邢唷��>� ����������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������� g2�羳����\p B�a�= ���=��K�8�@�"��1����Arial1�?��Calibri1�?��Calibri1�?��Calibri1����Arial1����Arial1����Arial1����Arial1����Arial1����Arial1����Arial1���Calibri1� ��Calibri1���Calibri1�
��Calibri1� ��Calibri1���Calibri1���Calibri1,>��Calibri1>��Calibri1�>��Calibri1���Arial1�>��Calibri1�
��Calibri1���Calibri1@���Helv1�?��Calibri1h>��Cambria1���Calibri1����Arial1����Arial1����Arial1����Arial1h���Arial1���Arial1����Arial1����Arial1����Arial1����Arial1����Arial1.����Times New Roman1����Arial1.����Times New Roman1����Arial1����Arial1����Arial1�
��Arial1.����Times New Roman1����Arial1����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_);_(* \(#,##0\);_(* "-"??_);_(@_) �0.0%�0.00_)�0.000%
�"$"#,##0�
m\/d\/yyyy�"$"#,##0.00�0.0�#,##0.0�
0.0_);\(0.0\)�� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � �� � � � �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �
� �� �� �� �� ���� �� 攆f��� �+� �� �2)� �� �2,� �� �2*� �� �� �� �� �� �� �P@ @� �� �P@ �
� �� � @ �
� �� �� ���� �� ���� �� �`@ @� �� �� ��� � �� �� �� ���� � � �� � � �� �� �� �� �a@ 8� �� �� � `� � h� � `@ @ � � h@ @ � � h� � h@ @ � �x� � `@ @ � � @� � `@ @ � � h@ @ � � h @ @ � � h @ @ � � ` @ @ � � ` @ @ � � H� � h� � h@ @ � � h@ @ � � h@ @ � � h @ @ � � h@ @ � ��"|@ @ � � � �+ L� �$ �� �& �� �'� �( �� �'8@ @� �)� �* �� �)� �)<�@ � �)<�a@ � �)<�`@ @� �!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@ @ � �"| @ @ � �#� �%� � � � d� � h @ @ � � h@ @ � � h @ @ � � `@ @ � � `@ @ � � h @ @ � � h@ @ � �
�#| @ @ � �
�#| @ @ � � h@ @ � � h @ @ � �"p @ @ � �"x@ @ � �"x@ @ � � H� � L� �!x@ @ � �!x� �Q!�� �!x� �!x @ @ � � h@ @ � �"x@ @ � �
�*|@ @ � �*x @ @ � �"x@ @ � �"x@ @ � �
�"|@ @ � �"|!@ @ � �"x@ @ � �"x@ @ � �
�"|@ @ � �
�"|@ @ � ��"| @ @ � � h@ @ � � h@ @ � �
� l@ @ � �
�"|@ @ � �
�"| @ @ � � h@ @ � � h@ @ � � 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@ @ � �/ L� � h"@ @ � � `"@ @ � � h� � `@ @ � � ` @ @ � �"| @ @ � � h@ @ � �"| @ @ � �"x @ @ � � d @ @ � � d @ @ � � d a@ @ � � ` @ @ � � `@ @ � � ` @ @ � �! h� �
h @ @ � �
H� �
h @ @ � �
h @ @ � � ` "@ @ � �#x@ @ � �#x @ @ � � d@ @ � � D� � p@ @ � � t @ @ � � p� �� t @ @ � �� d @ @ � �� d� �� d @ @ � �"X� �!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 @ @ � �#� �%� �
20% - Accent1�0��
20% - Accent1�
20% - Accent2�0�"�
20% - Accent2�
20% - Accent3�0�&�
20% - Accent3�
20% - Accent4�0�*�
20% - Accent4�
20% - Accent5�0�.�
20% - Accent5�
20% - Accent6�0�2�
20% - Accent6�
40% - Accent1�0��
40% - Accent1�
40% - Accent2�0�#�
40% - Accent2�
40% - Accent3�0�'�
40% - Accent3�
40% - Accent4�0�+�
40% - Accent4�
40% - Accent5�0�/�
40% - Accent5�
40% - Accent6�0�3�
40% - Accent6�
60% - Accent1�0� �
60% - Accent1�
60% - Accent2�0�$�
60% - Accent2�
60% - Accent3�0�(�
60% - Accent3�
60% - Accent4�0�,�
60% - Accent4�
60% - Accent5�0�0�
60% - Accent5�!
