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  `@ @   @  `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H  "x@ @   "x@ @   "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @     + L $ & ' ( '8@ @ ) * ) )<@  )<a@  )<`@ @ ) +  !p @ @   $  - . .  &  (  *  ,   d  #| @ @   #| @ @   "|@ @   l@ @   "|@ @   "|@ @   *x@ @  *x@ @  )<@ @ / 0 / /<`@ @  H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *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 @ @   "|@ @    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@ @   !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 !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @    h@ @    |@ @    |@ @    |@ @  # %  h@ @   l  h  L  l@ @     h  *|@ @   h@ @   h @ @  "x@ @   ` @ @  "p @ @  "x@ @  !x@ @  !x  !x  !x @ @  "x!@ @   D   l  % l   h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   d a@ @   `@ @  ! h   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   D  d@ @  #X #\  D  h"@ @   h@ @   p@ @   t @ @   p  t @ @   d @ @  !x  |  ` @ @   `@ @   ` @ @   `@ @   d@ @   d!@ @   d@ @   d!@ @   d@ @   d @ @   d @ @   ` @ @   `!@ @   `!@ @   d!@ @   `! @ @  "x@ @  "x @ @  a! @ @   !x @ @   !x @ @  "x@ @  "x@ @   ` @ @   "|@ @  "p @ @  "x@ @  "x@ @  "x @ @  "x@ @  "x @ @   ` @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "X !x  !x  !x @ @   !|  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$1Accent6(BadBad) Calculation, Calculation* Check Cell* Check Cell+ Comma,( Comma [0] -Comma 2.&Currency/. Currency [0]0Explanatory Text65Explanatory Text 1GoodGood2 Heading 1( Heading 13 Heading 2( Heading 24 Heading 3( Heading 35 Heading 4( Heading 46( Hyperlink 7Input Input8 Linked Cell, Linked Cell 9Neutral$Neutral"Normal:Normal - Style1 ;Normal 2 <Normal 3 =Normal 4 >Normal 5 ?Note Note @Output"OutputA$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` kFFELPPrivate SCollection and Waterfall4 DistributionsQ Balance SheetfIncome Statement&  ;M   ;?   ;   ;5  ;|   ;  ;  ;   ;8ZR3 A@@   wIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of BorrowersReserve AccountReserve Amt Required Total AssetsSenior Parity %Total Parity % In School CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Total Liabilities and Net Assets Balance Sheet Proprietary Total Balance$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 WaterfallAuction Status Subsidized Stafford LoansUnsubsidized Stafford Loans(Student Loan Backed Reporting Mixed DealFailed1998 L2001 X2001 Y2001 AA2002 DD1995 Master Trust2003 KK2004 PP2004 OO2005 RR2005 SS2006 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 EF 7 92428C EC 4 92428C ED 2 92428C EJ 9 92428C ES 9 92428C EW 0 92428C EX 8 92428C EZ 3 92428C FA 7 92428C FD 1 92428C FE 9 92428C FF 6 92428C FG 4 92428C DP 6Grad / 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 RecoveriesCumulative 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)1995TrustBorrower Payments) 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 - 7990Cash 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 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 PeriodTSixth: Payment to Debt Service Reserve Account if necessary to meet minimum requiredInterest Distributions Rating Age<ncy 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 loans*Periodic Principal Distribution Amount DuePeriodic Principal Paid (a)Principal Shortfall7Principal Distributions are voluntary early retirements!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 IRS Settlement ExpenseETotal Principal and Interest Distribution on Senior Bonds Outstanding)Excess Equity Released to the Corporation( 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 Originations 3/31/20144/1/14 - 6/30/14 6/30/20144/1/2014- 6/30/2014N/AzB DCtCkDD&_EF4 G=GHRIIfJJKL@ L L* M N O PQ6Sf9Ti3UcU-VWXYNY Z\>\]^_}`agb\chhdtdepfHgTgisccB g2 (&n~6r  dMbP?_*+%u A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o.XXLetter".XX??&U} W} W} W} m W}  W} W} W} IW} W} IW} W} $W} W} W} mW} W} $ W;;      ; @  X 5       _     ~ k@      s    XPY  ZZ[    [[  " ][[[[[[[[[[[[     Q U    T -] [Z  X~jth? YYcAc@Ac*TPBq@ c@Ab@A  p)?~  `@] [[ { Y~  YY*cwc,Accj@@w+Ac@w+A  xY?~  m@] [\ | Y~  YY*cwc:Acc:Ac:A  i?~  m@] [] z Y&Sr? YYcwAcBcիW@ c)A(nAc(nA  $Ǣ+?~  m@] [^ } YhUMp? YY*c cdAckAcdAcdA  ;*?~  m@] [` ~ Ylxz,Cl? YYc c.]AcX^z@ cj@\Ac\A  T???