ࡱ>  g2\p Ba= =K8L@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1Arial1Arial1Arial1.Times New Roman1Arial1 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\/yyyy0.0 #,##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@ @   "|@ @    $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ + !p @ @   $  , - -  &  (  *  +   l@ @   l@ @   "|@ @   "|@ @  *x@ @  *x@ @   "|@ @   "|@ @    l@ @    l@ @   h@ @    h@ @    h @ @    h @ @    h@ @    h@ @  "x@ @   D  H  ) |@ @  )<@ @ . / . .<`@ @   L 0"  *x @ @   *x @ @   *x @ @   !x@ @   *x@ @   *x@ @   *x @ @    h@ @  "x@ @   "|!@ @    h@ @   "| @ @   "| "p @ @  "p @ @    l@ @   "| @ @    h@ @   !x@ @   !x@ @    h@ @  #|@ @  #|@ @  #|@ @  #|@ @  #|@ @  !x@ @   (x@ @   "x@ @  *x @ @   "|@ @   "|@ @   "|@ @   "|@ @   "|@ @    h@ @   h@ @    h@ @   h @ @  !x@ @    h@ @   #|!@ @    h@ @    h@ @   #|!@ @   #| @ @   !x@ @    h@ @   "| @ @   "| @ @   !x @ @   "| @ @  # %   d   h @ @    h@ @    h @ @   `@ @   `@ @    h @ @   #| @ @   #| @ @   h@ @   h @ @  "x@ @  "x@ @  "p @ @   H   L !x@ @  !x Q!  !x  !x @ @   h@ @   *|@ @   "x@ @   "x@ @   "|@ @   "|@ @   "|!@ @   "x@ @   "|@ @   "|@ @   "| @ @   "x@ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @   l@ @   l  h@ @    h @ @    H   h @ @    h  h@ @   h@ @    |@ @    |@ @    |!@ @    |!@ @    l   |@ @    |!@ @    l   x@ @    x @ @   h  l  h@ @    h@ @    l @ @   "|@ @    l@ @   "|!@ @   "|@ @    l@ @   "|!@ @   l   h@ @    l @ @   h @ @   h@ @   h@ @    |@ @    |@ @    |@ @    | @ @    l@ @    | @ @    |@ @    | @ @    |@ @    | @ @   ) | @ @    |@ @    | @ @   l@ @   !x@ @   (x@ @   (x @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |!@ @    |!@ @   ) |@ @    |@ @    |@ @    |!@ @    h@ @  ) l@ @   l@ @    h@ @    h!@ @    l@ @    l @ @    l @ @    l @ @    h @ @  +"x@ @  +"x@ @  "x!@ @    |@ @    |@ @   l   l   l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h@ @    h"@ @   `"@ @    h  `@ @   ` @ @   h@ @  "| @ @  "x @ @    l @ @   d @ @   d @ @   d a@ @   ` @ @   `@ @   ` @ @  "| @ @    l a@ @    h @ @  ! h   h @ @    H   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   d@ @   p@ @   t @ @   p  t @ @   d @ @   d  d  d @ @   !x@ @   !x @ @   !x  !x @ @   !