60% - Accent6�0�4�
60% - Accent6�"Accent1�$��Accent1�#Accent2�$�!�Accent2�$Accent3�$�%�Accent3�%Accent4�$�)�Accent4�&Accent5�$�-�Accent5�'Accent6�$�1�Accent6�(Bad���Bad�)Calculation�,��Calculation�*
Check Cell�*��
Check Cell�+€�� ��Comma�,€��(�� Comma [0]�-€��&��Currency�.€��.��Currency [0]�/Explanatory Text�6�5�Explanatory Text� 0Good���Good�1 Heading 1�(�� Heading 1�2 Heading 2�(�� Heading 2�3 Heading 3�(�� Heading 3�4 Heading 4�(�� Heading 4�5€��(�� Hyperlink�
6Input� ��Input�7Linked Cell�,��Linked Cell�8Neutral�$��Neutral�€��"��Normal�9Normal - Style1� :Note��
�Note�;Output�"��Output�<€��$��Percent�= Percent 3�
>Title� ��Title�
?Total� ��Total�@Warning Text�.��Warning Text�X��TableStyleMedium2PivotStyleLight16��8�������������€€€€€€€€€览�€€€櫃��3f�����ff�€€f�烫�€������€€€€€���������櫶��櫶虣��虣3f�3烫櫶�����fff�枛�3f3檉333�3�3f33�333\���`�
`FFELP� m�Collection and Waterfall�x�
Balance Sheet�Y�Income Statement������ ;5 ;S
;�
;3 ;� ; ����8�Z餜�3���A�@@�
�� �*Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP
Beg Princ BalInterest AccrualPrincipal Paid
End Princ BalOriginal Balance% of Securities
(a) Footnotes
(b) FootnotesPrincipal BalanceBeg BalanceEnd BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve Amt RequiredTotal Assets Current Deferment
# of Loans BeginningEnding% of BalanceTotal PortfolioTotalAssets Loans ReceivableLiabilities 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 SheetProprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$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 WaterfallSubsidized 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&中国竞彩网 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 RecoveriesCumulative 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 Feeswww.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 FundRevenue 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 PaymentClaim 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 AccruedInterest Due
Interest PaidPortfolio Summary - FFELPNotes/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 Reporting92428C 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 Account2008B 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 RepaymentForbearanceTotal 