~  @] [b  Y~  YY*cc`FAcc`FAc`FA  Z?~  @@] [a  YǺ6? YY*c cj@c@S@cj@cj@  ݓڠH?~  @@] [c  Y~  YY*cAc.MAcc.MAc.MA  fDEp?~  @] [d  Y~  YY*cAcbccbcb  A2wu?~  @] [e  Y[| Z? YY6c؋Ac\%Acc\%Ac#@ ] [f  YR\U]a? YYcBcx_Acfffff@ cx_Acx_A  cw?~  @Q@] [g  YR\U]a? YY*cBc`FAcl@c`FAc`FA  Z?~  @Q@] [h  Y~  YY*cMc#Acc#Ac#A  >Kê=?~  @Q@"^\ZZ ^ L'Z؁A~ bA8,'@ P-9A"]"]  ?  _ JH___N_NH_ S ```````````` DlDRRD662&&F  !;"#$%&'()*+,- . /;0123456789:;<=>?" HHHHHHHHHHHHHH ! !HOOOOO ""][[[[[[HOOOOO # # # ##HOOOOO $] $[ $[[[$AA$HOOOOO %] %[ %[[[%.A.A%HOOOOO "&][[[[HOOOOO '] '[ '[[[~ 'G#' Q5'+b4A'HOOOOO (] ([ ([[[~ (4((\B5A~ (V(HOOOOO ")][[[[HOOOOO *] *K *[[[~ *G}d*Q+53A*ףp iTA*HOOOOO "+][[[[HOOOOO , ,______HOOOOO -S -``````HOOOOO ".WWWWWWWWHW]OOO //H / T/ @OO "0][[[[[[H]HOO 1 1 1 11H<OO 2 2(2 2 6U2 =2 :RƐA 2 OO 3] 3[) 3[[[3zƐA3GẰD3p= &A3 3 V3 >3 :(oA 3 OO 4] 4[ 4[[[~ 44 Q$A~ 4g<4L 4 4 >~ 4 :& ׾ 4 OO 5] 5[ 5[[[~ 5#5@ ף~ 5W 5H 5 X5 >~ 5 :>- 5 OO 6] 6[/ 6[[[6Y@-@6H 6 W6 >~ 6 : 6 OO 7] 7[0 7[[[7.A@Y7H 7 Y7 >~ 7 : 7 OO 8] 8[ 8[[[88H 8 _8 >8 :@ 8 OO 9] 9[1 9[[[~ 9G}d9Q+53A9ףp iTA9H 9 Z9 >9 :(\ 9 OO :] :[ :[[[::H : [: >~ : : : OO ;] ;[ ;[[[;@@OTa>;H ; \; >~ ; :>q ; OO <] <K <[[[<Q.+A<# ,"2<)\ϥA<K < d< >~ < : < HH =]K[[[L = ]= ?~ = ;= M>] >K*>[[[L > 6^> _> Ap= &A?] ?[+ ?[[[?bAP-9"]?LBC Dl&2&TZZ&pl&p&22&H&ThLZ@A BCDEFGHIJKLM N O;PQRSTUVWX@YZ[\]^_ @] @[2 @[[[@EAGr7 !@LH7 A] A[3 A[[[AAL8`9 B] B[4 B[[[B BLOO C] C[ C[[[C$@$ CLOO D] D[ D[[[D DLOO E] E[ E[[[E ELOO F] F[ F[[[F FLOO G] G[ G[[[~ GcUGzW+@~ G GLOO H] HK, HKKKHQgs9AHGJ:Hv̝A HKOO I][[[[LOO J] J[ J[[[Js?JJʯ? JHOO K^ K\ K\\\Ks?KKʯ? KHOO L L______HOO MSM``````HOO M OO N OOOOO OOO OOOOO P][[[[[[P OOOOO Q Q Q QQWOOOOOWR R RR= '>AR+ 333`O<Rp=&ՂAReOOOOO S] S[ S[[[~ S;sS,GzS4333z!AS OOOOO T][[[[,T OOOOO U] UK UKKKU\;:AU,`= %=Uq= AU OOOOO V][[[[,V OOOOO W] W[ W[[[W6ѿpٔ?W-W~w?W OOOOO X] X[ X[[[X[=1e@X-XKf%e@X OOOOO Y] Y[ Y[[[Y@.o@Y OOOOO Z] Z[ Z[[[Zج@.