ࡱ>  g2ɀ\pй Ba=  =Jq8@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1$Arial1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1Arial1.Times New Roman1Arial1Arial1Arial1.Times New Roman1Arial"$"#,##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#,##0.00;\(#,##0.00\) 0.0_);\(0.0\) #,##0.0#,##0.0000000000#,##0.000000000                                                                      ff + ) , *      P  P        `             a8      @  @    @    @  (   `  @  (@  h  @  `          (   (  ( @  h@  "@  h  h x   ("@@  " @   (  (@@  @ @   @  @@  (@ "8   @ ! (   (   (  `@  0  0 #8 #8   @  `@  h@  `  h @  h  `  `   H  "x@ @  "x@  "x@   h   h   h@   h@  h@  h  (  h@  "|@ @  "|@    + L $ & ' ( '8 ) * ) )< )<a )<` ) +  !p "<   $  - . .  &  (  *  ,   $  $ a @  $  4   d  $   #|  #|   "|@@  "|@  $  $@  $!@  l@  l@  "|@  "|@  4  $  $@  $!@ *x@ *x@     # # )< / 0 / /<` "x @ "x@ @ "x!@ @ !8  <  ("@@  H !x@ !x  !x  !x a!  h@@  h@   h@   h  @   h  "x@@ *x  @  "x@@  "| @  "| @  "|!@ @  "x@  "|  "|  "|  "x@  "|  "|  "|    h@   h@   l  "|  "|   h@@   l@  l@  h  @  H  h  h@@  h@  h@ @  h  @  d   |@ @   |@   |!@ @   |@   |!@   x@   x   h@@  h@   h@   h@ @   l  @  "|@   l@  "|!@  "|@   l@  "|!@   h@   l  "|@   l@  "|!@   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@ "p   !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@   h  l   l   L  (  $@  $  $@  $   *|@ "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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0]-&Currency.. Currency [0]/Explanatory Text65Explanatory Text0 : Followed Hyperlink 1GoodGood2 Heading 1( Heading 13 Heading 2( Heading 24 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7Input Input8 Linked Cell, Linked Cell 9Neutral$Neutral"Normal:Normal - Style1 ;Note Note <Output"Output=$Percent >Title Title ?Total Total@ Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` NkFFELP-Private @,Collection and Waterfall[ Distributionsh Balance SheetIncome Statement  ;d   ;X  ;   ;|   ;  ;  ;   ;8fffP0@~v0   3 A@@   Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve AccountReserve Amt Required Total AssetsSenior Parity %Total Parity % In School CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 Fees%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation Loans800 + As of DateBal after Waterfall Cumulative Default RateAuction Status Subsidized Stafford LoansUnsubsidized Stafford Loans(Student Loan Backed Reporting Mixed Deal1995 AFailed1995 B1995 C1996 F1996 G1996 H1998 K1998 L1998 M1998 O2000 R2000 S2000 