ࡱ>  g2\p Ba=  =K8B@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1.Times New Roman1Arial1Arial1Arial1.Times New Roman1Arial1Arial"$"#,##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 + 1) $+ , 1*     P@ @  P@   @        `@ @    %  %  %  %         $    a@ 8     @ @   @ @   @ @   @ @    @ @   (  @ @   `  @ @    (@ @    h  @ @   `@ @   @ @   @ @       (   ( @ @    h@ @   "@ @   h  h@ @  x   ("@ @   "@ @    (  (@ @   @ @   @ @   (@ @  "8 @ @    @ @  ! (  `@ @  #8@ @  #8 @ @   @  `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H  "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   (@ @   h@ @   "|@ @     + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ ) +  !p @ @  "< @ @   $  - . .  &  (  *  ,   $ @ @   $ a@ @   $  $ @ @   #| @ @   #| @ @   "|@ @   $@ @   $@ @   l@ @   "|@ @   "|@ @   $@ @  *x@ @  *x@ @      # # )<@ @ / 0 / /<`@ @  ("@ @   H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *x @ @   "|@ @   "| @ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "|@ @   "| @ @    h@ @    l@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @    l@ @   "|!@ @   "|@ @    l@ @   "|!@ @    h@ @    l @ @   "|!@ @   H   | @ @    | @ @    |@ @    | @ @    |@ @    | @ @   ) |@ @   ) | @ @    | @ @    h @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @    |@ @    |!@ @    |!@ @   ) |@ @    |@ @    |@ @    |!@ @    h@ @  ) l@ @   l@ @    h@ @    h!@ @    l@ @    l @ @    l @ @    l @ @  +"x@ @  +"x@ @    l   l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @    |@ @    | @ @    |@ @   ) |@ @    | @ @    h   l   |@ @    |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   "| @ @    h@ @   "| @ @    l@ @    l@ @   "| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @    h@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @  "x@ @    h @ @   d @ @    h@ @    h@ @    h @ @  "| @ @    l@ @  #|@ @  #|@ @  "x@ @  #|@ @  #|@ @  #|@ @   *x "| @ @   `@ @   `@ @    |@ @    |@ @    x@ @   ) |@ @    |@ @    L   H  !x@ @    l   L  (  $@ @     !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @    h@ @    |@ @    |@ @  # %  h@ @   l  h  L  l@ @     *|@ @   h@ @   h @ @   "|@ @   "x@ @   h "x@ @    '<@ @  |@ @   |@ @   |@ @   |@ @    l@ @    l@ @   "|@ @   "|@ @   "|@ @   "|@ @   h @ @    |@ @    |@ @    |!@ @   , @ @   (@ @   (@ @   ( @ @   (  (@ @   , a@ @   (@ @   (@ @   ( @ @   ( @ @   ( @ @   ( @ @   ( @ @  "x@ @  "p @ @  "x@ @  !x@ @  !x  !x  !x @ @  "x!@ @   "|@ @   D  D "P   l  % l   l "x@ @  "x@ @  "X !x  !x  !x @ @   !|  x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x @ @  a! @ @   !x @ @   !x @ @  "x@ @   ` @ @   "|@ @  "p @ @  "x@ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @   !