@c@Z OOOOO [^ [\. [\\\[n}22@[/ikE[k:O@[ OOOOO \][[[[[[\ OOOOO ]^[[[[[[] OOOOO ^ ^______^ OOOOO _S_``````_ OOOOO D> lVVTTTTTfn ff,::.Vtn.r.jjXXr..:` a;bcdefghijklmnopqrs t u;v@wxyz{|}~`HHHHHHHH` OOO'' aH aaH a=aPPP'' "bH^\\[H'' cH cEcH)*** ~ c (k@ c '' dH dF d d dGdHJHHH'' eH e]~ e h@ea ¦nf?e!IJ7 eHeH eN eGGG ~ e ʄ e '' fH f~ ff]uQ?f"ڎg fHfH fN fGGG f p=^ A f '' gH g]I~ g g U$)o? gH gNi gGGG ~ g I g '' hH hJ hH hNh hHHH h GًeA h '' iH iF i i iG iH iQn iGGG i ~a]ߩ? i '' jH jCjE\¹Ajg)?j${Y@ j HjH jNjGGGs'' kH kkQPAk+mh?k%WW@ k HkH kN kGGG k |fA k '' lH lD~ lj6l"?l%!7E7U@ l HlH lN lGGG ~ l l '' mH m!~ m)Imq6?m%_oU@ m HmH mQo mGGG m ~~$c? m '' nH n ~ nInt5?n&OsX@ nVHnH n] nGGG n @ 3sPA n '' oH o KokÂAoq? o[ oap oIII o k9\;R? o '' pH p &pp=&ՂA~ pD? p4 pRjpHHH'' qHH qRkqHHH'' rH r r2LrH rRlrHHH'' sHH sSmsTUUV'' t uu[[ uO$v][[[[[[[[[OOOOw w"w ww w %w OOOOx xW# xW$ x# x$ x # x $x OOOOy] y[ y[[[yF@?@FW F h@y نp?y a ¦nf?y OOOOz] z[ z[[[z5@@zp=<OAz\¹Az k?} "?} OOOO~] ~[! ~[[[~H@@S OX)I~ p>?~ q6?~ OOOO] [ [[[J@F@G?=GI _aL? t5? OOOODnl.P&R^ll<\<:(fz @ ;@ @ ;@@^ L& \\@@= '>Ap=&ՂA ? ? OOOO "________OOOO S"````````OOOO[[[[[[[[ OOO [[ O$][[[[[[[[[OOOO "  % OOOO W# W$ # $ W# \$ OOOO] [ [[[S@@(<ʽ{A̤XzA 9Ţ? )h6E? OOOO] [ [[[@m@z@a16 W{r? R0<߽Ը? OOOO] [i [[[@q@Q@cY#5 ;,Må? @t~#? OOOO] [j [[[P@P@X7د  (}Ё? -3rZՍ? OOOO] [k [[[2@Q@  o;ka? )n? OOOO] [m [[[F@N@S<ffffcA ?ϭM̀? KwW? OOOO] [l [[[H@@q= ׽A~ @+@ ]lH? @.2? OOOO] [n [[[D@;@ffffA (ԅ? '>Ap=&ՂA ?~ ? OOOO J "JHHHHHHHHOOOO S"S````````OOOO OOOO "OOOO$][[[[[[[[[OOOO "  % OOOO W# W$ W# T$ W# \$ OOOO] [q [[[@@~e.4+ PGԷ? G _L}? OOOO] [p [[[n@@($s|Aq= ? /{A ib? \ަ? OOOO] [r [[[P@P@ WT  26;? jt? OOOO] [7 [[[d@c@W #"A pd=? %{ю? OOOO] [s [[[c@c@[ E㟙? C3? OOOO] [ [[[@8@X:[Ap= ~ZA ދ%I? }E? OOOO^ L& \\@@> '>Ap=&ՂA~ ? ? OOOO _ J_______OOOO S"`````````OOOO OOO (T444(fzH4(  f   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 1S"0e @^X^] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 3S"0e @SXS] `nf   0e0e@AB`TC`TDEFQ&RUVWXZd@>8c8c    ??`T9`T`T@`p?AutoShape 5S"0e @VXV] `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 @%] `>@Uww   ww iippwwcc ddhh yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2  }7  dMbP?_*+%R A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MC odXXLetter"6XX??