| "x@ @  "x @ @  Q! @ @   !x @ @   !x @ @   x "x@ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "X "x@ @   "|@ @  "p @ @  "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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory Text65Explanatory Text 0GoodGood1 Heading 1( Heading 12 Heading 2( Heading 23 Heading 3( Heading 34 Heading 4( Heading 45( Hyperlink 6Input Input7 Linked Cell, Linked Cell 8Neutral$Neutral"Normal9Normal - Style1 :Note Note ;Output"Output<$Percent= Percent 3 >Title Title ?Total Total@ Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` `FFELP Collection and Waterfall Balance SheetbIncome Statement  ;S   ;   ;3  ;  ; 8ZR3 A@@   .Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve AccountReserve Amt Required Total AssetsSenior Parity %Total Parity % Current Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment Total Accounts/Funds Balance# Accrued Interest on Senior Bonds Total Liabilities and Net Assets Balance Sheet Proprietary$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 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&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) Borrower RecoveriesCumulative Net Loss0Fees and Program Expenses Due for Current PeriodTotal Fees and Program Expenses*Available Funds at Beginning of Period (a)Borrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offsServicing FeesIndenture Trustee Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis Fees 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 GraceRate(a)Loan 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 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 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- 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.orgOSecond: Semi-Annual Interest Due transferred to Debt Service - Interest Account 2008C 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 Rating Agency Fees*Periodic Principal Distribution Amount DuePrincipal ShortfallPeriodic Principal Paid (a)7Principal Distributions are voluntary early retirementsWeighted Average Payments Made Repayment ForbearanceConversion to RepaymentW.A. Time sinceTotal Not ConvertedTotal ConvertedW.A. Time until (a)months=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 Balance' Excess SAP due to the Department (a)$Assets to Exclude for Parity ! Non-Guaranteed FFEL Loans (b)UEffective 3/31/12 Non-Guaranteed FFEL loans are excluded from Total Assets for ParitygEffective 3/31/12 Student Loan Accrued Interest and Subsidy is shown net of Excess SAP due to the Dept. 