ࡱ> zy g2\p Ba= =K8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1 Arial1* MS Sans Serif1* MS Sans Serif1Arial"$"#,##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_) "$"#,##0 "$"#,##0.00 0.0_);\(0.0\) #,##0.0 0.00000%                                                                      ff + () #+ , (*     P@ @  P@   @        `@ @    $  $  $  $  & '        #    a@ 8   `   h  `@ @    h@ @   h  h@ @  x  `@ @   @  `@ @   h@ @   ` @ @    h @ @   h @ @   ` @ @   ` @ @    H  "x@ @   "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   h@ @   "|@ @   "|@ @  !p @ @   d  "|@ @   "|@ @   l@ @   "|@ @   "|@ @  *x@ @  *x@ @   H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *x @ @   "x@ @   1"| @ @   "x@ @   1"|@ @   1"| @ @    h@ @    h@ @   1 l@ @   1"| @ @    h@ @    l@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @   "|@ @    h@ @    l @ @   H   | @ @    | @ @   1 |@ @   1 | @ @   ) |@ @   ) | @ @    |@ @    | @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @   1 |!@ @   1 |!@ @   ) |@ @    |@ @   1 |@ @   1 |!@ @    h@ @  ) l@ @   l@ @   1 h@ @   1 h!@ @   1 l@ @   1 l @ @   1 l @ @   1 l @ @  +"x@ @  +"x@ @   1 l  1 l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @   ) |@ @    h  1 |@ @   1 |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   1"| @ @    h@ @   1"| @ @    l@ @    l@ @   1"| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @    h @ @    h@ @    h@ @    h @ @  1#|@ @  1#|@ @  1#|@ @  1#|@ @  1#|@ @   *x "| @ @   `@ @   `@ @    H  !x@ @    h @ @    L !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @   1 h@ @    |@ @    |@ @   h@ @   h  L  l@ @   h  ` @ @  "x!@ @   1*|@ @   D   h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   d a@ @   `@ @  ! h   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   D  d@ @  #\  D  "x@ @   "| @ @   1"|@ @   1"|@ @   1"|@ @   1"|@ @   h   L  1 l@ @   Q#| @ @   Q#| @ @   ` @ @    |@ @    | @ @   h@ @   1"|!@ @   1"|@ @   h@ @   h @ @  !\   |@ @   1 | @ @   1 | @ @   1 | @ @  "x@ @   1"|@ @   1"|@ @    l@ @    l@ @    l@ @    h@ @   1 l@ @   1 l@ @   "|@ @   1"|@ @   H  H  L  1"|!@ @  !x@ @   !x  !x @ @  !x@ @  !x "p @ @  "x@ @  "x@ @  "x @ @  "x@ @  "P %) l   l a! @ @   !x @ @   !x @ @  "X !x  !x  !x @ @  !|  x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x@ @   ` @ @   1"|@ @  "p @ @  "x@ @  "x @ @  "x@ @  "x@ @  "x@ @  "x @ @   ` @ @  "x @ @  "x@ @  x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  ||{]"}(}U (* "-"?? 