&U} W} W} mW} m W} $ W} W}  W} mW} W} W} $W} W} IW} I W} W} $ W};; @@@    ; @  @  ; X 5      _     ~ k@      s    XPY  ZZ[    N  OOOOO  ][[[[[[ OOOOO      OOOOO     ާ{A p=h' GzzA OOOOO ] [ [[[((Affff\Q A OOOOO ] K KKKףp~{A= W)Q>'{A OOOOO ][[[[ OOOOO ] [ [[[` 7?U?? OOOOO ] [ [[[L!k@! a:k@ OOOOO ] [ [[[@UR@ OOOOO ] [ [[[R@P̨@ OOOOO ] [. [[[Rd6@]HR%@ OOOOO ] [ [[[@@Dx$@ OOOOO ] [ [[[(p4P@( PP H^\\[ H E JHH ~  k@H F   GNGGR D l DTTF66:.Rrrr.jjXXrjjjNN.H(H ! " # $ % & ' ( ) * + , - .  0  1 ;2 @3 4 5 6 7 8 9 : ; < = >  ? @  H ]~ v  Йu? !א: H N GG ~ :!H !!ffffA!H&t?!">{N !H !N !GG ! tA"H "]I~ " L"\%{? " "N "GG ~ " #H# #J# #]q #HH # )\ #A$H $F $ $ $G$ $Qn $GG $ ~?%H %C%E[ɵxA%M9O^?%$bzN@ % H%0 %N %GGs &H &~ &|&i?&%x`/S@ & H&1 &N &GG & fff/PA'H 'D~ '_s'dKOOҢ?'%\65uJL@ ' H'1 'N 'GG ~ ' &(H (!~ (EA(DgPU"?~ (%@T@ ( H(1 (Qo (GG ( ~YҞ}?)H ) )& )VH) )] )GG ) eA*H * K*zA*jn+? *[ *ap *II * !f ?+H + &+HzzA+? +4 +Rj +HH ,HH ,Rk ,HH -H - -2L-H -Rl -KGR .HH .Sm .`` 11 2][[[[[[[[[ 3 3"3 33 3 %3 4 4W# 4W$ 4# 4$ 4 W# 4 \$5] 5[ 5[[[5J@9@x v5 3?5 Йu?6] 6[ 6[[[6U@<@&I6[ɵxA6 g?6 M9O^?7] 7[ 7[[[7_@]@ϔ|7 @L@r?7 i?8] 8[ 8[[[82@5@۴8ffffA8 [Oeq?8 H&t?9] 9[ 9[[[9@a@[@ _s9 YDv*}J?9 dKOOҢ?:] :[ :[[[:@@AEA: csCg"?: DgPU"?;] ;[ ;[[[*;GG <^ <L& <\\<@R@< ާ{A<HzzA~ < ?< ? =J =HHHHHHHH >S>```````` ?[[[[[[[[[[ BXpXzzzj6V6, \hnznznnV,,@ ;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][[[[[[[[[ B B"B BB B %B C CW# CW$ C# C$ C W# C \$D] D[ D[[[Dά@T@D ףTuAD\MtAD ! Y?D Ϭ ?E] E[ E[[[E`g@w@Hk!ރFE Hʵ -?E e7%?F] F[i F[[[Fl@K@f- F Cޱ?F ̇?G] G[j G[[[GP@T@g ;BcG 0ѓ?G T›?H] H[k H[[[H0@<@W_+fH ѕ8Id?H x??I] I[m I[[[IG@J@{sy7 I I6?I !3W#n?J] J[l J[[[J>@*@Jq= GA~ JUyJ /2䃄?J lb?K] K[n K[[[K.@1@Sx}K u?K <So?L] L[o L[[[L0@,@L(\/GA~ LOmL iIs?L 1o?M] M[ M[[[M@(@M(p@~ MUM .L4Y?M Mgyj?N] N[ N[[[N$@"@˞N LZ?N L6p?O^ OL O\\OӰ@@O(\%zAOGֹyA~ O ?O ? PJ PHHHH____ QSQ```````` RHHHHHHHHH SS T][[[[[[[[[ U U"U UU U %U V VW# VW$ V# V$ V W# V \$W W[t WW@:@WFo|tAWFQ*.tAW OwG?W ?X] X[x X[[X@@@[YX m3G?X K1,?Y] Y[w Y[[Y8@@DZA=Y &F?Y /h?Z] Z[y Z[[ZP@P@s DkTZ dj{ ?Z tT͕?[] [[u [[[[;@;@ݖԢ@[ a`(En?[ ^%5 xn?\] \[v \[[\(@(@"'\ iV Z?\ ~ hZ?]] ][  ][[]@@G@GKA] jY;"?] "ɱ$?^^ ^L& ^\\^@R@^ ާ{A^GzzA~ ^ ?^ ? _J _J _L _HHHHHHH Dl, \hnnnnnnn,, , \hnnnnnn`  a  b ;c @d @e f g h i j k l m n  o  p ;q r s t u v w x y z { |  `S`S```````` bb c][[[[[[[[[ d d"d dd d %d e eW# eW$ eW# eT$ e W# e \$f] f[q f[[[fr@r@?