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) Payments from GuarantorRecovery Rate (2)Cumulative Net Loss (3)g1) (Cumulative Defaults and Write-offs + Claims Fi<oled 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 - 3/31/13 3/31/20131/1/2013- 3/31/2013N/A2j= =t_>>?&?@A-NOOPbiQ STrUtVbWfX<oY>ZZa\^ccB g2 $bqNڠ>  dMbP?_*+%_ A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o1XXLetter"1XX??&U} P} m P}  P} mP} P} IP} P} P} mP} P} IP} P} P} P} mP} P} $ P ; ;             ; @     ;   vw f\ ffg pp rs h hhi pp  xx rs~ j2@ hhi pp  xx rs h* hhi  xx I   tu m nno QQ y zzzzzzzzzz{ SQQQQQQQQQQQ|  s s t  s s t s s tL s +S Q  _LU?6W`fAWWWv@ S Q  _LU?u>u`pmԂ@P-IAu_=Au_=A  qq?~  `@S Q  _LU?uwAwAuǥߐ@uwAuwA  #Z\?~  @S Q  _LU?ugAgAuǥߐ@ugAugA  #Z\?~  m@S Q  _LU?ulluA\C@ulul  Z\?~  #@S Q  a2U0*S?6u`fAuuuv@ S Q  a2U0*S?u>uuý@P-IAu_=Au_=A  qq?~  `@S Q  a2U0*S?uwAwAu}@uwAuwA  #Z\?~  @S Q  a2U0*S?ugAgAu}@ugAugA  #Z\?~  m@S Q  a2U0*S?ullu`mD@ulul  Z\?~  #@ ~Rqrqrq ~ F% oקAoN"oC'@oP-YApy !oy !?   T TBTTBT LUUUUUUUUUUU "BBBBBBBBBBBBBB y zzzzzz{BBBB "SQQQQQQ|BBBB    BBBB D lDRRD660$$|D0&2& !"#$%&'()*+ , -;./0123456789:;<=> ? S Q QQQ 8A8A BBBB !S !Q !QQQ!!BBBB "S "Q "QQ"'6A&5A"BBBB #S #Q #QQQ##BBBB $S $Q $QQQ$$BBBB %S %Q %QQQ~ %;5%(Z@~ %%BBBB &S &Q &QQQ~ &ҢH& ףI)&G@A&BBBB "'SQQQQBBBB (S (E (QQQ(GpUA~ (#(= 㓬RA(BBBB ")SQQQQBBBB * *TTTTTTBBBB +L +UUUUUUBBBB ",PPPPPPPPBBB -y-zzzzzz{ - y - {BB ".SQQQQQQ|SB|BB / / / //BB 0} 0&0 0 0 0 LzA 0 BB 1S 1Q' 1QQQ1LzA1̼%S1fffYiA1 1 1 ~ 1 #p 1 BB 2S 2Q 2QQQ2G ~ 22G 2 2 2 ~ 2 O] 2 BB 3S 3Q 3QQQ3Q%A3m~ 3 3 3 3 ~ 3 z6 3 BB 4S 4Q- 4QQQ~ 4@4أp= p~ 4@4 4 4 ~ 4 Kn 4 BB 5S 5Q 5QQQ55 5 5 ~ 5 5 BB 6S 6Q. 6QQQ6GpUA~ 6#6= 㓬RA6 6 6 6 G:v@ 6 BB 7S 7Q 7QQQ77 7 7 ~ 7 7 BB 8S 8Q 8QQQ8 8 8 8 ~ 8 8 BB 9S 9E 9QQQ9k A9G33#5W9QwA9 9 9 ~ 9 r 9 BB :SEQQQ : : ~ : : BB ;S ;E;QQQ ; ; T; fffYiA ; B <S <Q <QQQ<1@1< < B"=SEQQQBBB >S >E(>QQQUBB ?S ?Q) ?QQQ?N"P-Yy !?? BD|lZZZZZlp&p&22&H&ThPh`&:@ABCDEFGHIJ K;L M N;O@PQRSTUVW@XYZ@[@\] ^ _;@S @Q/ @QQQ@!