T2001 V2001 W2001 X2001 Y2001 Z2001 AA2002 BB2002 CC2002 DD1995 Master Trust2003 GG2003 HH2003 II2003 JJ2003 KK2003 LL2004 MM2004 NN2004 PP2004 OO2005 RR2005 SS2006 UU2006 VV2007 WW2007 XX2007 YY 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 Medical 92428C DB 7 92428C DC 5 92428C DD 3 92428C DW 1 92428C DX 9 92428C DY 7 92428C EF 7 92428C EA 8 92428C EB 6 92428C EC 4 92428C ED 2 92428C EE 0 92428C EG 5 92428C EH 3 92428C EJ 9 92428C EM 2 92428C EN 0 92428C EP 5 92428C EQ 3 92428C ER 1 92428C ES 9 92428C ET 7 92428C EU 4 92428C EV 2 92428C EW 0 92428C EX 8 92428C EZ 3 92428C FA 7 92428C FC 3 92428C FD 1 92428C FE 9 92428C FF 6 92428C FG 4 92428C DG 6 92428C DH 4 92428C DJ 0 92428C DN 1 92428C DP 6 92428C DQ 4 92428C DS 0Grad / PLUS Loans&йAMBAC 1995 Indenture 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 Sub Bond Payable Bond Interest Payable# Sub Bond Interest Payable" VT Value Rebates Payable% Accrued Yield - US Treasury' Accrued Rebates - US Treasury Default Fee Payable+ 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 RatioSenior Parity Ratio@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower Recoveries Recovery RateCumulative Net Loss!First: Bond Insurance Premium Due>Second: Principal and Interest Due on Senior Bonds OutstandingBThird: Principal and Interest Due on Subordinate Bonds OutstandingTotal Fees and Program Expenses!Fourth: Fees and Program ExpensesEFifth: Other amounts due to Bond Insurer or Liquidity Facility Issuer*Available Funds at Beginning of Period (a)N(a) Footnotes: Available Funds is sum of Revenue and Loan Acquisition Accounts1995Trust2003 FF2) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offsServicing FeesIndenture Trustee FeesAuction Agent Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis FeesD Loans for which claims have been filed as of Distribution Date.Remaining Amount Available for Bond Redemption 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 EdExemptTaxable 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 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)Includes Non-Guaranteed FFELinvestorrelations@vsac.org FIB SAP 650 - 699 700 - 749 750 - 7997Total Interest Distribution on Senior Bonds Outstanding0Cash Used to Redeem Bond Principal during PeriodAmbac 1995 IndentureQuarterly Income Statement 1995 TrustBond 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 Sub Bond 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 <AAnalysis 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 PeriodTSixth: Payment to Debt Service Reserve Account if necessary to meet minimum required 6/30/2011 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)9Private loan portfolio includes Non-guaranteed FFEL loans7/1/11 - 9/30/11 9/30/20117/1/2011- 9/30/2011*Periodic Principal Distribution Amount DuePeriodic Principal Paid (a)Principal Shortfall7Principal Distributions are voluntary early retirementsN/AD iDtDEF&F)G42H=IIwJKKK%L0LL}M N N O {O O [Pf Q Q RSTUWXXcXYc ZZ[\/]:*^5_)P`[`abcdefgkhccB g2ɀ ,oqsgc)  dMbP?_*+%; i A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?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??&U} v} v} v} m v}  v} v} v} v} v} v} v} $v} v} v} mv} v} $ v;;      ; @  Y x >      q     ~ @          P D     zz 1  " |zzzzzzzzzzzz     ~  V    T -| zZ  wF%u{? w[`vA`vA׫W^U@ \5AuAuA  F㈐?~  v@| z\  xa+ey? x[`vA`vA8p.@ IALsALsA  r"$?~  v@| z]  xa+ey? x[`vA`vAlٲek@ `vA`vA  q?~  v@| z^  xa+ey? x[wAhuAΝ;w:@ jAuAuA  F㈐?~  m@| z_  x-C6z? x[wAžPB @ žž  p?~  m@| z`  xa+ey? x[wAwA-[l@ wAwA  keJ?~  m@| za  xxĬw? x[A?~R@ O"Agg  q`$?~  `@| zb  x/$u? x[A 8@     54?~  `@| zc  x-=v? x[*  p@   u`ik?~  `@| zd  x~  x[6cA`@ | ze  x-=v? x[BI BI >H]!@ BI BI  9l ?~  @| zf  xǺv? x[BI Bߤ 8pq@ Bߤ Bߤ  djS?~  @| zg  x-=v? x[BI BZ|p@ BZBZ  {?~  @| zh  xtF_x? x[8|A8|AsΝ@ 8|A8|A  8ZNa?~  @?@| zi  xxĬw? x[Н;w>f@   3Տq ĕ?~  @?@| zj  x~  x[*whTA\%AQAQA  'Q&h7k?~  m@| zk  x~  x[*wGAGAGA  o$b?~  m@| zl  xϛTx? x[wABB@ BB  |M.?~  @?@DlDRRD662& !"#$%&'()*+,-./0123456789 : ;;<=>? | zm  x )sx? x[ wAB b_X@ `&Aōō  :e?~ m@!| !zn ! !x!~jtx? !x[*!»a »a C»a »a ! #ʜ?~ ! m@"| "zo " "x"a+ey? "x[*"d d YAd d " I1uӜ?~ " m@#| #zp # #x#~jtx? #x[*# °`x@>Ažž # p?~ # m@$| $z $ $x$F%u{? $x[$,wA$1bĈF@$ wAwA $ keJ?~ $ %@%| %zr % %x~ % %x[6%AAA @ &| &zs & &x&~jtx? &x[*&ׇA @>Ak k & ,K?~ & @'| 'zt ' 'x'a+ey? 'x['X X 'PBP@' j@BK BK ' /?~ ' @(| (zu ( (x(a+ey? (x[(X X ( [ @( X X ( $U4?~ ( @)| )zv ) )x)F%u{? )x[) v,)lٲeG@) jA   ) Z*?~ ) @*| *zw * *x*-C6z? *x[*ׇAׇA*Ν;w@* ׇAׇA * keJ?~ * @+| +zx + +x+-C6j? +x[*+SSsx A + ޮ?~ + @@,| ,zy , ,x,_Qk? ,x[*,KK YAKK , T?~ , @@-| -z{ - -x~ - -x[*- CAU^U^ - |?~ - @@.| .zz . .x._Qk? .x[. LA.Qݡ@. 0A  . r_?~ . @@/| /z| / /x~ / /x[*/A"8QjA"8"8 / 7 !m?~ / @0| 0z} 0 0x~ 0 0x[*0A"w"w"w 0 7$ ?~ 0 @1| 1z~ 1 1x1-C6j? 1x[*1؋A" " " 1 UςR?~ 1 #@2| 2z 2 2x2-C6j? 2x[*2؋A؋A@؋A؋A 2 . ]?~ 2 #@3| 3z 3 3x3-C6j? 3x[*3Bd3'dd 3 Nׄ?~ 3 @Q@4| 4z 4 4x4-C6j? 4x[*4BBc:BB 4 s^Pئ?~ 4 @Q@5| 5z 5 5x~ 5 5x[*5Muuu 5 i'?~ 5 @Q@"6}{yy 7} 7Z'7y79A7r&A7~r9A~ 7 ` 7 J%A7 J%A~ 7 ?7 8 8~ 8~ 8N~~~~~N~ 9r 9 ":NNNNNNNNNNNNNN ;3 ;Nnnnnn "<|zzzzzzNnnnnn = = = ==Nnnnnn >| >z >zzz>D\AD\A>Nnnnnn ?