=5fq= @Af [u?f ٝ=?g] g[p g[[[g@@gQ2[EvAgHz CuAg cr?g " ;?h] h[r h[[[hD@D@0 Q h 8F?h H`xC?i] i[7 i[[[if@f@iYѐAA~ i6i Ya1S?i &w1?j] j[s j[[[jN@N@j(X"Aj ﹀ӕ?j RN'W0?k] k[ k[[[k$@"@kk8@kzn)@k 7S ?k sM i5#?l^ lL& l\\l@R@l ާ{AlGzzAl ?? mJ mHHHH_____ nSn````````` pp q][[[[[[[[[ r r"r rr r %r s sW# sW$ sW# sT$ s W# s \$t] t[  t[[[t0@@@t(\At֣p1>At 8y\Wt?t zh{?u] u[  u[[[u@H@uz0[AufffYAu & ?u ۘ?v] v[ v[[[v(@؇@v(lRA~ v?lv 2zg ^?v %eª?w] w[ w[[[wĐ@|@wHzXAwRŶWAw :]?w Cq#?x] x[ x[[[xx@@x(\`Ax(\M0_Ax 0Q8?x 55?y] y[R y[[[y`u@t@y-CA~ yz7y 7:?y Dߣm?z^ zL8 z\\z@R@z333v|AzHzzA~ z ?z ? {J {HHHH[[[[[ |S|```` >F 0,, \hznzx,,, \h,>@U`bw ww  rr dddddd rrrr33##$$++  33 UUUUUU BBBBBB 33yK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cggD g2 P".3  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&U} $O} O}  O} mO}  O} O} O} O} O} O} $ O} $ O} %%O} &$ OP&&;&;@& && & &; &; &x@ & & & & &&&&&& && &&&&&&&&&&& X 9   MMM   MMMM  ~ k@    MMMM :  s MMMM `; aaaaaaaNGGGGG &bGGGGGGGGGGGGGGG0KGGGGGGGGGGGGGGGGGGGG%cPPPPPPd cPPPd 0GGGGGGGGGGGGGGGGGGGGG% Q= GGGGGG~ (k@ Q? GGG ~ (k@0 GGGGGGGGGGGGGGGGGGGGG% QGGGGGGe QGGGe 0 GGGGGGGGGGGGGGGGGGGGG% QG K GGGG~ GX N GGG ~ @0 GGGGGGGGGGGGGGGGGGGGG% N G> GGGGG~  C N GGG ~ i'A0 GGGGGGGGGGGGGGGGGGGGG% N G@ GGGGG~ -J N GGG ~ 0 GGGGGGGGGGGGGGGGGGGGG%N [bGGGGG~ A  N  GGG ~  0GGGGGGGGGGGGGGGGGGGGG% NG GBGGGG~   N  GGG ~  0GGGGGGGGGGGGGGGGGGGGG%N PcGGGGG~ A  N  GGG  )g A0GGGGGGGGGGGGGGGGGGGGG%NGGGGGGR  N  GGG ~  f0GGGGGGGGGGGGGGGGGGGGG%N GEGGGGG~ i  N  K  GG  g|GaA0GGGGGGGGGGGGGGGGGGGGG%N GFGGGGG~  hIIIU 0GGGGGGGGGGGGGGGGGGGGG%N GHGGGGG~ /@ SUUUV 0GGGGGGGGGGGGGGGGGGGGG%N GIGGGGG~ 0GGGGGGGGGGGGGGGGGGGGG%N GJGGGGG~ 0GGKGGGGGGGGGGGGGGGGGG%N GGGGGG~ ,]0GGGGGGGGGGGGGGGGGGGGG%N GGGGGG~ Z0GGGGGGGGGGGGGGGGGGGGG%N GGGGGG~ 0GGGGGGGGGGGGGGGGGGGGG%NGGGGGG0GGGGGGGGGGGGGGGGGGGGG%NGGGGGGNGGGGGGNGGGGGGNGGGGGG NG KKGGGGg ף|\ADFl, XJ2^bbznnnnnN !1"1!# $; %; &x@'(@)*+,-./0123456789:;<=>? hILIIIIU !Ja !i !`!j! OOOOO "S"333333k" OOOOO $`L $aaaaaaaaaaaal "%bGGGGGGGGGGGGG "&cPPPPPPPPPPPPd 'QM'GGGGGGGGGG ' mN' I ' nO"(NGGGGGGGGGGGGR )N )KK)GGGGGGGGG}} ) ף|\A"*NGGGGGGGGGG}} +N +K+GGGGGGGGG ~ + }+ }+ ף|\A",NGGGGGGGGGG}} -N -K-GGGGGGGGG}} -W .NG .GZ.GGGGGGGG . }Ǐ?