ3A I  I x I I {I |JTRRRR J J QOސAJ ߑ+?J hݴa@P@ J JKT KR KRRRK͋i?KKxVp? K ~ K ϺK 5X?K .f)O@ K KLT LR LRRRL&dxaCf@LLg(7f@ L ~ L [ccL eF3)M?L ;Kj$N@ L LMT MR MRRRM@ @:@ M M q= OgAM 0}π?M pu1L@ M MNT NR NRRRN[@ Z@ N ~ N ?N .%΁?N cN@ N NOw OS) OSSSO 0‘@O .?5HO ytD@ O O [GNAO Op8? O Ru PTRRRRRRu P !P [›֕AP ? P }~ QwRRRRRRuQ R RUUUUUU R R   R  SMSVVVVVVS T UrUssssssssstRR UH$VTRRRRRRRRRuHHHHW WsWs WpWr W p W qHHHHX X X X X X  X X HHHHYT YR YRRRYx@y@3YG!|2AY W ?Y **?Y HHHHZT ZR ZRRRZ@@Z\e~/AZQOސAZ B0^;?Z ߑ+?Z HHHH[T [R [RRR[ o@g@wZ Ϻ[ O~?[ 5X?[ HHHH\T \R \RRR\c@ t@ Fk\ E;-zq?\ ,2T?\ HHHH]T ]R ]RRR]Ѐ@Ȁ@](wPA~ ][cc] >+c?] eF3)M?] HHHH^T ^R ^RRR^̩@ @^333{HlA^q= OgA^ 1?^ 0}π?^ HHHH_T _R _RRR_ `@ c@_"A~ _?_ b#dz?_ .%΁?_ HHHHDl2HN\BvZ.R::(fz`ab c@ d;e@fghijklmnopqrstu v@ w;x@y@z{|}~`w `E! `SS`@@:@`֣pٖA`[›֕A` ?` ?` HHHH a "aUUUUUUUU !HHHH bM"bVVVVVVVV"#HHHHc$RRRRRRRR c HHH drdssssssssstRR dH$eTRRRRRRRRRuHHHHf fsfs fpfr f p f qHHHHg g g g% g& g  g 'g HHHHhT hR hRRRh@H@hRgvdAh(\cˊAh 0 ?h mW{?h HHHHiT iR iRRRi@@iQ>ppVAiGa=eYAi (*w*?i F[?i HHHHjT jRR jRRRj@l@oV+/j (f@*n?j ]Fg%?j HHHHkT kRS kRRRk_@@r@7?V k (o(d?k `[u?k HHHHlT lRT lRRRlj@n@3x!1T l (~]ۓ?l iεQ?l HHHHmT mRV mRRRmh@e@h m (i"Է?m x/?m HHHHnT nRU nRRRn@i@^@s?in (XQV?n srτ?n HHHHoT oRW oRRRo_@Y@_Mbo (( O ?o ^gp?o HHHHpT pRX pRRRpS@@[@C p (x?p  lհ?p HHHHqT qR qRRRq@T@@`@W 7#@ q (v?q \{z?q HHHHrT rR rRRRr@R@N@ۋ/ r &f1,r?r #D|?r HHHHsw sE sSSsh@%@sAs0"A~ s ?s ?s HHHH tC tA t)tAA****+,HHHH uM"uVVVVVVVV"#HHHHvRRRRRRRRR v HHH wrwssssssssstRR wH$xTRRRRRRRRRuHHHHy-.../ ypyr ypyr y p y qHHHHz-.../ z z z z z  z 'z HHHH{v {RP {0{З@@{ReVA~ {g{ b犿Ѯ?{ ji?{ HHHH|T |RO |RR1|@@|{7zA|"yA| Ñi?| F[rj?| HHHH}T }R] }RR1} |@y@_iE`>} G0?} 3-??} HHHH~T ~RJ ~RR1~s@@~QLA~GdNA~ 5?~ D1s?~ HHHHT R RR1@@Affff @ ,ԡ> Ït~ ? HHHHDl44,:(fzH4,:(fz  ;@@ w E! SS@@:@ףpٖA\›֕A ??  HHHH C "CAAAAAAAA2HHHH M"MVVVVVVVVHHHH HHHH r"ssssssssstHHHH$TRRRRRRRRRuHHHH-.... pr pr p  qHHHH-....      ' HHHHT RZ RRR@b@ ףXAWA t:LK? ײNyg? HHHHT RY RRRI@<@= )A3339\ɎA }Ȣ? #'6? HHHHT R[ RRR a@`@{r$ ? yg4ӂ? HHHHT R2 RRR@`@Gd/U- ds=? A? HHHHT R\ RRR{@{@<]DAnB de? Ȣ&? HHHHT R RRR@h@1nAh#mA cژ$? teY? HHHHw E! SS@@:@ףpٖA\›֕A ??  