(Aۗ@@ BAS AQ AQQQAA A BB BS BQ BQQQBwˀkg0BBBBB CS CQ CQQQCCBBBB DS DQ DQQQDDBBBB ES EQ EQQQ~ EE= ףAE= ףAEBBBB FS FQ FQQQ~ FM+F> ףh~ F OAwFBBBB GS GE* GEEEGQ8fVAGGjEWGGb\AGG BBBB "HSQQQQ   BBBB IS IQ IQQQIvQWU?IwIqڇ~%i?IBBBB J~ JR JRRRJvQWU?JxJqڇ~%i?J K KT KKTTTT K yK zzz{ LLLU L LUUUUB~RRQ| M  M | M } NyNzzzzz{N ~ N  N  N ~N OSQQQQQQ| O S~ O S4O F{"?O vk47 O P P P PPP P ~ P /0P cr'T s?P )Ą P PPQ} Q QQLzAQ̼%SQfffYiAQ Q S~ Q 1GDQ ܼG? Q RS RQ RQQQ~ R~ .RGz~ Ra* R } R |R SSQQQQS ~ S  S  S ~S TS TE TEEETQjBAT ף.ZTT3339A T T {rݛAT &?T Ss%\S@ T USQQQQ U ~ U o,$U tbT?U RdS@ U VS VQ VQQQVg?VVWXXe? V V z>\AV A/5?V \Ag x?g &A/5?g IIIIhS hQ hQQQhz@r@hHzxi"pAhp=VnAh ݨX<?h &\p/?h IIIIiS iQ iQQQi'f@'j@(v(#)!i )Yd*?i *g?i IIIIj~ jF$ jRR+j,@#@,@j@j-LzAj-fffYiAj .?~ j /?j IIII k "kTTTTTTTT01IIII lL"lUUUUUUUU23IIIIm4QQQQQQQQ m III nynzzzzzzzzz{QQ nI$oSQQQQQQQQQ|IIIIp! py py pkpq p k#p lIIIIq! q! q" q5! q6" q ! q 7"q IIIIrS rQ rQQQrU@?@r~ʖArcAr 8u(?r %@ Mf?r IIIIsS sQ sQQQs@H@sq= F*fAsRZ`As 9\&KM?s &8E(?s IIIItS tQP tQQQt@@t(\#UAt(&TVAt 9" ?t &N?t IIIIuS uQQ uQQQu~@y@9?cBu 9hhdL?u &8~G?u IIIIvS vQR vQQQv r@^@U,"v 9W:z{<{?v &@??v IIIIwS wQT wQQQwg@`m@C!ϔPw 9~|?5?w &쉄?w IIIIxS xQS xQQQx k@k@7tx 96 R?x &..Vц?x IIIIyS yQU yQQQy\@e@+qqy 9WlfVy?y &QIj.?y IIIIzS zQV zQQQz@^@@Z@zffff9!Az 9Fy{?z &K[/Lt?z IIII{S {Q {QQQ{Z@\@gM { 9$Qw?{ &=q?{ IIII|S |Q |QQQ|'W@'O@((A(- | )ޙ`k?| *ypOm?| IIII}~ }F }RR+},@,b@}-Zm/A}-֣p;A} .?} /?} IIII ~D ~B ~~BB::::;<IIII L"UUUUUUUU23IIIIDl(fz44,:(fzH@ ;@@  ;@@ QQQQQQQQQ III yzzzzzzzzz{QQ I$SQQQQQQQQQ|IIII=>>>? k q kq k# lIIII=>>>? ! " ! " ! 7" IIII} QN @@@wlAףpG3kA <ڄC? %8H? IIIIS QM QQA@O@R7,Aףp]H}A Q? &ބd? IIIIS Q[ QQA@@S]ԡX )[ԗ? &ɩ*!? IIIIS QJ QQAw@@= `'ŗAA 6ĩB? &J}}6? IIIIS Q QQA'@'(1@( )}W>~ * IIII~ F$ RR+,@#@,@j@-LzA-fffYiA .? /? IIII D "DBBBBBBBBIIII L"LUUUUUUUUIIII IIII y"zzzzzzzzz{IIII$SQQQQQQQQQ|IIII=>>>> k q kq k# lIIII=>>>> ! " ! " ! 7" IIIIS QX QQQ@Ԫ@G XehAq= אgA 2k? %z$*? IIIIS QW QQQ@@=@p=l A(\U0A D!? &c`? IIIIS QY QQQa@``@W)) ǹ? &"? IIIIS Q2 QQQh@@_JcH o4.? &'jZ? IIIIS QZ QQQ@@ QfGc %s˛&? &T? IIIIS Q QQQ'@'(@(,\2dqA(8 pA )* T? *? IIII~ F$ RR+,@#@,@j@-LzA-fffYiA .? /? IIII T BTTTTTTTIIII L"UUUUUUUUUIIII III < ,:(fz|444(fzH4(  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 @&RR] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @&UU] `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 @%] `>@U" ""  ppaaZZ MM NN SS RR pp aa  ppaayK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 T=K  dMbP?