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 ?Normal 6 @Normal 7 ANote Note BOutput"OutputC$PercentD Percent 2E Percent 3 FTitle Title GTotal TotalH Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` RFFELP Collection and Waterfall  ;=   ;   ;  ; 8bZ 3 A@@  c Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest Accrual End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of Borrowers Total AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Proprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection ActivityCollection AccountCollection Amount Received Recoveries"Excess of Required Reserve AccountPayments from Guarantor Sale ProceedsInvestment IncomeAll Fees%Other Amounts Received in Collection Total Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailConsolidation LoansBal after WaterfallSubsidized Stafford LoansUnsubsidized Stafford Loans 30-59 Days Delinquent 60-89 Days Delinquent 150-179 Days Delinquent 120-149 Days Delinquent 180-209 Days Delinquent 210-239 Days Delinquent4 Year2 YearForeign VocationalGrad / PLUS Loans&й@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net LossTotal Fees and Program ExpensesBorrower 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 IRS,Consolidation Rebate Fee paid to Dept. of Ed'Excess Interest returned to Dept. of EdTaxable IRS Status % of Pool In School Grace 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 maintained 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance 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.Total Repayment includes Reduced Payment loansinvestorrelations@vsac.orgCumulative Default Rate - FFELP 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!Student Loans Receivable ActivityBeginning Balance Interest CapsConsolidation PaymentsClaim PaymentsBorrower Benefit RebatesSchool Refunds Write-offs Miscellaneous AdjustmentsEnding Balance(a) Footnotes:%Reserve Account - Beginning of PeriodReserve Account - End of Period'Student Loan Asset-Backed Notes, 2012-1Monthly Servicing Report2012-12012-1 A2012-1 BDepartment Reserve FundCollection FundSecond: Trustee FeesThird: Servicing FeesFourth: Administration FeesFifth: Noteholders' InterestSeventh: Noteholders' Principal0Remaining Amount Available for Release to IssuerReserve Fund RequirementSixth: Reserve Fund Requirement+Weighted Average Maturity (WAM) (in months) 90-119 Days Delinquent 924279AC6 924279AD4Loan TransfersRateNon-Guaranteed FFELPAcquisition Fund Temp COI Fund&Available Funds at Beginning of PeriodDebt Service Reserve FundXFirst: Department of Education, Guaranty Agency, and Rebate Fees to the DOE Reserve FundAdministration Fees!Eighth: Class