| ?z ?zzz?^AFD\A?Nnnnnn Dl&F2&2&TZ@ABCDEFG H I;JKLMNOPQRSTUVWXYZ[\]^_"@|zzzzNnnnnn A| Az  AzzzA= ˌfA~ AP&AG?&iAANnnnnn B| Bz  BzzzBQXABXXgB?$ABNnnnnn "C|zzzzNnnnnn D| DY DzzzDuADߥdDHz>OADNnnnnn "E|zzzzNnnnnn F F~~~~~~Nnnnnn Gr GNnnnnn "HvvvvvvvvNnnnnn I4 INnnnnn "J|zzzzzzNnnnnn K K K KKNnnnnn L L(L7nnnnn M| Mz) MzzzMyAM@ ׁ]MHj<-&AM8nnnnn N| Nz NzzzNG|}~ NNG|}N7nnnnn O| Oz OzzzO333{AO\…OQLr{AONnnnnn P| Pz/ PzzzP;/Fb P(\@PNnnnnn Q| Qz0 QzzzQzjUQ(\EAQ333SeTQNnnnnn R| Rz RzzzR/>DGRNnnnnn S| Sz1 SzzzSuASߥdSHz>OASNnnnnn T| Tz TzzzTGVATfffFTGVATNnnnnn U| Uz UzzzUםU= ף8AUNnnnnn V| VY VzzzV33(,AVp=BֈVGueAVvNNNNN W|YzzzNX| XY*XzzzNY| Yz+ YzzzYr&A~ YYJ%AYNZ| Zz2 Zzzz~ Zg Zfff&D2A~ Z[^'ZN[| [z3 [zzz[[N\| \z4 \zzz\\N]| ]z ]zzz]  ]N^| ^z ^zzz^Hz,tA~ ^^Hz,tA^N_| _z _zzz_X@D_ND l&pt&t&22&2&T:tptftZttft0d`NNNd`abcdefg h i;jklmnopqr@stuvwxy z {;|}~`| `z `zzz``Na| az azzza; #Ua(aNb| bY, bYYYb( Ab= w(b ׃7L7Abvc|zzzzNd| dz dzzzd{ѭ?ddff0?dNe} e{ e{{{e{ѭ?eeff0?eN f f~~~~~~N gr gNnnnnn h nnnnn i0ii nnnnn j|zzzzzzj nnnnn k k k kkvnnnnnvl l llgf&Alm= lz4WMAlnnnnn m| mz mzzzmԀsAmnQ}mGsAm nnnnn n|zzzznn nnnnn o| oY oYYYo!0tAon \oSdAo nnnnn p|zzzznp nnnnn q| qz qzzzqV8ë?qoq .Cͯ?q nnnnn r| rz( rzzzr ^w-`f@ror Y^tvPf@r nnnnn s| sz szzzs Ap As nnnnn t| tz tzzzt P<@p @t nnnnn u} u{. u{{{uU9q@uq #3\uX=T@u nnnnn v|zzzzzzv nnnnn w}zzzzzzw nnnnn x x~~~~~~x nnnnn yryy nnnnn zNNNNNNNNz iiiii {N {2{N {t{ooo\ii "|N}{{zN^___`ii }N;<= }|}Nklll ~ } j@ } ii ~N ~>} ~? ~@ ~~~NWNNN0ii N |AzBwA94+:W?c\cwo8 BN i KKK  fffYA  ii D lNZh``(2:.Vtr.r.jjXXr..::.P&R^   ;@ @ ;@N CA)\vA~r?dAZQ DN i KKK  33sA ii N |EQ_AF"\S? GBN i KKK  ף|pA ii NH  N pU KKK  ݪ? ii N >} ? @ ~ N iKKKii N IzAzA9WB5?fQ\B6K@ JN i KKK  ףcJA ii N IAHz̍pA:{\?g˼]ۯI@ KN i KKK ~ ii N I{A333T[A:sW?gD>;H@ KN p KKK  xt? ii N I!AG A:gŲ¾?g\r F@ KN | KKK  PqA ii N LAףp]TA1E1u?h`lM@ MN  PPP  ^zt? ii N NE*\}XAF=jĪ? z7 W NNN0ii N O&Pz4WMA~ Q?wrsttuii NRSSSTNN iiiii N U tVVWNN iiiii NXYYYZNN iiiii  5zz n$|zzzzzzzzznnnn "  % nnnn # $ # $ # $ nnnn| z# zzz {@  @z{AzBwA e8ך? 5+:W? nnnn| z$ zzz @ ` @ףX#dAHz{A r *?  Dڥ5? nnnn| z zzz @ @z>ApAHz̍pA ? {\? nnnn| z" zzz k@ @juA)\vA ‹T? ~r? nnnn| z% zzz @ @Q.A333T[A ש-l ܨ? tW? nnnn| z! zzz ^@ @hTnAG A 5{2G? gŲ¾? nnnn| z zzz@@333U7YAp=)TA `x? jCu? nnnn} Z& {{AA ff&A z4WMA !?"?  