| @ @  "x!@ @  x !4@ @  !0@ @  !0 @ @  !0 @ @  !0 @ @  !8@ @  !8@ @  !8 @ @  !8 @ @  # %  20% - Accent10 20% - Accent1 20% - Accent20" 20% - Accent2 20% - Accent30& 20% - Accent3 20% - Accent40* 20% - Accent4 20% - Accent50. 20% - Accent5 20% - Accent602 20% - Accent6 40% - Accent10 40% - Accent1 40% - Accent20# 40% - Accent2 40% - Accent30' 40% - Accent3 40% - Accent40+ 40% - Accent4 40% - Accent50/ 40% - Accent5 40% - Accent603 40% - Accent6 60% - Accent10 60% - Accent1 60% - Accent20$ 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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2.&Currency/. Currency [0]0Explanatory Text65Explanatory Text 1GoodGood2 Heading 1( Heading 13 Heading 2( Heading 24 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7Input Input8 Linked Cell, Linked Cell 9Neutral$Neutral"Normal:Normal - Style1 ;Normal 2 <Normal 3 =Normal 4 >Normal 5 ?Note Note @Output"OutputA$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` kFFELPPrivate mCollection and Waterfall# Distributions. Balance SheetCIncome Statement   ;?   ;0   ;   ;5  ;|   ;  ;  ;   ;8bZ 3 A@@   @SIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve AccountReserve Amt Required Total AssetsSenior Parity %Total Parity % In School CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$Monitoring Waterfall and CollectionsCollection PeriodCollection Activity$Principal and Interest DistributionsCollection AccountCollection Amount ReceivedInterest Shortfall RecoveriesInterest Carryover Due"Excess of Required Reserve AccountInterest Carryover PaidInterest CarryoverPayments from Guarantor Sale ProceedsTotal Distribution AmountInvestment IncomeAll FeesTotal Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation Loans800 +Bal 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 Vocationalй Extra Advantageй Extra Choiceй Extra Classicй Extra Institutionalй Extra Lawй Extra MedicalGrad / PLUS Loans&й Cash and Equivalents 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 Education! 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 RecoveriesCumulative Net LossTotal 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 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 GraceRate(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 Due To/From Operations PrincipalReduced Payment Claim Filed HEAL LoansOther / Unknown (a)CIncludes Consolidation loans for which no School Code is maintainedOther / Unknown 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance Reduced Payment Deferment *Weghted Average Maturity (WAM) (in months)Interest Accrued Interest Due Interest PaidAverage FICO Score (a) Average of FICO scores on record+Average FICO Score (cosigned borrowers) (a)/Average FICO Score (non-cosigned borrowers) (a)Portfolio 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 - FFELP"Portfolio by Loan Status - PrivateDelinquency Status - Private#Portfolio by Loan Program - Private"Portfolio by School Type - Private,Distribution by FICO Credit Scores - PrivateQuarterly Distribution Report.Total Repayment includes Reduced Payment loans No FICO Score Less than 650Private Loans - Other (a)investorrelations@vsac.org FIB SAP 650 - 699 700 - 749 750 - 799Quarterly 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! 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 ASSETSCumulative Default Rate - FFELP!Cumulative Default Rate - Private,Fees and Program Expenses for Current Period Rating Agency Fees Repayment ForbearanceW.A. Time until (a)Current StatusConversion to RepaymentmonthsTotal Not ConvertedW.A. Time sinceTotal Converted=W.A. Time until Conversion to Repayment includes Grace period(Weighted Average Payments Made - PrivatePortfolio Summary - Private (b)*Periodic Principal Distribution Amount DuePeriodic Principal Paid (a)Principal Shortfall!Student Loans Receivable ActivityBeginning Balance Interest CapsConsolidation PaymentsClaim Payments DisbursementsBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding BalanceRefunds to Borrowers?Available Funds is sum of Revenue and Loan Acquisition Accounts(a) Footnotes:%Reserve Account - Beginning of PeriodReserve Account - End of PeriodLoan Transfers( Cumulative Purchases and originationsU Loans for which claims have been filed but not yet paid as of Distribution Dateg1) (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 Paid) - (Payments from Guarantor + Borrower Recoveries) /* Cumulative Purchases and Originations Cumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)( Cumulative Purchases and Originations2014-B 2014-B 92428C JN 5Most recent re<!set2014 - B Cap Int! Debt Service - Interest" Debt Service - Principal Bond Premium/Discount Notes Payable 2014-B Trust/ Amortization of Bond Discount/Premium& Borrower Int Returned to DOE2014 BFirst: Tax Exempt Rebate FundFourth: Servicing FeesFifth: Administration FeesSixth: Noteholder's Interest"Seventh: Debt Service Reserve FundEighth: Noteholder's PrincipalAdministration FeeseNinth: Noteholder's Prinicipal (if outstanding Pool Balance is 10% or less than Initial Pool Balance)"Tenth: Released to the CorporationThird: Trustee Fees<Private loan portfolio may include Non-guaranteed FFEL loansMay include Non-Guaranteed FFEL 6/30/2015 DOE Reserve FundDept. Reserve Fund/Second: US Department of Education Reserve Fund Distributions7/1/15 - 9/30/15 9/30/20157/1/2015- 9/30/20152014-B Indenture$Other Amounts Received in CollectionN/AZE EtF%GG&HH4I=J[KKjL;uMNNr Ok Po R S TTU NVWW<XRYeZNy[\]o^J_` aaRb"_de ZfZgh*iccB g2 (m4zVԗb  dMbP?