@ . } .oo /NG /G[/GGGGGGGG ~ / } / } /oo 0NG 0G\0GGGGGGGG 0 }QB@ 0 } 0oo 1NG 1G]1GGGGGGGG 1 }<\@ 1 } 1oo 2NG 2G^2GGGGGGGG 2 }@ 2 } 2oo 3NG 3G`3GGGGGGGG 3 }%6:@ 3 } 3oo 4NG 4Gb4GGGGGGGG ~ 4 }@ 4 } 4oo 5NG 5Ga5GGGGGGGG ~ 5 }@ 5 } 5oo 6NG 6Gc6GGGGGGGG ~ 6 }#@ 6 } 6oo 7NG 7Gd7GGGGGGGG ~ 7 }>@ 7 } 7oo 8NG 8Ge8GGGGGGGG 8 } T@ 8 } 8oo 9NG 9Gf9GGGGGGGG 9 }ڣp= 2@9 }ooo :NG :Gg:GGGGGGGG ~ : }A : } :oo ;NG ;Gh;GGGGGGGG ~ ; }i@ ; } ;oo"<NGGGGGGGGGGp} <o=N =[f=GGGGGGGGG = }o:@= }= JM[A">NGGGGGGGGGG}} ?N ?K?GGGGGGGGG ~ ? }? }? JM[AD lP:2&&R&J&^&Dd`dddd````d\``0b&@ABCDEFGHIJKL1M O"@NKGGGGGGGGG}} AN AKAGGGGGGGGG A }|GaAA }A { ZA"BNGGGGGGGGGG}} CN CKCGGGGGGGGG ~ C }C }C { ZA"DNGGGGGGGGGG}} EN EK@EGGGGGGGGG ~ E }E }E { ZA"FNKGGGGGGGGG}} GN GKGGGGGGGGGG}} G { ZA"HNGGGGGGGGGG}} IN IKIGGGGGGGGG ~ I }$j7AI }I { iTAIq$JNGGGGGGGGGG}}qKh KLgKIIIIIIIII ~ K pK pK f{ iTAKr LJ LiR MS MUUUUUUUUUUUUV Osos"&b&^&^&J&h(h22>@UOJI II * ggD g2 D6GBSPP  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&U} $O} O}  O} I O} O} O} O} $ O} # O} $$O} %$ OD;;@                             X 9   MM   MMM  ~ k@    MMM :  s  MMM tA aaaaaalNGGGGG uPPPPPPdG NGGGGG vS~ wk@ x N G GGGGx ye 18@ x N G GGGGG yo:@ G N G GGGGG yo:@ G NG G? GGGG zv GNGGGGGGzGN GGGGGGy8,'@GN GAGGGGG~ yGN GCGGGGG~ y{ NG GDGGGGy8,'@|NGGGGGGzG NG KGGGGGzo:@G}UUUUUUVG u<PPPPP ~Z ~[ ~\  ~]  ~^  `NGGGGGR N GGGGGiҤI@~ QB@ +G'@~  AA 3q<@N GGGGGǏ?@~ QB@ <\@ @ %6:@N GGGGGǏ?@~ QB@ <\@ @ %6:@ NG G? GGG v v v  v  v  vNGGGGG N GGGGG(TPBq@ իW@ @ X^z@N GAGGGG* D l*VH2<HHHFHDDJJv"" !"#$%&'()* + ,-./0123456789:;<=>?  N GC GGGG*  !NG !GD !GGG!(TPBq@!! իW@! @! X^z@"NGGGGG #N #GP#GGGG*# $N $GQ$GGGG*$j@)Aj@ %NG %GR %GGG %v %v %v % v % v % v&NGGGGG 'NG 'KG 'GGG'Ǐ?@~ 'j@'QB@~ ' ' @' I͆@(hILIII )J )GK )LS)GG *S*UUUUUV ,u<,PPPPP ,~b ,~a ,~c , ~d , ~e , ~f , ~g , h"-NGGGGG .N .G.GGGG.@@#@>@ .  T@. p= ר@. !Ai@ /N /G/GGGG/@@#@>@ /  T@/ ڣp= 2@/ Ai@ 0N 0G0GGGG0@@#@>@ 0  T@0 ڣp= 2@0 Ai@ 1NG 1G? 1GGG 1v 1v 1v 1 v 1 v 1 v 1 v 1 v"2NGGGGG 3N 3G3GGGG~ 33p= ף?3 3 hffff@3 l@ 4N 4GA4GGGG64 5N 5GC5GGGG65 6NG 6GD 6GGG~ 66p= ף?6 6 hffff@6 l@ "7NGGGGG 8N 8GP8GGGG68 9N 9GQ9GGGG69\%A :NG :GR :GGG :v :v :v : v : v : v : v : v";NGGGGG <NG <KG <GGG<@@#@>@ < :B$a%A< ڣp= 2@< Ai@ "=hILIII >J >GK >LS>GG ?S ?UUUUU D lX"XX""D.