B Carry Over Amount( Cumulative Purchases and OriginationsCumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)* Cumulative Purchases and OriginationsU Loans for which claims have been filed but not yet paid as of Distribution Dates3) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) - (Payments from Guarantor + Borrower Recoveries) /W2) (Payments from Guarantor + Borrower Recoveries) / Cumulative Defaults and Write-offsg1) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) / Cumulative Purchases and Originations7Fees and Program Expenses for Current Collection PeriodAfter WaterfallParityRefunds to BorrowersPrincipal Paid (a)11/1/15 - 11/30/15w; ;ti< ===>?T@5AABoCCD HE )F G Gk HV I1JKKbLcM[OPRccB g2 ({TAap}?  dMbP?_*+%k A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o.XXLetter".XX??&cU} Y} Y} $Y} Y} m Y} $Y} Y} $Y} $Y} Y} $Y} $Y} $Y} Y} mY} Y} $ Y;;      ; @   ; n n fg `S ``a __ bc \ \\] __  ZZ bc~ ^@ \\] __  ZZ bc [ \\]  ZZ MCN o KKL de Wb XXY \\ p qrrrrrrrrrrs\ " ^\\\\\\\\\\\t\  u l l lg  l l l l l mE m v) \^ \ Z Zf<"?c`1Ac(| A~ cSIc= =WA~  gBȲn gnJA &p4[?~  $ @ \^ \ w #f=)Wx?*d\mAd\mAdAdh\mAh\mA  '~LF?~  x S@ \"_]y[zjjjjkk({\ _ N# |}~irAi(\)A~ iQi= =WA~  idr iNq7A %?  \  `J``    JJ U aaaaaaaaaaaJ "JJJJJJJJJJJJJJ p rrrrrrsJQQQQQ "^\\\\\\tJQQQQQ    JQQQQQ ^ ) \\\G 3A\u~ _dJQQQQQ ^ \ \\\QI2AzSt2AJQQQQQ "^\\\\JQQQQQ ^ \ \\\~ 1Q8P$A~ SAVQQQQQ ^ \ \\\\]A(\ĽA)\ _AJQQQQQ ^ ) \\\JQQQQQ ^ ) \\\JQQQQQ "^\\\\JQQQQQ D lDRRD662&&22&2&Tpt&ltZZ !"# $ %;&'()*+,-./0123456 789:;<=>? ^ M \\\ zReA (\,A q= _!gA JQQQQQ "!^\\\\JQQQQQ " "``````JQQQQQ #U #aaaaaaJQQQQQ "$YYYYYYYYJYQQQ %p%rrrrrrrs % p % sQ &^\\\\ &S3&P &S3 &R& ^JtQ ' 'S 'P 'S 'R' Q ( ($(> ( ( ( RޜCA( Q)^ )\% )\\\)RޜCA)?{AW)fffA)fffA ) ) ~ ) O ) Q*^ *\k *\\\*m?mm * Y* ~ * #* Q+^ +\o +\\\+R^A+?= sZ@+XW^A+XW^A + + ~ + [a+ Q,^ ,\+ ,\\\,? , , ~ , k, Q-^ -\, -\\\-(ܭE-?Q=3$-{{ - - ~ - - Q.^ .\l .\\\.? . J. ~ . /&. Q/^ /\- /\\\/zReA/?(\,A/q= _!gA/r= 7oNA / / ~ / / Q0^ 0\n 0\\\0? 0 0 ~ 0 0 Q1^ 1\m 1\\\1@ 1 1 ~ 1 ؋1 Q2^ 2M 2\\\2p=J0A2?(\UV2 )MֽA2\NZA2 H 2 2 ~ 2 2 J3^M\\\?F 3 3 `3 fffA3 4^ 4M&4\\\?F 5^ 5\' 5\\\5(| A5?= =W~ 5BȲn5nJA5 FJ 6^ 6\. 6\\\6g ?SI6 Fa 7^ 7\/ 7\\\7\mA?\mA\mA 7 GQ 8^ 8\0 8\\\8|@?A 8 GQ 9^ 9\p 9\\\~ 9+Q 9?(\@9  9 GQ :^ :\q :\\\:? : GQ ;^ ;\r ;\\\;? ; GQ <^ <\s <\\\<? < GQ =^ =\t =\\\~ =;=@(\= = GQ >^ >M( >MMM>A>?@( ,W>DQxpA>{T r HQ ?^\\\\AGQ Dlt&22&FZ^dzzzzzR8~\XXlXXXl~@ABC D E;FGHIJKLMN@OPQRSTU V W;XYZ[\]^_@^ @\ @\\\@3SD| C?@B@3n&H?