HHHH U UUUUUUUHHHH M"VVVVVVVVVHHHH HHH (T444(fzH4(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @&RR] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 3S"0e @&GG] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @&JJ] `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 @%ww] `>T@UCC DD HH II PP yyyyffyy ff WW WWffWW   yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 Oj&  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MAdobe PDFS o5XXLetterPRIV ''''0\KhCFF0EBDAStandard"5XX?Q?&U} $H} H} IH} H} $ H} $ H} %%H} &$ HO&&;&;@& && & &; &; &x@  & & & & &&&&& &&& & &&&&&&&&&& Q {3 3  FF FFF  FF FFFF k ll~ @@   FF FFFF t4 uu  FFFF 45 5555555G@@@@@ &6@@@@@@@@@@@@@@@0D@@@@@@@@@@@@@@@@@@@@%7JJJJJJ8 7JJJ8 0@@@@@@@@@@@@@@@@@@@@@% K7 @@@@@@~ 9@@ I JJJ ~ e@@0 @@@@@@@@@@@@@@@@@@@@@% K@@@@@@: K@@@: 0 @@@@@@@@@@@@@@@@@@@@@% K@ D @@@@ ;q= e@A G @@@ ~ ; @0 @@@@@@@@@@@@@@@@@@@@@% G @8 @@@@@ ;\m}aOA G @@@ ~ ;0 @@@@@@@@@@@@@@@@@@@@@% G @: @@@@@~ ; G @@@ ~ ;Ks0 @@@@@@@@@@@@@@@@@@@@@%G @@@@@@;'BA  G  @@@ ~  ;@0@@@@@@@@@@@@@@@@@@@@@%G @~ ;  G  @@@  ;Qj+ A0@@@@@@@@@@@@@@@@@@@@@%G @@@@@@~ ; q  G  @@@ ~  <p@0@@@@@@@@@@@@@@@@@@@@@%G@@@@@@; G  D  @@ ~  =cF 0@@@@@@@@@@@@@@@@@@@@@%G @>@@@@@~ ;& * G@@@L 0@@@@@@@@@@@@@@@@@@@@@%G @?@@@@@~ ; >BBB? 0@@@@@@@@@@@@@@@@@@@@@%G @A@@@@@;fs@@ MOOOP 0@@@@@@@@@@@@@@@@@@@@@%G @B@@@@@~ ;0@@@@@@@@@@@@@@@@@@@@@%G @C@@@@@~ ;  IM  JJJ ~  e@@0@@D@@@@@@@@@@@@@@@@@@%G @@@@@@~ ;V G@@@L 0@@@@@@@@@@@@@@@@@@@@@%G @@@@@@;q= '7  G  @@@ ~  ;& *0@@@@@@@@@@@@@@@@@@@@@%G @@@@@@~ ;  G  @@@  ;= fA0@@@@@@@@@@@@@@@@@@@@@%G@@@@@@;  G  @@@  ;G*BA0@@@@@@@@@@@@@@@@@@@@@%G@@@@@@;  KN  @@@  iICHɸ?G@@@@@@;  G @@@d G@@@@@@;  G  @@@  ;,AfAG@@@@@@;  G  @@@ ~  ; G@ DD@@@@=MrNaA  K  @@@  iXeQ?Dl, XJ2^bbn~J:JF !B"B!# $; %; &x@'(@)*+,-./012345678B9 ; <=>? >BEBBBB? T @@@  ;HDA !C!@A ! W ! BBB ! j$QB? "M"CCCCCCD " M " NOOP $4E $555555555555E "%6@@@@@@@@@@@@@ "&7JJJJJJJJJJJJ8 'KF'@@@@@@@@@@ ' FG' B ' GH"(G@@@@@@@@@@@@L )G )DD)@@@@@@@@@HH ) ;MrNaA"*G@@@@@@@@@@HH; +G +D+@@@@@@@@@ ~ + HcF + H+ ;HR^`A",G@@@@@@@@@@HH; -G -D-@@@@@@@@@HH; .G@ .@.@@@@@@@@ ~ . H}. H. ;)::<`A"/G@@@@@@@@@@HH; 0G 0D"0@@@@@@@@@HH; 1G@ 1@1@@@@@@@@ ~ 1 H1 H1 ;)::<`A"2G@@@@@@@@@@HH; 3G 3D3@@@@@@@@@ ~ 3 H3 H3 ;)::<`A"4G@@@@@@@@@@HH; 5G 5D5@@@@@@@@@ 5 H޺@lHA5 H5 ;'S>CTA"6G@@@@@@@@@@HH; 7> 7E7BBBBBBBBBII 7 <'S>CTA7J 8C 8@L 9M 9OOOOOOOOOOOOP <I6<JJJJJJ8@=G@@@@@ =KK~ =L@@=M>G >@>@@@@M>NMj @>M?G ?@?@@@@@?N`vO@?@Bt XJVF2&&R&J&^&:`&:`&^&b&T22(<H@ A B C D E F G H I J K L M N  @G @@@@@@@@@N`vO@@@ AG@ A@9A@@@@ AO#A@BG@@@@@@O@CG C@C@@@@@CNn!