&&dd&dd&&HA B C  AsosBsCs `( >@UOJAAD* ggD g2 :S]e  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS oZXXLetter"ZXX??&U} |} #|} m|} m|} |} $ |:uxuuyyyyy z z z { {{{{{{{{{{{{{{{{{{{ HHvwww ww HHffff ff 6IIgOgggggggggggggggggggggggggg ttt h h ii iii h h ii iii jr jt ii k( lliill k lliilll klmm lll kl~ mG#m+b4A lll klm4mV lll klmAmA lll kl~ nG}dnףp iTA ll klllllll klmY@m-@ lll klmzƐAmp= &A lll klmmg< lll klmm lll klmm lll klm#mW  lll klm.{m=MVA lll klm ~m+ lll kln(&Anۤ)A lllllllll klllllll klmm llD, l$ $ $:::$$FPFFP$FTFFFFFFT$ {!{"{#{ ${%{&{'{({){*{+{,{-{.{/{0{1{2{3{4{56 789 l k l m@@ma> ll!l !k!l!n@@na> !ll"lllllll#l #k#l#oR.+A#o)\ϥA #ll $k$llllll %k%llllll&l &k&l&mbAm"] &ll'l 'k'l'mm 'll(l (k(l(mEAm7 ! (ll)l )k)l)mm )ll*l *k*l*m$@m *ll+l +k+l+mm +ll,l ,k,l,mm ,ll-l -k-l-mm -ll.l .k.l.mm .ll/l /k/l/mm /ll0l 0k0l0mcUm 0ll1l 1k1l1nQgs9A1nv̝A 1ll2lllllll 3k3llllll4l 4k4l4mm^mնk 4ll5l 5k5l5nm^nնk 5ll6l 6k56l6pR.+A6p)\ϥA 8q8l8rs?8rʯ? 9q9l9rs?9rʯ?8$FFT$$FFFFFFFFFFFT$FFF<>@d ggD g2 7hr>y  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(p= ף?)?MS obXXLetter"bXX??&U} d} #d} md} md} d} $ d7@@@      HH vww wtt HH fff ftt IIgggggttgggggttgggggttgggggtt ggg h itt iii ju itt iiititt k lltltt k lltlttl kl~ m< lttl kl~ mA lttl kl~ m@ lttl kl~ m?  lttl kl~ m"  lttl kln= cWl0A ltt k lltlttl k!l~ m+J lttl k"l~ m lttl k#l~ mkӢ lttl k$l~ m< lttl k%l~ m@ lttl k&l~ m lttl k'l~ m lttl k(l~ m lttl k)l~ m lttl k*l~ m lttl k+l~ m5 lttDl$ $ $..$$@@@@@D$@@@@@@@@@@ !"#$%&'()*+,-./012345 6 l k, l~ mOTA ltt!l !k-!l~ !mi'A !ltt"l "k."l~ "m "ltt#l #k/#l~ #m@ #ltt$l $kB$l~ $m $ltt%l %ke%l~ %m %ltt&l &k0&l~ &nC &ltt'l 'k1'l~ 'O`  'ltt (k2(lltltt)l )k3)l~ )m@ )ltt*l *k4*l~ *m@ *ltt+l +k5+l~ +m@ +ltt,l ,k6,l~ ,m ,ltt-l -k7-l~ -m`A -ltt.l .k8.l~ .nK .ltt/l /k9/l~ /m /ltt0llltltt1l 1:1~ 1m^ 1tt2ttt3 3;3~ 3I 3tt4ttt5 5<5~ 5նk 5tt#6 D5Z52@@@@@@@@$@@@@@@@@@@>@d ggD Oh+'0@HT` x Microsoft Excel@@;՜.+,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 FWorkbookySummaryInformation(DocumentSummaryInformation8