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 RefundsWrite-offs Miscellaneous AdjustmentsEnding Balance�Third: For the 12 months preceding a stated maturity, equal installments of maturity amount transferred to Debt Service - Principal Account 12/31/2012Cumulative Default Rate - FFELPU 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 Pa<��id) - (Payments from Guarantor + Borrower Recoveries) /* Cumulative Purchases and Originations1/1/13 - 3/31/13
3/31/20131/1/2013- 3/31/2013N/A�2�=+>t�>R?��?H@�`A�.Bw連(機�ZD�/Ex褽菷 � 郒)軮&贘#
甂�
CL�%MnNO酦*朞�嘝�wQ��碨�砊�覷甐��qX�PY�~Z�[a猏�d^�cc��B�����
g2�羳$�ebmn蛚g�w�夕
d褚MbP?_*+�€%���U
A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&�?'�?(�?)�?M��S飥�
o0XXLetter�"0XX�?�?�&�U}�P}m
P}�P}mP}�P}mP}P}�P}mP} �P}
IP}$P}�P}
P}�P}�P}$ P�
;
;
�
�
�
�
�
�
;
�@
�
�
���€��€� �€� ;€��€��€��€��€��€��€��€��€��€��€��€��
����
���
mn�
k\�kkl�
jj �
op�
e��eef�
jj �
cc�
op~
q€2銨�eef�
jj �
cc�
op�
d&�eef�
cc�
�I��
�������
vw�
g��hhi�
QQ�
v���wwwwwwwwwwx� SQQQQQQQQQQQy
��
s�
s�
t��
���
s�
s�
s�
s �
s
�
tL�
s�
�(S�
Q��
���
���鷡j紅揦?�W⒎�W">aW=H]嚮€貮�$W@wKA�"剠W"剠��?�圊鐯� {R���qqqqrq��{�
F"�����o⒎�o">ao=H]嚮€貮�o@wKAp"剠o"剠��?��
�
T�
���BT�����BT��
L�UUUUUUUUUUU��"BBBBBBBBBBBBBB
�
v�� wwwwwwx���BBB
�"SQQQQQQy���BBB
�������
��
��
�����BBB
S�
Q��QQQ��蟮>-��蟮>-����BBB
S�
Q��QQQ��������BBB
S�
Q�Q�Q��d�8A�旕莉$�7A����BBB
S�
Q��QQQ�徛�(艿�惵�(\@~
�佢A����BBB
S�
Q��QQQ~
��惵�(ぜ羱
�儱[����BBB
S�
Q��QQQ~
�豚t,�埽p=BfA�殭欃ゝ@A����BBB
�"SQQQQ������BBB
S�
E�QQQ~
�廟萰�=>Y~
�{涥g����BBB
�"SQQQQ������BBB
�D�
lDRRD660$��$|D0&2&TZZZplp&l �€�!�€� "€� #;€�$�€�%�€�&�€�'�€�(�€�)�€�*�€�+�€�,�€�-�€�.�€�/�€�0�€�1�€�2�€�3�€�4€� 5�€�6�€�7�€�8�€�9�€�:�€�;�€�<��€�=�€�>�€�?�€��
�
� TTTTTT����BBB
�
!L� !UUUUUU����BBB
�""PPPPPPPP���BBB
�
#v��#wwwwwwx��
# v�#
�xBB
�"$SQQQQQQy�SByBB
�%������
%��
%��
%��%����BB
&z�
&�#�&��������
& �&
�&�殭�g$擜�
&BB
'S�
'Q$�'QQQ'�殭�g$擜'�繥�:6↖�'�\徛U%W揂'��
' �'
�~
'�_ B�
'BB
(S�
(Q��(QQQ�(�楙棼��楙棼(��
( ��(
�~
(�縵暇
(BB
)S�
)Q��)QQQ~
)�f�)�爌=
u骼~
)�w鰈)��
) �)
�~
)�隩舞�
)BB
*S�
*Q*�*QQQ�*�!嬥@�?屠�羦褸*��
* �*
�*�殭櫃獮!辆
*BB
+S�
+Q+�+QQQ~
+�棖简+�
祝0榈@+�惵�(N� �+��
+ �+
�~
+��
+BB
,S�
,Q��,QQQ�,���,��
, �,
�~
,�Q�A�
,BB
-S�
-Q,�-QQQ~
-�廟萰-�=>Y~
-�{涥g-��
- �-
�~
-�€6@�
-BB
.S�
.Q��.QQQ�.���.��
. �.
