ࡱ>  g2ɀ\pй Ba= =S%%x-8@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1$Arial1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial"$"#,##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#,##0.00;\(#,##0.00\)                                                                      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 Waterfall Balance Sheet  ;J   ;   ;  ; "fffP0@~v03 A@@  oGIssuer 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 AccountReserve 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 Total Accounts/Funds Balance# Accrued Interest on Senior Bonds 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 Assets@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 RepaymentRate(a) 9/30/2010Loan Acquisition Fund Revenue Fund Debt Service Reserve Allowance for Bad Debt Student Loan Fees Prepaid Expenses Deferred Bond Issuance Costs# 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$(a) Footnotes: Includes Grace Period'Weighted Average Months to Maturity (a) Forbearance (b)Portfolio Weighted Average<(b) Footnotes: Includes loans in Reduced Payment ForbearancePortfolio Summary - FFELP Notes/Bonds&Weighted Average Payments Made - FFELPFunds and Accounts - Trust Balance Sheet and Parity - Trust Portfolio by Loan Status - FFELPDelinquency Status - FFELPPortfolio by Loan Type - FFELP Portfolio by School Type - FFELPQuarterly Distribution ReportStudent Loan Backed ReportingTotal Repayment (a) Cap IntCapitalized Interest Account!Capitalized Interest Amt RequiredDebt Service Account(a) Footnotes:ARemaining Amount Released to Corporation if parity conditions met.Total Repayment includes Reduced Payment Loans2008 C2008 C12008 C2 92428C FK 5 92428C FL 32008 C Indenture Rehab Default ReserveNon-Guaranteed FFELLast result in periodRehab Default Reserve FIB SAP# Excess SAP due to the Department- Student Loan Accrued Interest and SubsidyLoan Purchases and OriginationsThird: For the 12 months preceding a stated maturiry, equal installments of maturity amount transferred to Debt Service - Principal AccountaFifth: Transfer to Retirement Account for non-scheduled retirement of bond principal and interestAFirst: Fees and Program Expenses transferred to Operating Account ]Fourth: Transfer to Debt Service Reserve Account if necessary to increase to minimum requiredinvestorrelations@vsac.org10/1/10 - 12/31/10 12/31/2010OSecond: Semi-Annual Interest Due transferred to Debt Service - Interest Account N/Aj; ;t_<<=&=>?-<@@AGB>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?M\\Bolton\3A-S16-FINANCE?dXXLetter.HP LaserJet 4050 Series PCL 62xeOQy`".ƁLEр! 1H}#fRDD76&9/sx:Nᬁ1D;Mkn'fnlXS%LWUE%k$-Qj<ixޓ/J@vwcq%'6|~ yqUI(( ߈Sx>p?xl 7wJ?wy_USҥXOYLJ5͌PGʣ ]Aj6>lcJ˕,o+Jb©;b0]7^d-6g6N"aS&鯠0;]'ϟu|Σ$Gո*u+ft"1XX??