_*+%R A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o+XXLetter"+XX??&U} u} u} u} m u}  u} u} u} Iu} u} $u} u} $u} u} mu} mu} u} $ u;;      ; @   ; U U   h    .     ~ @      M    O      m ww m m m " ywwwwwwwwwwwm     r     R - my w/ x0 v5ڋ?~ ;>AoA~  >A u>A ?`f@ zxv z ^' ~ ;>AoA~  >A >A~  ?  { l1S{{p{pS{ q||||||||||| "SSSSSSSSSSSSSS  Smmmmm "ywwwwwwSmmmmm    Smmmmm y w wwwSmmmmm y w wwwkwAUOgASmmmmm "ywwwwSmmmmm y w www~ K0> NDA~ Rqmmmmm y w wwwSmmmmm y wJ wwwK?'K?'Smmmmm y ] www~ 띄4p="EAfffևRASmmmmm "ywwwwSmmmmm  {{{{{{Smmmmm D( lDRRD6@ 2&$D0&2&TZt&lZZp&  ! ";#$%&'()*+,-./01234 56789:;<=>? q ||||||Smmmmm "!uuuuuuuuSummm ""S " " cmm "#ywwwwwwSySmm $ $ $ $$S_mm % %(% % Y% `% ]/A % mm &y &w) &www&/A&PJ@&3337A& & )& a~ & ]h & mm 'y 'w 'www'UU'n ' )' a~ ' ]W׾ ' mm (y (w (www~ (T( (!A(S ( )( a~ ( ]Sb ( mm )y )w/ )www~ )Y@)fffffzq@~ )@)S ) )) a~ ) ] ) mm *y *w0 *www*q= z*p= #@*h*S * )* a~ * ] * mm +y +w +www++S + )+ a~ + ] A + mm ,y ,w1 ,www~ ,띄4,p="EA,fffևRA,S , ), a~ , ] , mm -y -w -www--S - )- a~ - ] - mm .y .w .www..S . ). a. ]zG5Y . mm /y /] /www/HzV%A/lfff#"A/zA/m / )#/ a~ / ] / SS 0y]wwwn 0 ,0 b~ 0 ^0 o1y 1]*1wwwn 1 Y1 {1 d3337A2y 2w+ 2www2>A~ 22>A2ne>f 3y 3w2 3www3t.[d3n)SZ 4y 4w3 4www44n[|\ 5y 5w4 5www5 5nmm 6y 6w 6www6 6nmm 7y 7w 7www7 7nmm 8y 8w 8www8 8nmm 9y 9w 9www~ 9߸9zG)@~ 9 ц 9nmm :y :], :]]]:FA:8qA:p&A :mmm ;ywwwwnmm <y <w <www<2D?<<1rOa]? <Pm =z =x =xxx=2D?==1rOa]? =Smm > >{{{{{{Smm ?q?||||||Smm ? mm Dl2&H&ThLZlVVTTTTfn ff,@ A;BCDEFGHIJ@KLMNOPQ R S;TUVWXYZ[\]^_@ mmmmm AAA mmmmm BywwwwwwB mmmmm C C C CCummmmmuD D DD ף4qADLP5DQHAj~ADmmmmm Ey Ew EwwwEQAEMG~ E0 E mmmmm FywwwwMF mmmmm Gy G] G]]]G)\AGM(\++6G(\~AG mmmmm HywwwwMH mmmmm Iy Iw IwwwI?6?INI_(?I mmmmm Jy Jw JwwwJ×%d@JNJ#'d@J mmmmm Ky Kw KwwwK^@Oj@K mmmmm Ly Lw LwwwLl@O_n@L mmmmm Mz Mx. MxxxM{+@MPKYM@M mmmmm NywwwwwwN mmmmm OzwwwwwwO mmmmm P P{{{{{{P mmmmm QqQ||||||Q mmmmm RSSSSSSSSR mmmHH SS SSS SSnnn;HH "TSzxxwS=>>>?HH US UUSJKKK ~ U I@ U HH VS V V V  VVS[SSSmm WS Wy~ W!8@W%L?WBRH_5 W" WS Wj WPPP W (\A W  XS X#~ X!7@XBN?XC 3 X$ XS Xj XPPP ~ X  X  YS Yy ~ Y% 8@Y&W]? Y'"S Yj% YPPP ~ Y S G Y HH ZS( Z  ZS Zj$ ZSSS Z zȱA Z HH [S [ [ [  [ [S [o* [PPP [ u e? [ HH \S \)\!zA\;?\E.,(/]@ \* \S \j\PPPHH ]S ])~ ]!3 ]sx?]Fl`@ ]+ ]S ]j ]PPP ~ ]  ] HH ^S ^)~ ^!J$^Q go?^Fv߳S\@ ^+ ^S ^j ^PPP ~ ^ ^ HH _S _)!~ _!A+_cws ?_FYX@ _+ _S _o+ _PPP _ D? _ HH D6l:.Vtn.r.jjXXr..::.P&R^l`abcde f g;h@ijklmnopqrst u@ v;w@xyz{|}~`S `,~ `!S G`of|<[?`G 4KZ@ ` `S `y `PPP ` xGq@ ` HH aS a- a%Q8%\~Aa&T'? aw a~, aUUU a +S^? a HH bS b.