�~
.��
.BB
/S�
/Q��/QQQ�/���/��
/ �/
�~
/�憟B辆
/BB
0S�
0E�0QQQ0�霶竬F旳0��卥�CK�0��(\~髃擜0��
0 �0
�~
0��
0BB
�1SEQQQ�����
1 �1
T1�]徛U%W揂�
1�B
2S�
2E%�2QQQ�������BB
3S�
3Q&�3QQQ�3�">a�@wK聋"剠�3��B�BB
4S�
4Q-�4QQQ�4�椀!�訞�梔��4��U�BB
5S�
5Q.�5QQQ�5����5���BBB
6S�
6Q/�6QQQ�6����6���BBB
7S�
7Q��7QQQ~
7�WQ 7�霶�@~
7��8��7���BBB
8S�
8Q��8QQQ�8����8���BBB
9S�
9Q��9QQQ�9����9���BBB
:S�
:Q��:QQQ:�瓽崂�A:��呺聃翤~
:� �A�:���BBB
;S�
;Q��;QQQ�;�{{��瀾�;�瓽崞笋谰;���BBB
<�S�
<�E'�<�EEE<�瓽�鱯揂<�祝P�#K�<���(\圩殥A�<����BBB
�"=SQQQQ���BBB
>S�
>Q�>QQQ>魬c鼑�?>>}謜 䴓�?�>���BBB
?{�
?R
�?RRR?魬c鼑�???}謜 䴓�?�?���BBB
�Dl22&H&Th����������T:ZZZZlZZpft&l@�€� AJ€� B C;D�@E��
F�G�H�I�J�K�L�@M�N�O�P@Q�R�€�S�€� T U;V�@W�€
X�€
Y�Z�[�\�]�^�_��
@�
� @TTTTTT����BBB
�
AL�AUUUUUU���
A v��A
wwwx
�B {RRQy
�
Cv��C�wwwwwx�C � �
Cx�C
y�DSQQQQQQy�
D ��
D
|��
D���
Dz�D
{�E������
E��
E��
E�EP�
E S�~
E
�E蹝�"z0�?E�jxeg�4例
E
}�EFz�
F��F���F�殭�g$擜F�繥�:6↖�F\徛U%W揂FY�
F ��~
F
3瑆F饿->靊?F� �齥
例
F
~�FGS�
GQ�GQQQ~
G�f�G�╬=
u骼GG醶斃l+A�
G S~
G
�?巿G�檄夒�?�
G�}
�HSQQQQ���H z���
HxH
|IS�
IE�IEEEI��呅a擜I�@333遚J�I呺筑崜A�
I ��
I
|��
I���
I}�I
~�JSQQQQ���
J �J
333W殠AJ
佹7Q�?J��#寃%AR@�
J
��JKS�
KQ�KQQQK$亭'F帹?K�K
�>�%惃?�
K ��~
K
;C1Kb应﹨趰?K�X�3w┓R@�
K
��KLS�
LQ��LQQQL瑀.�$f@L�LG�(f@�
L �~
L
篲Lz5a袃W�?L�8�'j丵@�
L
��LMS�
MQ�MQQQ�M粝@��跷@�
M �M
祝p5鋣bAM�恾霊�?M��.P@�
M
��MNS�
NQ�NQQQ�N€}茾鄔�€酒@�
N ��~
N
K~N嶣趮䦅?N�/jG�9蒘@�
N
��NO{�
OR)�ORRRO�湰没@OZ牝O�O�,孀6兓@�
O �O
�y�揂O久H貿滐?�
OQy
�PSQQQQQQy�
P �!P
\徛U%W揂~
P��?�
P€
�Q{QQQQQQy�Q �����
�
R�
�RTTTTTT��
R �
�
R
�R
�
SL�SUUUUUU��S �����
�T �����
�
Uv��UwwwwwwwwwxQQUI�$VSQQQQQQQQQyIIII�W����!�
WuWu�
WrWt�
W r �W
sIIII�X����!�
X��
X��
X"�
X#�
X "�
X
$�XIIIIYS�
YQ��YQQQ�Y`r@q@%眉%�Y �Y€�?Y
&蹝�"z0�?�YIIIIZS�
ZQ��ZQQQ�Z@菮Z%瓽狳锨廇Z%333W殠AZ U兰z�>�?Z
'
佹7Q�?�ZIIII[S�
[Q��[QQQ�[纃@ d@%脎o%;C1[ ��總?[
'b应﹨趰?�[IIII\S�
\Q��\QQQ�\€V@繰@%浇%3瑆\ [勫{o?\
'饿->靊?�\IIII]S�
]Q��]QQQ�]`@€@%��R_%篲] 鎗);�?]