nnnn "~~~~~~~~#$nnnn r"%&nnnnzzzzzzzz nnn 6zz n$|zzzzzzzzznnnnD,lltpV.N.:(fz44,: @ ;@@  ;@ "  % nnnn # $ '# ($ # $ nnnn| z zzz @  @,UAQwA 9*O"? I"'? nnnn| z! zzz @ վ@t9lAfWA :$\4? g]? nnnn| z zzz @ @rAffftqA :kضW? S\G? nnnn| z zzz @ D@GpAףp5rA :? _? nnnn| z zzz ̖@ p@GddAףp`iA ::>Պ? X? nnnn| z zzz @ @333[Ը`AףpSbA :%Ĝ}? G/? nnnn| z zzz |@ `@(\PAz,^A :0u? GI? nnnn| z zzz @ @[mgvŏTA :@Xx? F,{? nnnn| z zzz @ @SkRY :;8"v? '%2r? nnnn| z zzz @ y@KRB :BTDq? B6*,Tl? nnnn| z  zzz@p@Px@㘅)QyCA 8:a? KbTi? nnnn} Z {{ @0@ Gb2A QX6A !?"?  nnnn W N N?NNNNNN)*nnnn r"%&nnnnzzzzzzzzz nnn 7zz n$|zzzzzzzzznnnn+,,,- "  % nnnn+,,,- # $ # $ # $ nnnn zX . @ b@Hp;A= WA 0o? Zrx? nnnn| zW zz/ @ @l@Q OAGUA ʵ? C- &w? nnnn| z zz/ @ @{AAq= ̖A p/鷷? =% O? nnnn| z zz/ p@ @gXA8c8c    ??`T9`T`T@`$H$p?AutoShape 1S"0e @xXx] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 3S"0e @mXm] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`$H$p?AutoShape 5S"0e @pXp] `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 @%] `><U }} ~~   7yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2ɀ  }<B ((  dMbP?_*+%0 R A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?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"KXX??&U} v} v} v} m v} $ v} v} Iv} v} Iv} Iv} v} v} Iv} I v} v} $ v};; @@@    ; @  @  ; Y >      q     ~ @          P D       nnnnn  |zzzzzz nnnnn    [  nnnnn    LGNlA 1@\[ \BA nnnnn | z zzzt=`A أpWz0`A nnnnn | Y YYY33:>A ;[33sLA nnnnn |zzzz  nnnnn | z zzzje?  ;Itޢ? nnnnn | z( zzz ej@  j@ nnnnn | z zzz @ ؃ Q@ nnnnn | z zzz @@ @k @ nnnnn | z. zzzIv@ VM/g^m,@ nnnnn | z, zzz2b@ 3s;f@ nnnnn | z. zzz2 KQ@ 3A~q@ nnnnn } {/ {{{4{v|v@56jމ@ nnnnn W N 7-NNNN0 nnnnn r u nnnnn NNNNNNNN nnnnn N  u oo\ N}{{z^__` N;<= | WNN ~  a@N >} ? @ ~iKKq D lDTTF66:.Rrrr.jjXXrjjjNN.H(H ! " # $ % & ' ( ) * +  , - .  0  1 ;2 @3 4 5 6 7 8 9 : ; < = >  ? @  N | Aףp1tA 9[K9m? c5͒͗8 B i KK ~ L!N !C!Az5} $? $@ $~$ $i $KK %N %Iz%A4,A%9K较)?%f̣!@C@ %J%r %i %KK ~ % GA&N &I&AR}AZnA&:Mۑ?&gUx&E@ &K&s &i &KK ~ & ?'N 'I{'A333[{QpA':x+?'g8.o@@ 'K's 'p 'KK ' Il B?(N (I!~ (A(:/0$?(gߦiR@ (K(s (| (KK ( (\HTąA)N )L)A)hi ~P@ )M)7 ) )PP ) [Ý?*N *N*EzgsA*FQyyNo? *z7 *W *YKq +N +O&+P\BA~ +Q?+wr] ,NRSSSTNN-N -U -t-VVWNN.NXYYYZNN 191 2|zzzzzzzzz 3 3"3 33 3 %3 4 4# 4$ 4# 4$ 4 # 4 $5| 5z 5zzz5 @ r@5̀wwA5ףp1tA5 |^n?5 [K9m?6| 6z$ 6zzz6 @@ `@6pHA64,A6 CH}:?6 K较)?7| 7z& 7zzz7 l@ @7ףpmplA7R}AZnA7 o꿨?7 Mۑ?8| 8z" 8zzz8 J@ r@8(4pA8z5r>%& ?zzzzzzzzzz BXtXjjP:, \hnjx,,@ ;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 [ \ ] ^ _  @:@ A|zzzzzzzzz B B"B BB B %B C C# C$ C'# C($ C # C $D| Dz DzzzD @ ,@DHzۧAD#AD ]!