@2̡=? @ GQ A_ A] A]]]A3ve?ACAEϻ?AIN/MD? A GQ B B``````JQQ CU CaaaaaaaQQQQQ D QQQQQ EpEqrrrrrsE QQQQQ F^\\\\\\tF QQQQQ G G G GGYQQQQQYH H HHSޜCAH@{AWHfffAH*QQQQQ I^ I\ I\\\IR^AI> sZ@IXW^AI QQQQQ J^\\\\J QQQQQ K^ KM KMMMK43s6AKq=WKp=J`AK QQQQQ L^\\\\L QQQQQ M^ M\ M\\\M=w1?MMQgE?M QQQQQ N^ N\ N\\\N/z'x/ze@N/N0{|Bne@N QQQQQ O^ O\ O\\\O@@T@O QQQQQ P^ P\ P\\\P@p@y<@P QQQQQ Q_ Q]* Q]]]Q%@Qpi7 QPW7b@Q QQQQQ R^\\\\\\tR QQQQQ S_\\\\\\tS QQQQQ T T``````T QQQQQ UU UaaaaaaU QQQQQ VJJJJJJJJV WJ WpWrrrs WpWRRR XJ_]]\tX YJ YlYmY ~ Y @@ Y ZJ Z Zu Zh ZpZqZLJJJQQ [J [^i~ [[od"a?[zh 14 [ [PZ [III ~ [  [ T \J \j~ \$\h`蝃;?\p8' \ \P[ \III \ fffHÎA \  ]J ]^~ ]]p#vd? ] ]1 ]III ~ ] }" ] ^J ^l^r ^1 ^JJJ ^ OA ^ _J _ _u _h _h_i _S _III _ ,Ԭ? _ D lvv,2:.Vtr.r.jjXXr..::.N.Xdh`abcdefghi j k;l@mnopqrstuvwx y@ z;{@|}~`J ``LwA`*Q!Z4?`U}Q]@ ` `PT`IIIe aJ avafffvuPAa;B:?a _@ a aPU aIII a ףpA a bJ bb{1sAb`j?bݶ'Z@ b bPV bIII b r= ף7@ b cJ cc ףdH|AcqrS?cOY@ c cS cIII c ,r.S? c dJ dw~ d}"drLrh?dEzΘY@ dO d^W dIII d dEA d eJ ee0ҼAe ܉? e\t eb eKKK e -p? e fJ f"fhffA~ f? fjk6 f4fJJJ gJ g4gJJJ hJ h h h h4hJJJ iJ i5iVWWX j kpkrrrrrrrrrs\\ kQ$l^\\\\\\\\\tQQQQm mtmt mnmo m n!m sQQQQn nS nS n n n  n n QQQQo^ o\ o\\\om@n@Vo ghW`?o od"a?o QQQQp^ p\ p\\\p@`@pR^ApLwAp 0p'?p )Q!Z4?p QQQQq^ q\v q\\\q`w@`z@[qfffvuPAq SxG:; ?q ;B:?q QQQQr^ r\~ r\\\r`b@I@rG"A~ r$r OpT?r h`蝃;?r QQQQs^ s\ s\\\s@@sףpxuAs{1sAs Х?s `j?s QQQQt^ t\ t\\\t@@t{ |At ףdH|At ւP?t qrS?t QQQQu^ u\w u\\\u`a@ d@!}"u Ye*g?u rLrh?u QQQQv_ vN" v]]v@@T@vQޜCAvhffA~ v ?v ?v QQQQ w "w````````QQQQ xU "xaaaaaaaaQQQQy\\\\\\\\ y QQQ zpzrrrrrrrrrs\\ zQ${^\\\\\\\\\tQQQQ| |t|t |n|o | n!| sQQQQ} }S }S } } } ; }  } QQQQ~^ ~\ ~\\\~@@@~Q8mA~ ~>R~  e?~ 8~WJm?~ QQQQ^ \} \\\ħ@@tM~Ap=yA t߲? 9Ik? QQQQDll:Z::(fz44,:(fz @ ;@@  ;@@^ \H \\\@@ףp lA= spbA y-֡? 9@L2{? QQQQ^ \I \\\l@@롃,[A(\Ϧ-\A @弐? 9r? QQQQ^ \ \\\@@Gh(\TUA ]G>E? 9h2? QQQQ^ \K \\\~@@[QA~ N l;|*? 9A? QQQQ^ \J \\\{@@u@/zZeU ,{Ձ? 9ġޛ? QQQQ^ \L \\\pu@x@qOIK *b? 9d=}? QQQQ^ \M \\\@u@n@;=: MpUw? 9_w? QQQQ^ \{ \\\ p@p@1}0 gs? 9w`s? QQQQ^ \| \\\ b@@m@Y2A~ 7nZ, $4f? :}ɧq? QQQQ_ N ]]G@ @gfAzA~ ? ? QQQQ L J JJUUUUQQQQ U "aaaaaaaaQQQQ\\\\\\\\\ QQQ prrrrrrrrrs\\ Q$^\\\\\\\\\tQQQQ no no n! sQQQQ S Q S S S   QQQQ \G @@@ ףrRAp= 3A ? FK? QQQQ^ \F \\@$@Hz$Fo|AQ`o{A z1tx? DZ? QQQQ^ \R \\@@հ@ ף c> QQQQ_ N" ]]@@T@RޜCAgffA +??  QQQQ L "LJJJJJJJJQQQQ U "UaaaaaaaaQQQQ QQQQ p"rrrrrrrrrsQQQQ$^\\\\\\\\\tQQQQ no no n! sQQQQ S S S Q S   QQQQ^ \O \\\@;@\YVuAG}uA 9 $CU? "uC? QQQQDlH4,:(fz444(fz ^ \N \\\5@@µ+|Aq=J˴A CG? sR? QQQQ^ \P \\\@P@EYA)\qXA &K? p8( k? QQQQ^ \1 \\\@@Q06aAp=jT`A Q{fҒ? {? QQQQ^ \Q \\\@X@ףp7'jAףpiA ]֘? 0ɬ? QQQQ^ \y \\\˺@~@\A{Ao=A _f? %^ 'k? QQQQ_ N" ]]@@T@RޜCAgffA +??  