'z5a袃W�?�]IIII^S�
^Q�^QQQ�^Γ@劉@^%=dA^%祝p5鋣bA^ 9�>>?�
yryt�
yryt�
y r �y
sIIII�z=>>>?�
z��
z��
z��
z��
z ��
z
7�zIIII{z�
{QN�{��@�{`擛寭@%�.%c宮{ 満Z权d�?{
&U�*\5�?�{IIII|S�
|QM�|QQA�|€.腀€劽@|%祝p-鐃vA|%=覥uA| �?Bxе�?|
'縝
矔椦?�|IIII}S�
}Q[�}QQA�} w@@u@%k詽7%�[2} 踐�5NF�?}
'萠^S?�}IIII~S�
~QJ�~QQA�~@О@~%R�iA~%祝p�6賵A~ 錕棍襕�?~
'宬死啂�?�~IIIIS�
Q��QQA�(@(@)
�A)菖A �h搢?
*>a鄿^?�IIII�D�l�44,:(fz��€€€€€€€€€�H4,:(fz€�€�€���€��€� � �;��@��@������������������€��€� ��€{�
€F!�€RR+�€,粝@,跷@€-殭�g$擜€-\徛U%W揂€ .�������?~
€
/�?�€IIII�
�D
�"�DBBBBBBBB�IIII�
�L�"�LUUUUUUUU�IIII��IIII�
�v��"�wwwwwwwwwxIIII�$�SQQQQQQQQQyIIII��=>>>>�
�r�t�
�r�t�
� r ��
sIIII��=>>>>�
���
���
���
���
� ��
�
7��IIII�S�
�QX��QQQ��隆@ �%瓽狷觟UA�%q=
�kTA� `�?�
&閧B浒?��IIII�S�
�QW��QQQ��j茾€@�%殭�+繣孉�%��'�婣� q�?�
'?盀拾臅?��IIII�S�
�QZ��QQQ��恲@爔@%/蚀?%f�=� 詆鎎�1�?�
'j'[蕎]�?��IIII�S�
�Q���QQQ��(H慇(鋹@�)hff.+VkA�)033嬛vjA� �8i�放?�
*|饷典�?��IIII�{�
�F!��RR+��,粝@,跷@�-殭�g$擜�-\徛U%W揂�� .�?/�?
��IIII�
��
�T�
�����TTTTTTT�IIII�
�L�"�UUUUUUUUU�IIII��III
�(T�444(fz��€€€��H4��疖�鹉�( �
�餱
�
����€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��澒���>���€€€8c8c
??€����`T�9`T`T@`€���������p�?AutoShape 1S"���0e� �@�&R�R�] `�n餱
�
����€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��澒���>���€€€8c8c
??€����`T�9`T`T@`€���������p�?AutoShape 3S"���0e� �@�&G�G�] `�n餱
�
����€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��澒���>���€€€8c8c
??€����`T�9`T`T@`€���������p�?AutoShape 5S"���0e� �@�&J�J�] `�n餱
�
����€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��澒���>���€€€8c8c
??€����`T�9`T`T@`€���������p�?AutoShape 6S"���0e� �@�)����] `�n餱
�
����€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��澒���>���€€€8c8c
??€����`T�9`T`T@`€���������p�?AutoShape 8S"���0e� �@�)����] `�n餱
�
����€�0e�槻�0e�槻��������@AB`TC`TDE�F�Q�&R�U�V�W�X€�澒�������Z�d�@��澒���>���€€€8c8c
??€����`T�9`T`T@`€���������p�?AutoShape 9S"���0e� �@�%w�w�] `>�@U�����CC