֥?D Z8Wq?E| Ez! EzzzE |@ F@E)\*PwAERPsAE 2"?E  zw?F| Fz FzzzF Ѓ@ @ EfGqMeF QF2?F (+ב?G| Gz GzzzG @ @GQ0UAGh\1]AG YZ>?G aOzX?H| Hz HzzzH Px@ Ȃ@'Lz^|H Ȍv?H ʻ|?I| Iz IzzzI {@ 0{@GbYI m.k*?I 8?J| Jz JzzzJ a@ `w@XEW^EJ >Kr?J +aIo?K| Kz KzzzK  n@ @j@[,o(K UK~?K 2+3|?L| Lz LzzzL `j@ j@2,W%(L 93Q~?L ҃&|?M| Mz MzzzM [@ a@; M (t?M |u?N| Nz  NzzzN`h@`f@WW=N y-o?N q3zr%o?O} OZ O{{O@@O zOŭAO > WAO !?"? PW PNNNNNNNN)* QrQ%& RNNNNNNNNN)) S;S T|zzzzzzzzz U+,,,- U"U UU U %U V+,,,- V# V$ V'# V($ V # V $W Wz W.W @ U@WAWq= .ZAW 4.}?W ]iم?X| Xz Xzz/X c@ @XG@)AXRh{AX ʂZi?X [?Y| Yz Yzz/Y @ T@Y333aAYq= IAY M ?Y `B1i?Z| Zz Zzz/Z @ x@fxDvZ EiĐ?Z KzӐ?[| [z [zz/[ j@ i@g[#1A[ QFo?[ c(o?\| \z \zz/\ g@ f@w+\ 8e?\ %uIe?]| ]zB ]zz/]`@a@ ] 5b&S?] qe:X?^} ^Z& ^{{^@Q@^ LGNlA^ ]BA^ !?"? _W _W _NC_NNNNNNN0 Dl, \hnnnnnnnnx,, , \hnznnx`  a  b ;c @d @e f g h i j k l m n  o  p ;q r s t u v w x y z { |  `r`r b<b c|zzzzzzzzz d+,,,, d"d dd d %d e+,,,, e# e$ e# e$ e # e $f| fz fzzzf X@  @fq= [vAfףp^uAf 6X/Jj?f  7vjU?g| gz gzzzg @@  @gGaAg333RoAg ؾ?g 1gn?h| hz hzzzh u@ u@RjkAjh l>?h O3+?i| iz7 izzzi `@ @i(\UxAi(\$wAi V"?i 1?j| jz jzzzj @ P@jYRYAj(\.XAj Dv?j HfZ?k| kz kzzzka@c@k\7AkףzAk FVR?k _K˽$W?l} lZ& l{{l@Q@l LGNlAl ]BAl !?"? mW mNNNN~~~~~ nrn p=p q|zzzzzzzzz r+,,,, r"r rr r %r s+,,,, s# s$ s# s$ s # s $t| tz@ tzzzt +@ @t: <` 0,, \hnx,,, \hx,PH 0(  ><U 33 UUUUUU BBBBBB 33  33##$$++rr dddddd rrrr7yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2ɀ  g=2KALXZ  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 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\ez GGGGG F?A C GGG ~ 0 GGGGGGGGGGGGGGGGGGGGG% C G@ GGGGG~ K C GGG ~ 0 GGGGGGGGGGGGGGGGGGGGG%C GGGGGG~ D\A  i  GGG ~  0GGGGGGGGGGGGGGGGGGGGG% CG GBGGGG~   i  GGG ~  O@0GGGGGGGGGGGGGGGGGGGGG%CGGGGGG  C  GGG  NTUA0GGGGGGGGGGGGGGGGGGGGG%C GEGGGGGfffYA  C  GGG ~  0GGGGGGGGGGGGGGGGGGGGG%C GFGGGGG~  C  I  GG  q= QVA0GGGGGGGGGGGGGGGGGGGGG%C GHGGGGG~ {' OQQQR 0GGGGGGGGGGGGGGGGGGGGG%C GIGGGGG~  VJJJF 0GGGGGGGGGGGGGGGGGGGGG%C GJGGGGG~  nnnnn 0GGGGGGGGGGGGGGGGGGGGG%C GGGGGG~ K0E0GGIGGGGGGGGGGGGGGGGGG%C GGGGGG~ ˛˼0GGGGGGGGGGGGGGGGGGGGG%C KGGGGG~ 0GGGGGGGGGGGGGGGGGGGGG%CGGGGGG0GGGGGGGGGGGGGGGGGGGGG%CGGGGGG0GGGGGGGGGGGGGGGGGGGGG%CGGGGGGCGGGGGGCGGGGGGCGGGGGG CG IKGGGGL;ADFl, XJ2^bb~nnnNN !S"S # $; %; &x@'(@)*+,-./0123456789:;<=>? OQQQQQR !M!TfTTTTU!  "V"ggggggh"  $\L $XXXXXXXXXXXX] "%^GGGGGGGGGGGGG "&bHHHHHHHHHHHHB 'cM'GGGGGGGGGG ' lN' Q ' mO"(CGGGGGGGGGGGGD )C )IK)GGGGGGGGG ) L;A"*CGGGGGGGGGG +C +I+GGGGGGGGG ~ + + + L;A",CGGGGGGGGGG -C -I-GGGGGGGGG .CG .GZ.GGGGGGGG . (\'@ . /CG /G\/GGGGGGGG ~ / A / 0CG 0G]0GGGGGGGG ~ 0 0 1CG 1G^1GGGGGGGG ~ 1 @ 1 2CG 2G_2GGGGGGGG ~ 2 2 3CG 3G`3GGGGGGGG ~ 3 3 4CG 4Ga4GGGGGGGG ~ 4 @ 4 5CG 5Gb5GGGGGGGG ~ 5 5 6CG 6Gc6GGGGGGGG ~ 6 6 7CG 7Ge7GGGGGGGG ~ 7 7 8CG 8Gf8GGGGGGGG ~ 8 8 9CG 9Gg9GGGGGGGG ~ 9 9 :CG :Gh:GGGGGGGG ~ : : ;CG ;Gi;GGGGGGGG ~ ; ; <CG <Gj<GGGGGGGG ~ < A < =CG =Gk=GGGGGGGG ~ = 5A = >CG >Gl>GGGGGGGG ~ > > ?CG ?Gm?GGGGGGGG ~ ? e ? D l::2&&R&J&^&:VRRRRRRRRRRRRRRRR@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_ @CG @Gn@GGGGGGGG ~ @ @ ACG AGoAGGGGGGGG ~ A A BCG BGpBGGGGGGGG ~ B @@ B CCG CGCGGGGGGGG ~ C C DCG DGrDGGGGGGGG ~ D kB D ECG EGsEGGGGGGGG ~ E U@ E FCG FGtFGGGGGGGG ~ F @ F GCG GGuGGGGGGGGG ~ G G HCG HGvHGGGGGGGG ~ H A@ H ICG IGwIGGGGGGGG ~ I I JCG JGxJGGGGGGGG ~ J p@ J KCG KGyKGGGGGGGG ~ K K LCG LG{LGGGGGGGG ~ L L MCG MGzMGGGGGGGG ~ M ?@ M NCG NG|NGGGGGGGG N (Q@ N OCG OG}OGGGGGGGG ~ O 7 O PCG PG~PGGGGGGGG ~ P P QCG QGQGGGGGGGG ~ Q Q RCG RGRGGGGGGGG ~ R R SCG SGSGGGGGGGG ~ S S TCG TGTGGGGGGGG "UCGGGGGGGGGG VC VGJVGGGGGGGGG V  AV V 233.rA"WCGGGGGGGGGG XC XIXGGGGGGGGG ~ X X X 233.rA"YCIGGGGGGGGG ZC ZIZGGGGGGGGG Z q= QVAZ Z Fz!A"[CGGGGGGGGGG \C \I\GGGGGGGGG ~ \ \ \ Fz!A"]CGGGGGGGGGG ^C ^Iw^GGGGGGGGG ~ ^ ^ ^ Fz!A"_CIGGGGGGGGG D lRRRRRRRRRRRRRRVRRRRR<&b&^&b&^&^`abcSd f`C `I`GGGGGGGGG ` Fz!A$aCGGGGGGGGGGbO bKbQQQQQQQQQ ~ b 2 b b Fz>OAb cM cTfTTTTTTTTTTD dV dJJJJJJJJJJJJF fdJ(h22PH0 0(   ><Ubbb* 7ggD g2ɀ ]am8  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"0XX?Q?&U} $} }  } I } } } } $ } %%].;;@          .......... . ..... AY A9   [[[   [[[[  ~ @    [[[[ :   [[[[ < XXXXXX]CGGGGG _HHHHHHBG CGGGGG jS~ @ k C G) GGGGk ş͡@A k C G* GGGGG  A G C G+ GGGGG  A G CG G? GGGG  GCGGGGGGGC KGGGGG~r9AGC GAGGGGG~ GC GCGGGGG~  CG GDGGGG~r9ACGGGGGGC KGGGGG~ C GGGGGG~ `  CG GGGGG CGGGGGGG CG IGGGGGfffRAGEJJJJJJFG _<HHHHH `Z `\ `]  `^  `_  ``  `a  `b `c `d `e `f `g ah -.CGGGGGLLLLLLLLLLLLLDC G)GGGG@;[2y@lٲek@ TE@ PB @ -[l@ )"o@ 8@p@>H]!@8pq@|p@sΝ@C G*GGGG(\'@TA@@C G+GGGG(\'@TA@@D, l, XJ2<HHHFHDDJDDFJ2 !"#$%&'()*+,-. / 0123456789:;<=>? CG G? GGG              .!CGGGGG"C "G"GGGG"׫W^U@"8p.@"lٲek@" Ν;w:@" PB @" -[l@" ?~R@" 8@"p@">H]!@"8pq@"|p@"sΝ@#C #GA#GGGGZ#$C $GC$GGGGZ$ %CG %GD %GGG%׫W^U@%8p.@%lٲek@% Ν;w:@% PB @% -[l@% ?~R@% 8@%p@%>H]!@%8pq@%|p@%sΝ@.&CGGGGG'C 'K'GGGGZ'(C (G(GGGGZ(\5AIAjAO"A )CG )G )GGG ) ) ) )  )  )  )  )  ) ) ) ) ) ).