_*+%T A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o5XXLetter"5XX?Q?&U} $I} I} II} I} I} I} $ I} $ I} %%I} &$ IT&&;&;@& && & &; &; &x@  & & & & &&&&& &&& & &;&&&&&&&&& O 3   GGG   GGGG v ww~ 2@    GGGG t4 uu * GGGG C5 DDDDDDDHAAAAA &EAAAAAAAAAAAAAAA0EAAAAAAAAAAAAAAAAAAAA%FJJJJJJG FJJJG 0AAAAAAAAAAAAAAAAAAAAA% H7 zzzzzz~ I2@ H JJJ ~ I2@0 AAAAAAAAAAAAAAAAAAAAA% KQQQQQQJ KAAAJ 0 AAAAAAAAAAAAAAAAAAAAA% KQ E QQQQ~ K3_ H AAA ~ L @0 AAAAAAAAAAAAAAAAAAAAA% S Q8 QQQQQ K\u WA H AAA ~ L0 AAAAAAAAAAAAAAAAAAAAA% S Q: QQQQQ~ K H AAA ~ L0 AAAAAAAAAAAAAAAAAAAAA%S QQQQQQ~ K8A  H  AAA ~  L@0AAAAAAAAAAAAAAAAAAAAA%S QQQQQQ~ K  H  AAA  LA0AAAAAAAAAAAAAAAAAAAAA%S Q>QQQQQ~ K   H  AAA ~  M0AAAAAAAAAAAAAAAAAAAAA%S Q?QQQQQ~ K H  E  AA  N"A0AAAAAAAAAAAAAAAAAAAAA%S QAQQQQQK@ HAAAO 0AAAAAAAAAAAAAAAAAAAAA%S QQQQQQ~ K PCCCQ 0AAAAAAAAAAAAAAAAAAAAA%SQQQQQQK LNNNO 0AAAAAAAAAAAAAAAAAAAAA%S QBQQQQQ~ K0AAAAAAAAAAAAAAAAAAAAA%S QCQQQQQ~ Ko^  y JJJ 0AAEAAAAAAAAAAAAAAAAAA%S QQQQQQ~ K̅ 0AAAAAAAAAAAAAAAAAAAAA%S QQQQQQK" ~  R2@0AAAAAAAAAAAAAAAAAAAAA%S QQQQQQ~ K DBBB 0AAAAAAAAAAAAAAAAAAAAA%SQQQQQQK  H  AAA  LG7.A0AAAAAAAAAAAAAAAAAAAAA%SQQQQQQK  H  AAA  L(pPaqASQQQQQQK  S   AAA ~  L#)!SQQQQQQK  S!  BBB  Lq= iASQQQQQQK  K"  AAA  m-)@? SQ EDQQQQSgA  H| AAAe Dl, XJ2^bbbn~JFJJ !W"W!#W$W%W&W'W(W!) *; +; ,x@-.@/0123456789:;<=>W?  ~RFRRRRT H# AAA ~ L>s> !D!UV ! H} ! AAA ~ ! L "L"XXXXXXY " K$ " AAA " yfziA?#B # S~ # AAA # L@ 㤱;A$B $ V% $ CCC $ }?%B % &% BBB &B & '& BBB 'B ' (' BBB (B ( )( MNNO *CE *DDDDDDDDDDDDZ "+EAAAAAAAAAAAAA ",FJJJJJJJJJJJJG -KF-AAAAAAAAAA - [G- C - \H".HAAAAAAAAAAAAO /H /ED/AAAAAAAAA / LgA"0HAAAAAAAAAAL 1H 1E1AAAAAAAAA 1 "A1 1 LfffeA"2HAAAAAAAAAAL 3H 3E3AAAAAAAAAL 4HA 4A4AAAAAAAA ~ 4 4 4 LfffeA"5HAAAAAAAAAAL 6H 6E6AAAAAAAAAAAO 7HA 7A7AAAAAAAA ~ 7 7 7 LfffeA"8HAAAAAAAAAAL 9H 9E9AAAAAAAAA ~ 9 9 9 LfffeA":HAAAAAAAAAAL ;H ;E;AAAAAAAAA ; H.YA; ; L< 㓬RA"<HAAAAAAAAAAL =P =F=CCCCCCCCC]] = M< 㓬RA= >D >UO ?L ?NNNNNNNNNNNNO D lFRVJJ::::2&&R&J&b&:`&:`&^&b&T2@  A B C D E F G H I J K L M N O P Q R S  AH6AJJJJJJGABHAAAAA B^K~ B_2@B`CH CACAAAA`Ca,%5D@C`DH DADAAAAADa(\4@DAEH EAEAAAAAEa(\4@EA FHA FA9FAAAA Fb-FAGHAAAAAAbAHH HAHAAAAAHaC'@HcIH IA;IAAAAA~ IaIAJH JA<JAAAAA~ JaJA KHA KA=KAAAAKaC'@KALHAAAAAAaAMH MAMAAAAA~ MaMANH NANAAAAA~ NaP-YANd OHA OAOAAAA Ob-OAPHAAAAAAbA QPC QF@QCCCCQeH.YAQA RD RAE RRAAAbA SLSNNNNNNOA,|(<HHHFHDDJDDFJ>>@UNJ  * 7ggD g2 7T  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS obXXLetter"bXX??