&b/QHAj~A~ bg? bT bs&bSSSHH cS12223S cs'cSSSHH dS d4 dS d556S ds(dSSSHH eS78889S et)ersstHH f ggww gm$hywwwwwwwwwmmmmi i"i ii i %i mmmmj j# j$ j# j$ j # j $j mmmmky kw kwwwk&@ @h=@h8@k |5fU?k %L?k mmmmly lw lwwwl@@l\a{AlzAl |ȣ~?l ;?l mmmmmy mw mwwwmF@H@m= ף.A~ m3 m |Ô&?m sx?m mmmmny nw nwwwn@ @/we7@n |9q~[@?n BN?n mmmmoy ow owwwoe@d@c)J$o |]Ǫ?o Q go?o mmmmpy pw! pwwwpP{@y@g .A+p |A~~?p cws ?p mmmmqy qw qwwwq @@i^iS Gq }@rk'Ae?q of|<[?q mmmmrz r^& rxxr^@@r ף4qArQHAj~Ar ?? r mmmm s "s{{{{{{{{mmmm tq"t||||||||mmmmuwwwwwwww u mmm vvww vm$wywwwwwwwwwmmmmx x"x xx x %x mmmmy y# y$ y# y$ y # y $y mmmmzy zw zwwwz@@zQwAzGfvAz i?z 52?z mmmm{y {w {www{s@s@y={fffft@A{ 4I&d?{ y_?{ mmmm|y |wV |www|@Q@N@|(ܳ A~ |8| C4?| Z?| mmmm}y }wW }www}N@W@۽ X } 0>|.?} x="?} mmmm~y ~wX ~www~7@K@O3S~ Co|O~?~ f@_?~ mmmmy wZ wwwN@9@dsLo 2'˂? &$Jz? mmmmDll<\<:(fz44,:(fz @ ;@@  ;@@y wY www @5@/ N8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @PXP] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 3S"0e @EXE] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @HXH] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 6S"0e @  Q] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 8S"0e @  Q] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 9S"0e @%] `>B@U^^^ ii [[bbxxiiUU VVZZxx xxii  yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2  }5  dMbP?_*+%R A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o7XXLetter"7XX??&U} u} u} Iu} m u} $ u} u} mu} mu} u} u} u} u} mu} I u} u} $ u};; @@@    ; @  @  ; U U  h    .     ~ @      M    O        mmmmm  ywwwwww mmmmm    :  mmmmm    fff*ǨwA p=$& z&vA mmmmm y w www~ +(?@QbA mmmmm y ] ]]],wA`&Q$hwA mmmmm ywwww mmmmm y w wwwkP?>d"m? mmmmm y w www(šj@S j@ mmmmm y w wwwn@U®@ mmmmm y w www@P"@ mmmmm y w. www~@/cKT5.w@ mmmmm y w wwwn1"@]'S!@ mmmmm y w wwwE:iK@FyOM@ mmmmm z x xxxT@=&@ mmmmm [ S SSSS mmmmm q| F|||| mmmmm SSSSSSSS mmmmm S   nn; Szxxw=>>? S  [SS ~  @@S     jPPpmm D l DTTF66:.Rrnr.jjXXrjjjNN.H(H ! " # $ % & ' ( ) * + , - .  0  1 ;2 @3 4 5 6 7 8 9 : ; < = >  ? @  S y~ !_J- /+ғ`? Bٌ5 "  j PP  (\_@  !S !#~ !!'@!7uFf?!CU" !$  !j !PP ! = #`#A !  "S "y ~ "A0"&D s? "'" "j "PP ~ " #SD # # #y- #SS # HzyA$S $ $ $  $$ $o* $PP $ Fo-?%S %)%!333UuuA%m]?%E6dg7R@ %* %Q %j %PP &S &)~ &!&??&FICT@ &+ &R &j &PP ~ & _ 'S ')~ '!\!'?'F8[SїR@ '+ 'R 'j 'PP ~ ' }'A(S ()!(!F (+ (R (o+ (PP ( k}U?)S ),)!G ) ) )y )PP ~ ) ˗ *S *- *%333mvA*&v? *w *~, *UU * 'M ?+S +.&+/z&vA~ +0? +T +s& +SS ,S12223S ,s' ,SS -S -4 -S -556S -s( -]Pp .S78889S .t) .||< 11 2ywwwwwwwww 3 3"3 33 3 %3 4 4# 4$ 4# 4$ 4 # 4 $5y 5w 5www5*@*@?_J-5 1Ѳ/-l?5 /+ғ`?6y 6w 6www6@X@6(PvA6333UuuA6 c ?6 m]?7y 7w 7www7@S@S@CZ7 7?