QQQQ ` z```````QQQQ U "aaaaaaaaaQQQQ QQQ H4RT < (     0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 13"0e "TwT] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 33"0e "IwI] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 53"0e "LwL] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 63"0e  ' ] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 83"0e  ' ] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 93"0e %] `>@U mm ||mm || __ffYY||mmZZ^^   yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 @n.  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&cU} $Q} Q}  Q} m Q}  Q} Q} Q} IQ} Q} $ Q} $ Q} %%Q} &$ Q@&&;&;@& && & &; &; &x@ & & & & &&&&&&& && &&&&&&&&&& n n2  uu OOO  uu OOOO f gg~ v@ wx  uu OOOO d3 ee y yzOOOO 4 PIIIII &IIIIIIIIIIIIIII0MIIIIIIIIIIIIIIIIIIII%RRRRRR RRR 0IIIIIIIIIIIIIIIIIIIII% S5 IIIIII~ @@ S III ~ @@0 IIIIIIIIIIIIIIIIIIIII% SIIIIII SIII 0 IIIIIIIIIIIIIIIIIIIII% SI M IIII~  P] III  x-@0 IIIIIIIIIIIIIIIIIIIII% P I6 IIIII pj[A P_ III ~ 0 IIIIIIIIIIIIIIIIIIIII% P I7 IIIII~ A?@ P` III ~ 0 IIIIIIIIIIIIIIIIIIIII%P \IIIIIQI2A  Pa  III ~  0IIIIIIIIIIIIIIIIIIIII% PI I8IIIIz@  1\  III  StA0IIIIIIIIIIIIIIIIIIIII%P  IIIIISt2A  1  III  Dz@0IIIIIIIIIIIIIIIIIIIII%PIIIIIIT  P^  III ~  0IIIIIIIIIIIIIIIIIIIII%P I9IIIII~ ˄PIII 0IIIIIIIIIIIIIIIIIIIII%P I:IIIII~  P  MX  II  r_V6A0IIIIIIIIIIIIIIIIIIIII%P I;IIIII|GZ@ KKK. 0IIIIIIIIIIIIIIIIIIIII%P I<IIIII~  UWWWX 0IIIIIIIIIIIIIIIIIIIII%P I=IIIII~ 0IIMIIIIIIIIIIIIIIIIII%P IdIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IeIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IcIIIII~ 0IIIIIIIIIIIIIIIIIIIII%PIIIIII0IIIIIIIIIIIIIIIIIIIII%PIIIIIIPIIIIIIPIIIIIIPIIIIII PI M>IIII)\ _ADl, XJ2^bbznnnnN !" # $; %; &x@'(@)*+,-./0123456789:;<= ? KNKKKK  !L!! QQQQQ "U "" QQQQQ $? $ "%IIIIIIIIIIIII "&RRRRRRRRRRRR 'S@'IIIIIIIIII ' A' K ' B"(PIIIIIIIIIIIIT )P )M>)IIIIIIIIIff ) )\ _A"*PIIIIIIIIIIff +P +M+IIIIIIIII + fI-A+ f+ qS[A",PIIIIIIIIIIff -P -M-IIIIIIIII - fx-@- f- jQ[A-Y".PIIIIIIIIIIff ./P /M/IIIIIIIII / fStA/ f/ 1CD(ZA"0PMIIIIIIIIIff 1P 1M1IIIIIIIII 1 fDz@1 f1 uYA"2PIIIIIIIIIIff 3P 3M3IIIIIIIII 3 fXA3 f3 4aXA"4PIIIIIIIIIIff 5P 5M5IIIIIIIII 5 fz5 f5 ”OpXA"6PMIIIIIIIIIff 7P 7M7IIIIIIIII 7 f(OpXA7 f7 aTr"8PMIIIIIIIIIff 9P 9M9IIIIIIIII ~ 9 f9 f9 aTr":PMIIIIIIIIIff ; ;N;KKKKKKKKK   ; aTr;! <L <T =U =WWWWWWWWWWWWX ?""Bx X::2&&R&J&b&l0b&b&b&b&b&^&T22PH 0(  >@U7 77 *  ggD Oh+'0@HT` x Microsoft Excel@aʞ=@|;՜.+,D՜.+,lHP X`hp x ) FFELPCollection and Waterfall&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghjklmnoprstuvwxRoot Entry FWorkbookdSummaryInformation(iDocumentSummaryInformation8q