&U} n} #n} mn} mn} n} $ n} m n} $ n7gjggkkkkk l l l m mmmmmmmmmmmmmmmmmmm \hiiiiii YYYYYYY 1ZZZZZZZZZZZZZZZZZZZZZZZZZZZ ZZZ [ [ \\ \\\ ] ]+ \\ \\\\\\\ ^& ______ ^] _______ ^^_`` ___ ^__`;5` ___ ^`_~ `ҢH`G@A ___ ^_`8A`8A ___ ^_`` ___ ^_`` ___ ^a_aGpUAa= 㓬RA __ ^b_______ ^c_`@`@ ___ ^d_`LzA`fffYiA ___ ^e_`G `G  ___ ^f_`` ___ ^g_`` ___ ^h_`~ .`a* ___ ^_`S `KGp  ___ ^_`Lf`ϭ ___ ^i_aGa Aa333LqA _________D. l$$$::$$FFPFFFT$FTTFFFFFT m!m"m#m$m%m &m'm(m)m*m+m,m-m.m/m0m1m2m3m4m5m 6 ^j ______!_ !^k!_!`` !__"_ "^l"_"`` "__#_ #^m#_#aa #__$_______%_ %^%_%bk A%bQwA %__ &^n&______ '^o'______(_ (^p(_(`N"`y ! (__)_ )^q)_)`!(A` )__*_ *^r*_*`w`kg0 *__+_ +^s+_+`` +__,_ ,^t,_,`` ,__-_ -^u-_-`` -__._ .^v._~ .`.`= ףA .__/_ /^w/_/`M+`OAw /__0_ 0^x0_0aQ8fVA0aGb\A 0__1_______ 2^y2______3_ 3^z3_3`333#ɒfA3`q= GQfA 3__4_ 4^{4_4a333#ɒfA4aq= GQfA 4__5_ 5^05_5ck A5cQwA 5__6d2F$FFFT$$FFFFFFPFT$TTT>@dnj 7ggD g2 5   dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS odXXLetter"dXX??&U} X} #X} mX} mX} $ X} m X} $ X5@@@      \hiiiff YYYYff ZZZffZZZZffZZZZffZZZZff ZZZ [ ff \\\ ], ff \\\\ff ^ ___ff ^ ___ff_ ^_~ ` ff_ ^_~ `ab A ff_ ^_~ `A@ ff_ ^_~ `) ff_ ^_~ ` ff_ ^_~ aG3. ff ^___ff_ ^_`ffff&E@ ff_ ^_~ `̅A ff_ ^_~ `_ ff_ ^_`(\oA ff_ ^_~ ` ff_ ^_~ ` ff_ ^_~ `@ ff_ ^_~ ` ff_ ^_~ `@ ff_ ^_~ `v@ ff_ ^_~ `c ffDjl$$$,,"">>>>>>"B>>B>>>>>> !"#$%&'()*+,-./0123 4 _ ^ _~ ` ff!_ !^!_~ !` !ff"_ "^"_~ "` @ "ff#_ #^~ #` #ff$_ $^$_~ $a%% $ff%_ %^%_~ %s  %ff &^&___ff'_ '^'_~ '`UA 'ff(_ (^(_~ (`$@ (ff)_ )^)_~ )` )ff*_ *^*_~ *` *ff+_ +^+_~ +`@/@ +ff,_ ,^,_~ ,am A ,ff-_ -^-_~ -` -ff.____ff/_ ///333#ɒfA /ff0ff1 11~ 1å? 1ff2ff3 333q= GQfA 3ff4f4.>>>4>>">>>>>>>B>B>@dXZ000 7ggD Oh+'0@HT` x Microsoft Excel@OK@B[;՜.+,D՜.+,HP X`hp x r  FFELPCollection and WaterfallBalance SheetIncome Statement&'Collection and Waterfall'!Print_AreaFFELP!Print_Area'Income Statement'!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[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook SummaryInformation(DocumentSummaryInformation8