DD
HH
II
PP
��
yy��yyffyy
��ff
WW
WWffWW �w��猩陏�寕�K�
www.vsac.org嗌陏�寕�K�Bhttp://www.vsac.org/yX侓;H�,俔膮'cカ��猩陏�寕�K�investorrelations@vsac.org嗌陏�寕�K�\mailto:investorrelations@vsac.orgyX侓;H�,俔膮'cカgg����D
g2�羳T0�斨窜
d褚MbP?_*+�€%���A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&霶�呺�?'�呺Q肝?(ffffff�?)祝p=
子?M��S飥�
o5XXLetter�"5XX�?呺Q��?�&��U}$I}�I}II}�I} mI}
�I}�I}
�I}$ I}$�
I}%%�I}&$ IT&&;&;@& &�& & &; &; &x@ &�
&�&�&�
&�&�&�&�& &&�& & &;&�&�&�&�&�&�&�&�& �
�O�
B�
�3�
GG�GGG�
GG�GGGG�
m�
nn~
�€2銨�
���
GG�GGGG�
v4�
ww�
�&�
���GGGG�
C5� DDDDDDDHAAAAA
�&EAAAAAAAAAAAAAAA�0EAAAAAAAAAAAAAAAAAAAA%�FJJJJJJG� FJJJG
�0AAAAAAAAAAAAAAAAAAAAA%�
K7� AAAAAA~
H€2銨�
I��
JJJ~
J€2銨�0 AAAAAAAAAAAAAAAAAAAAA%�
KAAAAAAK�
KAAAK
�0
AAAAAAAAAAAAAAAAAAAAA%�
KA�
E��AAAAL徛鮤:珻A�
H��
AAA~
L 珸�0AAAAAAAAAAAAAAAAAAAAA%H�
A8�AAAAA~
L獻襆�
H��
AAA~
L�0AAAAAAAAAAAAAAAAAAAAA%
H�
A:�
AAAAA~
L�
H��
AAA
LO@崂�A�0
AAAAAAAAAAAAAAAAAAAAA%H�
A��AAAAA~
L蟮>-�
H��
AAA~
L垞@�0AAAAAAAAAAAAAAAAAAAAA%H�
A�~
L�
H��
AAA
LefffVA�0AAAAAAAAAAAAAAAAAAAAA%H�
A��AAAAAL徛�(艿�
H��
AAA~
M�0AAAAAAAAAAAAAAAAAAAAA%�HAAAAAAL H�
E��
AA
NZ蛹�3�A�0AAAAAAAAAAAAAAAAAAAAA%H�
A>�AAAAA~
L�F� HAAAO
�0AAAAAAAAAAAAAAAAAAAAA%H�
A?�AAAAA~
L� PCCCQ
�0AAAAAAAAAAAAAAAAAAAAA%H�
AA�AAAAA~
L躐@� LNNNO
�0AAAAAAAAAAAAAAAAAAAAA%H�
AB�AAAAA~
L�0AAAAAAAAAAAAAAAAAAAAA%H�
AC�AAAAA~
L�
v�
JJJ�
�0AAEAAAAAAAAAAAAAAAAAA%H�
A��AAAAAL殭櫃�辆 �����
�0AAAAAAAAAAAAAAAAAAAAA%H�
A��AAAAA~
L�O ����~
H€2銨�0AAAAAAAAAAAAAAAAAAAAA%H�
A��AAAAA~
L� DBBB�
�0AAAAAAAAAAAAAAAAAAAAA%�HAAAAAAL�
H��
AAA
L隥笧┝/A�0AAAAAAAAAAAAAAAAAAAAA%�HAAAAAAL�
H��
AAA
Lfff稜6lA�HAAAAAAL�
��
AAA~
LK~�HAAAAAAL�
��
BBB
Lq=
鮜选A�HAAAAAAL�
K�
AAA
��朲�*�?�
HA�
ED�AAAANfffF槱_A�
H}�
AAAe
�D�l, XJ2^b�b����������n����~JFJJ !�€T"€T!#�€T$�€T%�€T&�€T'�€T(€T!) *; +; ,x@-�.�@/�0�1�2�3�4�5�6�7�8�9�:�;�<��=�>�€T? � PCFCCCCQ�
H~�
AAA
L悯(舸慿A�
!D��!�R����S�
! H�!
AAA~
!