{?7 ??8y 8w 8www8@@@@'@8 ;VS?8 7uFf?9y 9w 9www9S@T@G\!9 h$g?9 ?:y :w :www*: ;y ;w ;www*;ii <z <^& <xx<n@®@<gff*ǨwA<z&vA< ?? =[ =SSSSSSSS   >q>|||||||| ?wwwwwwwwww B XpXzzvzf6V6, \hnnnnVVx,,@ ;A @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 [ \ ] ^ _  @@ Aywwwwwwwww B B"B BB B %B C C# C$ C# C$ C # C $Dy Dw DwwwD@ʩ@D\%sADq= W FrAD ?D _)x?Ey Ew EwwwEpq@0q@; -1E CΚ?E ƥ?Fy FwV FwwwFC@?@U4F ?F @5\?Gy GwW GwwwGU@T@_+ G [?G KN?Hy HwX HwwwHA@:@# wPH Yx5Rѕ?H dȯL=?Iy IwZ IwwwI<@A@]I Ԇxć?I t0?Jy JwY JwwwJ3@A@{vJ Hm5s?J aNd!ɍ?Ky Kw[ KwwwK0@<@KG|@~ K3@QK EYh?K NAl?Ly Lw\ LwwwL@@+AL lY@w^?L f_?My Mw MwwwM@@DA)%QAM +2aR?M 2_?Ny Nw NwwwN(@$@gHv/ɊN #Ke?N 5}f?Oz O^ OxxO@@OG~vAOGvAO ?O ? P[ PSSSS   QqQ|||||||| RSSSSSSSSS   SS Tywwwwwwwww U      U"U UU U %U V      V# V$ V# V$ V # V $W Wwa WW@@Wh333WqAWh= 7SpqAW SA5?W !AL?Xy Xwe XwwX@@@WM[KX ZL?X 5q?Yy Ywd YwwY`@`@C2K.Y qg'?Y Ƕ?Zy Zwf ZwwZO@O@Q  Z 1z?Z ;YYݖ?[y [wb [ww[7@6@b!7X [ CSm?[ A4Gm?\y \wc \ww\(@(@7-\ .OV?\ U?]y ]w ]ww*]ii ^z ^^& ^xx^n@®@^eff*ǨwA^z&vA^ ?~ ^ ? _[ _[ _nG_SSSSSSS DHl, \hnnnnnnnnn,, , \hnnnnnV`  a  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 { |  `q`q|||||||| bb cywwwwwwwww d      d"d dd d %d e      e# e$ e# e$ e # e $fy fw^ fwwwfo@m@?&$A#f )c?f +Jo?gy gw] gwwwg^@ު@gq= Z$sAgfffͣrAg [?g CZbx?hy hw_ hwwwhD@D@h= #|P!A~ hn h k?h R`?iy iw7 iwwwie@e@a2ǃJ1i ;7͵?i U?jy jw` jwwwjH@G@i "Aj 'S5?j Wz64?ky kw kwwwk?ku%~ kk 4~ k lz l^& lxxln@®@leff*ǨwAlG&vAl ?l ? m[ mSSSS{{{{{ nqn||||||||| pp qywwwwwwwww r      r"r rr r %r s      s# s$ s# s$ s # s $ty tw twwwt9@8@tRA~ tt ')|?t V[}?uy uw uwwwu@h@u WAuQ.eVAu 3ݎj)?u .Fj4?vy vw vwwwv@@@vzgNA~ vWs]v Rm.?v wDK?wy ww wwwww@p@wףpvTA~ w/C}w w̺K?w G|?xy xw xwwwx@@xZAxz>kZAx 8i/?x (0&?yy ywQ ywwwyr@q@U1+@0y KRo?y C!_l?zz z^8 zxxzn@®@zeff*ǨwAzG&vAz ?? {[ {SSSSwwwww |q||||| > 0,, \hnnn~,,, \hnx,PH 0(  >@U 33 UUUUUU BBBBBB 33  33##$$++rr dddddd rrrryK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 B ":#  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&U} $} }  } m}  } } } } } } $ } %%B&&;&;@& && & &; &; &x@ & & & & &&&&&& && &&&&&&&&&&& GU G9   ___   ____  ~ @    ____ :  M ____ `; \\\\\\\ILLLLL &bLLLLLLLLPPPPPLL0NLLLLLLLLLLLLLLLLLLLL% eMMMH 0LLLLLLLLLLLLLLLLLLLLL% f= ~ @ f LLL ~ @0 LLLLLLLLLLLLLLLLLLLLL% fg fLLLg 0 LLLLLLLLLLLLLLLLLLLLL% f N ~ 띄4 I LLL ~ 0 LLLLLLLLLLLLLLLLLLLLL%  > ~ 78 I LLL ~ 0 LLLLLLLLLLLLLLLLLLLLL%  @  Izt@ IB LLL ~ 0 LLLLLLLLLLLLLLLLLLLLL% !~   j  LLL ~  0LLLLLLLLLLLLLLLLLLLLL%  B~   j  LLL ~  0LLLLLLLLLLLLLLLLLLLLL% w"~  ILLL 0LLLLLLLLLLLLLLLLLLLLL%w ILLL 0LLLLLLLLLLLLLLLLLLLLL% I  N  LL ~  0LLLLLLLLLLLLLLLLLLLLL% TVVVW 0LLLLLLLLLLLLLLLLLLLLL% E~ ` ZOOOK 0LLLLLLLLLLLLLLLLLLLLL% F~  mmmmm 0LLLLLLLLLLLLLLLLLLLLL% H̺@0LLNLLLLLLLLLLLLLLLLLL% I~ 0LLLLLLLLLLLLLLLLLLLLL% Q~ 0LLLLLLLLLLLLLLLLLLLLL% ~ 0LLLLLLLLLLLLLLLLLLLLL% ~ 0LLLLLLLLLLLLLLLLLLLLL% w~   NJ~ juD&l, XJ2^bbbbrnnnn: !X"X # $; %; &x@'(@)*+,-./0123456789:;<=>X?  } !R  !Vi !V!VVV!  "Z""  $`K $\\\\\\\\\\\\a "%bLLLLLLLLLLLLL "&eMMMMMMMMMMMMH 'fL'LLLLLLLLLL ' kM' V ' lN"(ILLLLLLLLLLLLJ )I )NJ)LLLLLLLLL ~ ) ju"*ILLLLLLLLLL +I +N<+LLLLLLLLL ~ + + ~ + ju",ILLLLLLLLLL -I -NK-LLLLLLLLL ~ - - ~ - ju-X".ILLLLLLLLLL /I /NE/LLLLLLLLL ~ / / ~ / ju"0INLLLLLLLLL 1I 1N=1LLLLLLLLL ~ 1 1 ~ 1 ju"2ILLLLLLLLLL 3I 3N>3LLLLLLLLL ~ 3 3 ~ 3 ju"4ILLLLLLLLLL 5I 5N?5LLLLLLLLL ~ 5 5 ~ 5 ju"6INLLLLLLLLL 7I 7N@7LLLLLLLLL ~ 7 7 ~ 7 ju"8INLLLLLLLLL 9I 9NA9LLLLLLLLL ~ 9 9 ~ 9 ju":INLLLLLLLLL ;I ;NC;LLLLLLLLL ~ ; ; ~ ; ju$<ILLLLLLLLLL=T =}D=VVVVVVVVV ~ = = ~ = ju= >R >YiYYYYYYYYYYJ ?Z ?OOOOOOOOOOOOK D lP:2&&R&F&Z&d&Z&Z&Z&Z&Z&Z&Z(d2A  A$>@U   * ggD g2 &-  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&U} $} }  } I } } } } # } $$;;@           GU G9   __   ___  ~ @    ___ :  M  ___ L \\\\\\aILLLLL c<MMMMM d; ILLLLLQ I L LLLL oA I L LLLL~  I L LLLL~  IL L? LLL RILLLLLI LLLLLoAI LALLLL~ I LCLLLL~  IL LD LLLoAyILLLLLI PLLLL~ I LLLLL~  IL L LLL RILLLLL IL NG LLL~ TV}VVVW R LNVLL ZOOOOOh<*VH20<88:<88H88::$>@UOJ,,,* ggD g2 :0:C  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS o^XXLetter"^XX??&U} } #} m} m} } $ } I } $ :      hjj  Pjj  6kkq  2 2   zH N   (  i  jK0Rq  k    3  4  5  I+bK?'  l~ ;9fffևRA  m nY@@  o/A3337A  pUĉU  q  r  s~ T!A  cw   Ss  tQ@AG鬥A DZ l$ $ $::$$FFFFFFFP$FTFFFPFF !"#$%& '()*+,-./01234567 89  !u!" "v"" "# #w## #$ $x$$ $%& &&&(\FҋA&zA & 'y' (z() ){))>A)>A )* *6** *+ +|++t. +, ,7,, ,- -}-- -. .~.. ./ /// /0 000 01 111߸ ц 12 222FA2p&A 23 445 555Gu^A5Gai^A 56 666Gu^A6Gai^A67 7577(\FҋA7zA7898$FFFT$$TFFFFFFFFT$TPP> @d--- ggD g2 7 F3O#V  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS obXXLetter"bXX??&U} } #} m} m} } $ 7@@@      hjj   Pjj   kk  8   O       ~ p  ~ A  ~ x@  (#A  ~ )S"A  ~ j/   ~ [d  9~   ~ (b  :~ &  ~ JA  ~   ~   ~ ԧ@  ~   ~ @  ~  Dl$ $ $..$$@@@D@@$@@@@@@@@@@ !"#$%&'()*+,-./01234 56  ~  ! !!~ ! !" ""~ " "# ##~ # #$ $$~ $ $% %%~ %r %& &&~ &ͼ & ''( ((~ (P\@ () ))~ )\@ )* **~ * *+ ++~ + +, ,,~ ,  ,- --~ -@X@ -. ..~ . ./0 000Gu^A 012 22~ 2C/  234 444Gai^A 45 6y2@@@@@@@$@@@@@@@D@D>@d62558 ggD Oh+'0@HT` x Microsoft Excel@V@vn;՜.+,D՜.+,<HP X`hp x  FFELPPrivateCollection and WaterfallDistributionsBalance SheetIncome Statement&'Collection and Waterfall'!Print_AreaDistributions!Print_AreaFFELP!Print_Area'Income Statement'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesDistributions!Print_TitlesFFELP!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges  8@ _PID_HLINKSA{\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookVSummaryInformation(DocumentSummaryInformation8