*CGGGGG +CG +IG +GGGZ+d!7QcC3O.,OQQQQzzzzzzzzzzzz|} -M -GI -y&-GG{ .V,.JJJJJeeeeeeeeeeeeeF/ 0_<0HHHHH 0`i 0`j 0`k 0 `l 0 `m 0 `n 0 `o 0 `p 0` 0`r 0`s 0`t 0`u 0av.1CGGGGGLLLLLLLLLLLLLD2C 2G)2GGGG2Н;w>f@2A5A2 B@2 H>i @2 CYAx(@ 21bĈF@2kB#2ۃutQ@2 [ @2E/I]@3C 3G*3GGGGZ3A5Ae@@kBU@@A@4C 4G+4GGGGZ4A5Ae@@kBU@@A@ 5CG 5G? 5GGG 5 5 5 5  5  5  5  5  5 5 5 5 5 5.6CGGGGG7C 7G7GGGG7Н;w>f@77 B@7 b_X@7 CYAx@ 71bĈF@7 @7PBP@7 [ @7lٲeG@8C 8GA8GGGGZ89C 9GC9GGGGZ9 :CG :GD :GGG:Н;w>f@:: B@: b_X@: CYAx@ :1bĈF@: @:PBP@: [ @:lٲeG@.;CGGGGG<C <K<GGGGZ<=C =G=GGGGZ=\%A`&A>AA>Aj@jA >CG >G >GGG > > > >  >  >  >  >  > > > > > >.?CGGGGGD0l2222T> 222@ABC D EFGHIJKLMNOPQRSTUVWX Z[\ @CG @IG @GGG<@$5Ax>A@GeA@c/P1y .AOQQQQzzzzzzzzzzzz|} BM BGI By&BGG{ CV,CJJJJJeeeeeeeeeeeeeF E_<EHHHHH E`w E`x E`y E `{ E `z E `| E `} E `~ E` E` E` E` E`a.FCGGGGGLLLLLLLLLLLLLDGC GG)GGGGGGΝ;w@GW?y YA? G (Q@*G 7 @3'c: GHC HG*HGGGG$Hp@?@ H (Q@*H 7  HIC IG+IGGGG$Ip@?@ I (Q@*I 7  I JCG JG? JGGG J J J J  J  J  J  J  J J J J J.KCGGGGGLC LGLGGGGLΝ;w@Lsx YA L Qݡ@0L @3'c: LMC MGAMGGGGNM MNC NGCNGGGGNN N OCG OGD OGGGOΝ;w@Osx YA O Qݡ@0O @3'c: O.PCGGGGGQC QKQGGGGNQ QRC RGRGGGGNR A CA0AjA R SCG SG SGGG S S S S  S  S  S  S  S S S S S.TCGGGGG UCG UIG UGGGNU CA _: 7  U.VOQQQQzzzzzzzzzzzz|} WM WGI Wy&WGG{ XV,XJJJJJeeeeeeeeeeeeeF Z[\< 2T>22222T> PH@0(  ><U\\\* 7ggD g2ɀ :]c  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?M\\Bolton\3A-S16-FINANCE?dXXLetter.HP LaserJet 4050 Series PCL 62xeOA44 0FbGa &êC̪p"Yvwd@?8cT֞Q7$/J5ZxOz<ފSiaM&t@s]Qq6#nF-ױ{yO(oo!pK0LU-~ ~y~ "w@QQB(>'o⫐c_ħ$Ca@.Cr2^E{| |AqAIC?.U\ezOA   ~ ;/F(\@  yAHj<-&A  G|}G|}  sԴk  .'P  333{AQLr{A  Eq= 5@A~ /p{1  F]{/\  ՈAff6ҹA   GVAGVA D l$ $ $:::$$FTTFT$PTTFFTPTT$ !"# $%&'()*+,-./0123456 789  ~  = ף8A ! !!!Q2ZA!WA !"# ###33(,A#GueA # $$ %%& &&&r&A&J%A &' ''' '( (((g [^' () ))) )* ***  *+ +++p="sA+p="sA +, ,,,11 ,- --- -. ...D ./ /// /0 00~ 0; 0( 01 111( A1 ׃7L7A 12 334 444ףp9A4= $A 45 555ףp9A5= $A 56 656633(,A6GueA 88:8{ѭ? $D#DDDDD1:8ff0?9$D#DDDDD1 99G9{ѭ?81D#DDDDD1D'D)G9ff0?91D#DDDDD1D'D)8H PTT$$TFFFFTFFFFPT$TTF><df0b0999 7ggD g2ɀ 6غ  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?M\\Bolton\3A-S16-FINANCE?dXXLetter.HP LaserJet 4050 Series PCL 62xeOA44 0FbGa &êC̪p"Yvwd@?8cT֞Q7$/J5ZxOz<ފSiaM&t@s]Qq6#nF-ױ{yO(oo!pK0LU-~ ~y~ "w@QQB(>'o⫐c_ħ$Ca@.Cr2^E{| |AqAIC?.U\ez<d;;; 7ggD Oh+'0HPp Katharine A. ArmstrongйMicrosoft Excel@N~@0]ir@-X;՜.+,D՜.+,x4 PXh px й FFELPPrivateCollection and WaterfallDistributionsBalance SheetIncome Statement&'Collection and Waterfall'!Print_AreaDistributions!Print_AreaFFELP!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesDistributions!Print_TitlesFFELP!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges 8@ _PID_HLINKSA{\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/HOhttp://www.vsac.org/{\"mailto:investorrelations@vsac.org  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbookTSummaryInformation(DocumentSummaryInformation8