@CPDG D@;D@@@@@~ DND@EG E@<E@@@@@~ ENE@ FG@ F@=F@@@@FNn!@F@GG@@@@@@N@HG H@ H@@@@@~ HNH@IG I@ I@@@@@~ INjHAI@ JG@ J@ J@@@@ JO#KG@@@@@@O L>B LE@LBBBBLQ{hHA MC M@D M) M@@@O NMNOOOOOOP"HFHDDJDD<@<>@UOJCCC" ggD g2 9  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MAdobe PDFS obXXLetterPRIV ''''0\KhCFF0EBDAStandard"bXX??&U} a} #a} ma} ma} a}  a} m a} $ a9SUSSWWWWW Y Y Y [ [[[[[[[[[[[[[[[[[[[ ^R[Thhh hh R[[[[[ [[ 1V\\\\ \\\\\\\\\\\\\\\\\\\\\\\ fff X X ^^ ^^^ Z Z  ^^ ^^^^^^^ # aa^^aa _ aa^^aaa `a\\ aaa aa\\p aaa ba\oϐ.\\>: aaa a\'BA~ \>- aqa a\\ aaa a\ q\2 qa]a ca^QQA^q= >CTA aa daaaaaaa ea\@\@ aaa fa\ףpٖA\\›֕A aaa ga\I\ aaa ha\f@\ aaa ia\}\ aaa ja\q= -3A\= T1A aaa a\A~ \3D aaa a\kL\x aaa ka^\¥DA^p=fA aaaaaaaaaDR l$ $ $ ::$$FFFPFHT$FTFFFTPFT [!["[#[$[%[!&['[([)[*[+[,[-[.[/[0[1[2[3[4[5[!678 l aaaaaa!a !m!a!\? \ !aa"a "n"a"\\ "aa#a #o#a#^? ^ #aa$aaaaaaa%a %%a%_p=<1A%_{G4A %aa &p&aaaaaa 'q'aaaaaa(a (r(a(\%\[ (aa)a )s)a)\ q\R&A )aa*a *t*a*\o>!\ *aa+a +u+a+\\ +aa,a ,v,a,\\ ,aa-a -w-a-\\ -aa.a .x.a.\Ks\~ .aa/a /y/a/\N\k. /aa0a 0z0a0^>A0^Q``A 0aa1aaaaaaa 2{2aaaaaa3a 3|3a3\2_A3\(\F]A 3aa4a 4}4a4^2_A4^(\F]A 4aa5a 505a5`p=<1A5`{G4A 5aa 6 78 8~8a8WW?8y#sf?6$FFFT$$FFFFFFFFT$TTT>@dsfrf   ggD g2 5   dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MAdobe PDFS odXXLetterPRIV ''''0\KhCFF0EBDAStandard"dXX??&U} Y} #Y} mY} mY} $ Y} m Y} $ Y5@@@      ^ghhhff [[[[ff \\\\ff\\\\ff\\\\ff\\\\ff \\\ ] ff ^^^ _! ff ^^^^ff ` aaaff ` aaaffa `a~ b+Q ffa `a~ b=2A ffa `a~ bYA ffa `a~ b:j f|a `a~ b ffa `a~ c[ ff `aaaffa `a~ b[ ffa `a~ b ffa `a~ b+ ffa `a~ bC ffa `a~ b} ffa `a~ b ffa `a~ b@ ffa `a~ b ffa `a~ b@ ffa `a~ b: ffa `a~ b?d ffD\l""",,"">>>>>>">>>>>>>>>> !"#$%&'()*+,-./0123 4 a ` a~ b ff!a !`!a~ !b !ff"a "`"a~ "b @ "ff#a #`#a~ #bp@ #ff$a $`$a~ $cS $ff%a %`%a~ %} %ff &`&aaaff'a '`'a~ 'b@ 'ff(a (`(a~ (bȂ@ (ff)a )`)a~ )b`i@ )ff*a *`*a~ *b? *ff+a +`+a~ +b@k@ +ff,a ,`,a~ ,c_ ,ff-a -`-a~ -b -ff.aaaaff/a /~//2_A /ff0ff1 1~1~ 1C0 1ff2ff3 3~33(\F]A 3ff4.>>>>>>">>>>>>>B>B>@dYZ555 ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@j6Xz@0]ir@O ;՜.+,D՜.+,0 PXh px й  FFELPCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_AreaFFELP!Print_Area'Income Statement'!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookSummaryInformation(DocumentSummaryInformation8