&U} } m }  } m} } I} } } m} m} I} } } I } m} } $  ; ;             ; @   UU U ;UUU B B NO P^ PPQ II JK S SST II  RR JK~ U@ SST II  RR JK S SST  RR I   LM F GGH  I J      <      L  +   ŏ1w-!o?`fA`fA#F؝@$`fA`fA@v@    ŏ1w-!o?#F@$$@`@    ŏ1w-!o?wAwAܹs@$wAwA?@    ŏ1w-!o?gAgAܹs@$gAgA?m@    ŏ1w-!o?ll?~q@$ll-@#@    F%uk?`fA`fAǏ@$`fA`fA@v@    F%uk?Ǐ@$$@`@    F%uk?wAwA8p@$wAwA?@    F%uk?gAgA8p@$gAgA?m@    F%uk?llM4iƱ@$ll-@#@   i% קAקAzիk@קAקA?  o c m mSmmmmmSm d "SSSSSSSSSSSSSS I SSSSSS "SSSSSS WXXXX _ _ ]SSSSSS D lDRRD660$$|D0&2& U!U"U#U$U%U&U'U(U)U*U+U ,U -;U.U/U0U1U2U3U4U5U6U7U8U9U:U;U<U=U>U?U   >A  >A SSSSSS ! ! !!  !SSSSSS " " "">A  >A"SSSSSS # # ##  #SSSSSS $ $ $$j@  j@$SSSSSS % % %%#B :l  DF%SSSSSS & & &&Q8`A~ & j& hi^A&SSSSSS "'  SSSSSS ( (L (((\OoiA~ ( [( p=hA(SSSSS ")SSSSSS *c *mmmmmmSSSSSS +d +SSSSSS ",SSSSSS -I -SSSSSS ".SSSSSS /WXXXX /_ /_ /]/SSSSSS 0 0g&0SSSSSS 1 1' 11yA1H1+A1HA1SSSSSS 2 2 22XX2SSSSSS 3 3 33G`O^h5[3SSSSSS 4 4- 44MA)A4SSSSSS 5 5 55[Z.5SSSSSS 6 6. 66(\OoiA~ 6[6p=hA6SSSSSS 7 7 7~ 77Q~ 7K7SSSSSS 8 8 888SSSSSS 9 9h 99(CA90SGA9֣!A9SSSSS ":hSSSSSS ; ;h(;SSSSSS < <) <<קAקA<SSSSSS = =/ ==c3K =SSSSSS > > >>W4*@7/6>SSSSSS ? ? ??|' ?SSSSSS D lZZZZZZp&p&22&2&T:tZZZZplZt&:ZZZ@UAUBUCUDUEUFUGUHUIU J K;L@MANOPQRST@UVW X@YZU[U \ ];^@_A@ @ @@@SSSSSS A A AA_w'8AASSSSSS B B B~ B B>~ BK BSSSSSS C C C~ C0bCG@CGACSSSSSS D Dh* DLLLDq=f6ADGV/@DgffQM:ADSSSSS "ESSSSSS F F FF G?F!F?3Hq?FSSSSS G G GG G?G"G?3Hq?GSSSSSS Hc HmmmmmmSSSSSS Id ISSSSSS KIKJ K &K '''( LL ) MWXXXX MX MX M] M*+ M , M B M CN N NNǥyAN3332+ANHAN-.DE O O OOoNASZ@O O O O /o=*?O 0q$@V V eV ) W W, WW ,߅@W />*W 0;@ W W 999: XY Zc ZmmmmmmZ [d[\ UUUUU ]I] ]$^_WXXXY _W _W _@_V _ @#_ AD@ lZZlpt&ll22F.xtbbln~:&:(`AabcdefghiUjU k@ l;m@nAoApqrstuvwxyz{|U}U ~@ ;`WXXXY `P! `P" `j! `k" ` j! ` "` a a aag@@aL{qAa0UpAa L ~ )?a o=*?a b b bb@@@bq= VfDAbQ^xAb *Ak?b oY?b c c ccx@u@{yTS Nc t4,?c =UJ?c d d dd\@p@dfA~ d˭Jd ]mѰ?d m.?d e e ee@@eGzN>ZAe ף@@\Ae ?K?e F_?e f f ffA@@f-YzAfףp^zAf 7@)pH?f  غ8%?  i$ @C@ǥyAHA ??   R "eSSSSSSSST d"  I"$ @ V @V @# A P! P" P! O" P! Q"  Z @`@ףpoARuy5pA g o[õ? rg?  Y @2@`@(\HAɅA l? B`?  [ e@d@sB0t1 ^GH/? 'j?  2 @h@ObQ(PA l߄? CFҕ?  \ @0@ףp TA,.UA W+? POЩ?   Ȝ@D@z+ptAtA `gۻ? 4q?  i$ @C@ǥyAHA ??   c  mmmmmmmm d"  8 (fz444(fzH4(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 1S"0e @&ZZ] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 3S"0e @&OO] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 5S"0e @&RR] `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 @%] `>-<UDDD nn__ nn __ MN nn__7yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2ɀ J7C  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?M\\Bolton\3A-S16-FINANCE?dXXLetter.HP LaserJet 4050 Series PCL 62xe_KTQiӃt(zѠy $ć`r3W{"~&[aÏf$@z۰ynvp55nѣqI< M܁ yU].x< [ _=[;WR_ N9M)O$}~@B o=8Sɑҟ3*|72rL*Ʃ{o/U 'TRْY('6wNf-K SZZNTJ^|f$6`^ !c*XN3HHr.18t\ЮT1fh";XX?Q?