L�
"L�"UUUUUUV�
" K �"
AAA"
�賫蜀D�?�#B��������
# �€�#
AAA#
L`ff�x5A�$B��������
$ V!�$
CCC$
�][1HG�?�%B��������
% �"�%
BBB�
�&B��������
& �#�&
BBB�
�'B��������
' �$�'
BBB�
�(B��������
( �%�(
MNNO
�
*CE� *DDDDDDDDDDDDW
�"+EAAAAAAAAAAAAA
�",FJJJJJJJJJJJJG
�
-KF�-AAAAAAAAAA
�
-XG-C�
-
YH�".HAAAAAAAAAAAAO
/H�
/ED�/AAAAAAAAA��/
LfffF槱_A�"0HAAAAAAAAAA��L
1H�
1E��1AAAAAAAAA
1�Z蛹�3�A1�1
L0�*臷^A�"2HAAAAAAAAAA��L
3H�
3E��3AAAAAAAAA��L
�
4HA�
4A��4AAAAAAAA
~
4�4�4
L0�*臷^A�"5HAAAAAAAAAA��L
6H�
6E�6AAAAAAAAA��L
�
7HA�
7A��7AAAAAAAA
~
7�7�7
L0�*臷^A�"8HAAAAAAAAAA��L
9H�
9E��9AAAAAAAAA
~
9�9�9
L0�*臷^A�":HAAAAAAAAAA��L
;H�
;E
�;AAAAAAAAA
~
;�4賃;�;
L&聠薺燩A�"<�HAAAAAAAAAA��L
=P�
=F��=CCCCCCCCCZZ=
M&聠薺燩A=[�
>D
� >�R����������O
�
?L� ?NNNNNNNNNNNNO
�D
lJRVJJ::::2&&R&J&b&:`&:`&^&^&T2@ A �B �C �D �E �F �G �H �I �J �K �L �M �N �O �P�Q�R�S �
AI6�AJJJJJJGA�BHAAAAA�
B\K~
B]€2銨B^CH�
CA��CAAAA^C_zR4+�:贎C^DH�
DA��DAAAAA~
D_Q0駺DAEH�
EA��EAAAAA~
E_Q0駺EA�
FHA�
FA9�FAAAA�
F`)FA�GHAAAAAA`AHH�
HA��HAAAAAH_=H]嚮€貮HaIH�
IA;�IAAAAA~
I_IAJH�
JA<��JAAAAA~
J_JA�
KHA�
KA=�KAAAAK_=H]嚮€貮KA�LHAAAAAA_AMH�
MA�MAAAAA~
M_MANH�
NA�NAAAAA~
N_NA�
OHA�
OA�OAAAA�
O`)�PHAAAAAA`�
QPC�
QF@�QCCCC~
QbQ0駺�
RD
�
RAE�
R9 �RAAA`�
SL�SNNNNNNO�,�|(<�HDDFHDDJDD<�<�<�>�@UN��J�
�"�wgg����D
g2�羳9颠冮涶
d褚MbP?_*+�€%���A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&�?'�?(=
祝�?)�?M��S飥�
obXXLetter�"bXX�?�?�&�U}�n}#n}mn}mn}�n}�
n}m
n}$ n9��g�€j��g�€g��k�€k�€k�€k�€k �€l
�€l�€l�€m
�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�€m�
�\������Z�hiii�
ii�
��������Z�ZZZZ�
ZZ�
�1������[�[�[[�
[[�[[[[[[[�[[[[[[[�[[[[[[[� fff�
\��
\��
]]�
]]]�
^�
^'�
]]�]]]]]]]�
_#�``]]``�
_]�
``]]```�
_^`�aa�
```�
__`�aa儱[�
```�
_``~
a豚t,a殭欃ゝ@A�
```�
_�`�a蟮>-a蟮>-�
`u`�
_�`�aa�
```�
_�`a徛�(艿~
a佢A�u`�`�
_a`�b廟萰b{涥g�
``�
_b�```````�
_c`�a!嬥@a羦褸�
```�
_d`a殭�g$擜a\徛U%W揂�
```�
_e`�a楙棼a楙棼�
```�
_f`�aa�
```�
_g`�aa�
```�
_h`�af�aw鰈�
```�
_�`�aM.a�1��
```�
_�`�a{I庬a���
```�
_i`b祝p}�4擜b
祝鸯a揂�
``�```````�D6 l$ $ $ ::$$FFPFFRF$FTFFFFFFT �€m!�€m"�€m#�€m$�€m%€m &€m'�€m(�€m)�€m*�€m+�€m,�€m-�€m.�€m/�€m0�€m1�€m2�€m3�€m4�€m5€m 67�8��
_j� ``````!`�
!_k!`�!aa�
!``"`�
"_l"`�"aa�
"``#`�
#_m#`�#bb�
#``�$```````%`�
%_%`%c霶竬F旳%c�(\~髃擜�
%``�
&_n�&``````�
'_o�'``````(`�
(_p(`�(a">aa"剠�
(``)`�
)_q)`�)a椀!a梔��
)``*`�
*_r*`�*aWQ a�8��
*``+`�
+_s+`�+aa�
+``,`�
,_t,`�,aa�
,``-`�
-_u-`�-aa�
-``.`�
._v.`.a瓽崂�A~
.a �A�
.``/`�
/_w/`~
/a{{�/a瓽崞笋谰
/``0`�
0_x0`0b瓽�鱯揂0b�(\圩殥A�
0``�1```````�
2_y�2``````3`�
3_z3`3a祝p=�!]A3a0�]A�
3``4`�
4_{4`4b祝p=�!]A4b0�]A�
4``5`�
5_05`5d霶竬F旳5d�(\~髃擜�
5``�
6__�
7__8��
8�|8`8�魬c鼑�?8�謜 䴓�?�6��$FFFT$$FFFFFFPPT$TTT>�@d䴓��鷺///��
wgg����D
g2�羳5桇~��
d褚MbP?_*+�€%���A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N��&�?'�?(=
祝�?)�?M��S飥�
odXXLetter�"dXX�?�?�&�U}�X}#X}mX}mX}$ X}m
X}$ X5�@��@��@���� �
���
��������������������
�\�������hiiiff�
���������ZZZZff�
���������[[[[ff�[[[[ff�[[[[ff�[[[[ff� [[[�
\��
ff�
]]]�
^(�
ff�]]]]ff�
_��```ff�
_��
```ff`�
_�`~
a桟5�
ff`�
_�`~
a綋%A�
ff`�
_�`~
aA氺@�
ff`�
_�`~
a儮��
f€`�
_�`~
a�
ff`�
_�`~
b谞R�
ff�
_��```ff`�
_�`~
a;��
ff`�
_�`a殭櫃�A�
ff`�
_�`~
a"��
ff`�
_�`~
a刯鰼�
ff`�
_�`~
a�
ff`�
_�`~
a�
ff`�
_�`~
a垉@�
ff`�
_�`~
a�
ff`�
_�`~
a垉@�
ff`�
_�`~
a薴��
ff`�
_�`~
a �A�
ff�D`l""",,"">>>>>>">B>>>>>>>> �!�"�#�$�%�&�'�(�)�*�+�,�-�.�/�0�1�2�3 4 `�
_� `~
a�
ff!`�
!_�!`~
!a�
!ff"`�
"_�"`~
"a 珸�
"ff#`�
#_�#`~
#a�
#ff$`�
$_�$`~
$b+o�
$ff%`�
%_�%`~
%�瘹��
%ff�
&_��&```ff'`�
'_�'`~
'a@]鰼�
'ff(`�
(_�(`~
(a@�
(ff)`�
)_�)`~
)a9@�
)ff*`�
*_�*`~
*a�
*ff+`�
+_�+`~
+a衯鬇�
+ff,`�
,_�,`~
,b�A�
,ff-`�
-_�-`~
-a�
-ff�.````ff/`�
/��/�/�祝p=�!]A�
/ff�0����ff1��
1��1�~
1���
1ff�2����ff3��
3��3�3�0�]A�
3ff4��.��>>>>>>">>>>>>>B>B>�@dX��Z444��
wgg����D
�鄥燆鵒h珣+'迟0�@HT`x
���Microsoft Excel@€神e鞬�@"⿳;��胀諟.摋+,D胀諟.摋+,�HPX`hp
x��
FFELPCollection and WaterfallBalance SheetIncome Statement'Balance Sheet'!Print_Area&'Collection and Waterfall'!Print_AreaFFELP!Print_Area'Income Statement'!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_TitlesWorksheets
Named Ranges$ 8@_PID_HLINKS�A�{\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/
!"#$%&'()*+,-./0123456789:;<�=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~€��������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������������Root Entry�������� �F���Workbook������������vSummaryInformation(�����DocumentSummaryInformation8�������������