&U} $} } I} } $ } %%J&&;&;@& && & &; &; &x@  & & & & &&&&& &&& & &&&&&&&&&& BQ B3  XX ppp  XX pppp N OO~ Y@ Z[  XX pppp L4 MM \ \]pppp q5 fffffffDHHHHH &sHHHHHHHHNNNNNHH0LHHHHHHHHHHHHHHHHHHHH%uKKKKKKC uKKKC 0HHHHHHHHHHHHHHHHHHHHH% t7 ~ @ t KKK ~ @0 HHHHHHHHHHHHHHHHHHHHH% vw vHHHw 0 HHHHHHHHHHHHHHHHHHHHH% v L  #(\OfA D HHH ~ @0 HHHHHHHHHHHHHHHHHHHHH% 8  #̜XA D HHH ~ 0 HHHHHHHHHHHHHHHHHHHHH% : ~ # } HHH ~  0 HHHHHHHHHHHHHHHHHHHHH% ~ #>A  }  HHH ~  0HHHHHHHHHHHHHHHHHHHHH% ~ #  D  HHH ~  c10HHHHHHHHHHHHHHHHHHHHH% >~ #Kɩ  D  HHH ~  0HHHHHHHHHHHHHHHHHHHHH% ?~ # D  L  HH ~  C0HHHHHHHHHHHHHHHHHHHHH% A~ #d( DHHHE 0HHHHHHHHHHHHHHHHHHHHH% ~ #6n Z\\\^ 0HHHHHHHHHHHHHHHHHHHHH%# dMMMG 0HHHHHHHHHHHHHHHHHHHHH% B~ #@ 0HHHHHHHHHHHHHHHHHHHHH% C~ #  M  ~  @0HHLHHHHHHHHHHHHHHHHHH% #= ף }NNN 0HHHHHHHHHHHHHHHHHHHHH% ~ #i  }  NNN ~  Kɩ0HHHHHHHHHHHHHHHHHHHHH% ~ #  }  NNN  G\A0HHHHHHHHHHHHHHHHHHHHH%#  }  NNN ~  CJ0HHHHHHHHHHHHHHHHHHHHH%#  N  NNN  tJgn?#  }~ NNN #  }  NNN  > ?[A#  }  NNN ~   LD$(/jA   NNN  <?Dl, XJ2^bbbzJ:JF !`"` # $; %; &x@'(@)*+,-./012345678`9 ; <=>? % NNN ~ N !R!axaaaab ! ! [[[ ! 44? "d"yyyyyyz " " $qE $ffffffffffffr "%sHHHHHHHHHHHHH "&uKKKKKKKKKKKKC 'vF'HHHHHHHHHH ' G' \ ' H"(DHHHHHHHHHHHHE )D )LD)HHHHHHHHH ) (/jA"*DHHHHHHHHHH +D +L+HHHHHHHHH ~ + C+ ~ + ,",DHHHHHHHHHH -D -L-HHHHHHHHH .DH .H.HHHHHHHH ~ . + . . p=hA"/DHHHHHHHHHH 0D 0L0HHHHHHHHHHHE 1DH 1H1HHHHHHHH ~ 1 1 1 p=hA"2DHHHHHHHHHH 3D 3L3HHHHHHHHH ~ 3 3 3 p=hA"4DHHHHHHHHHH 5D 5L5HHHHHHHHH ~ 5 5 5 p=hA"6DHHHHHHHHHH 7Z 77\\\\\\\\\ 7 p=hA7 8R 8axaaaaaaaaaaE 9d 9MMMMMMMMMMMMG <t6<KKKKKKCH=DHHHHH =~K~ =@=>D >H>HHHH>ݚusA>?D ?H?HHHHH~ ?+ ?HBd XFVF2&&R&J&Z&:`&:`&^&^&T22(<H@ A B C D E F G H I  @D @H@HHHHH~ @+ @H ADH AH9AHHHH AAHBDHHHHHHHCD CNCHHHHHCիk@CHDD DH;DHHHHH~ DDHED EH<EHHHHH~ EEH FDH FH=FHHHHFիk@FHGDHHHHHHH HDH HL@HHHHH~ H+ HHIFMMMMMMGHDFHDDJFPH  0(   ><U* 7ggD g2ɀ 7  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?M\\Bolton\3A-S16-FINANCE?dXXLetter.HP LaserJet 4050 Series PCL 62xeOA44 0FbGa &êC̪p"Yvwd@?8cT֞Q7$/J5ZxOz<ފSiaM&t@s]Qq6#nF-ױ{yO(oo!pK0LU-~ ~y~ "w@QQB(>'o⫐c_ħ$Ca@.Cr2^E{| |AqAIC?.U\ezA>A    j@j@  c(\OoiAp=hA  d eMA)A  fyAHA  gXX  h  i[.  jGASZ@  ~ نAffffK01A  od˿?  kp=AQ[A Db l,,, ,::$$FFTFFFT$FTFFFFPFT !"#$% &'()*+,-./012345 6 l ! !m!!K !" "n"" "# #o##K #$% %%%(ǣaA% ף=eA % &p& 'q'( (r((קAקA () )s))c3  )* *t**|  *+ +u++ +, ,v,, ,- -w--_8A -. .x.. K  ./ /y/~ /0b/GA /0 0z00p=0A0zA 01 2{23 3|33-fA3 ף8< gA 34 4}44-fA4 ף8< gA 45 5055(ǣaA5 ף=eA 562F$FFFT$$FFFFFFFPT$TTT><d 7ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@@0]ir@s;՜.+,D՜.+, PXh px Sй FFELPCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxz{|}~Root Entry FWorkbookSummaryInformation(yDocumentSummaryInformation8