ࡱ>  g2\p Ba= =<L(8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1 Arial1* MS Sans Serif1* MS Sans Serif1Arial1Arial1Arial1.Times New Roman1* MS Sans Serif1*H 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 m\/d\/yyyy 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@ @   a"| @ @   "x@ @   a"|@ @   a"| @ @    h@ @    h@ @   a l@ @   a"| @ @    h@ @    l@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @   "|@ @    h@ @    l @ @   H   | @ @    | @ @   a |@ @   a | @ @   ) |@ @   ) | @ @    |@ @    | @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @   a |!@ @   a |!@ @   ) |@ @    |@ @   a |@ @   a |!@ @    h@ @  ) l@ @   l@ @   a h@ @   a h!@ @   a l@ @   a l @ @   a l @ @   a l @ @  +"x@ @  +"x@ @   a l  a l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @   ) |@ @    h  a |@ @   a |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   a"| @ @    h@ @   a"| @ @    l@ @    l@ @   a"| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @    h @ @    h@ @    h@ @    h @ @  a#|@ @  a#|@ @  a#|@ @  a#|@ @  a#|@ @   *x "| @ @   `@ @   `@ @    H  !x@ @    h @ @    L !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @   a h@ @    |@ @    |@ @   h@ @   h  L  l@ @   h "x!@ @   a*|@ @   D   h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   d a@ @   `@ @  ! h   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   D  d@ @  #\  D  "x@ @   "| @ @   a"|@ @   a"|@ @   a"|@ @   a"|@ @   h   L  a l@ @   #| @ @   #| @ @  ' ( ) $  * *8@ @ + + +<@  +<a@  +<`@ @   |@ @    | @ @  '  h@ @   a"|!@ @   a"|@ @   h@ @   h @ @  !\   |@ @   a | @ @   a | @ @   a | @ @  "x@ @   a"|@ @   a"|@ @    l@ @    l@ @    l@ @    h@ @   a l@ @   a l@ @   "|@ @   a"|@ @   H  H  L  a"|!@ @  !x@ @   !x  !x @ @  !x@ @  !x  ` @ @  "p @ @  "x@ @  "x@ @  "x @ @  "x@ @  "P %) l a! @ @   !x @ @   !x @ @  "X !x  !x  !x @ @  !|  x  !x@ @   !x @ @  !x@ @  !x !x @ @  !x @ @  !x@ @  !x@ @  "x@ @   ` @ @   a"|@ @  "p @ @  "x@ @  "x @ @  "x@ @  "x@ @  "x@ @  "x @ @   ` @ @  "x @ @  "x@ @  x !t@ @  !p@ @  !p @ @  !p @ @  !p @ @  ||X}(}d (* "-"?? 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 10 <Normal 2 =Normal 3 >Normal 4 ?Normal 5 @Normal 6 ANormal 7 BNormal 8 CNormal 9 DNote Note EOutput"OutputF$PercentG Percent 2H Percent 3 ITitle Title JTotal TotalK Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` YFFELP tCollection and Waterfall Balance Sheet  ;=   ;   ;  ; 8bZ 3 A@@  hQIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest Accrual End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of Borrowers Total AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Proprietary$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 FFELP2012-1 Indenture Balance Sheet2012 - 1 Cash and Equivalents Revenue Loan Acquisition Debt Service Reserve 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 Premium/Discount Sub Bond Payable Bond Interest Payable# Sub Bond Interest Payable Notes 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 Total Liabilities and Net Assets FIB SAPAcquisition Fund Temp COI Fund&Available Funds at Beginning of Period DOE Reserve FundDebt 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 Period Cap Int4 Deferred Gain on Discounted Bond RefundingAfter WaterfallParityRefunds to BorrowersPrincipal Paid (a)05/31/166/1/16 - 6/30/1606/30/16> y>t??@@AYBTCCDtEoHFC G G H I pJk [KV LLMgNbhOcOPQRSTUXccB g2 (B\hx\p  dMbP?_*+%k A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o/XXLetter"/XX??&cU} \} \} $\} \} m \} $\} \} $\} $\} \} $\} $\} \} \} m\} \} $ \;;      ; @   ; q q tu nS nno mm pq j jjk mm  hh pq~ l`@ jjk mm  hh pq i jjk  hh [C\ r YYZ rs eb ffg __ s tuuuuuuuuuuv_ " a___________w_  x o o og  o o o o o pE p y) _a _ ] ]fJ<Y?f`1Af= n-(AfQp@fGy~XA jъ3ƸA jzkA (&O}?~  & @ _a _ z %fKQ?g\mAg\mAgYg@gk\mAk\mA  ) +h?~  { S@ _"b`|^}mmmmnn*~_ b Q# lrAl= NA~ l)lGy~XA ljA lzԡ XA '?  _  c Mcc    MM X dddddddddddM "MMMMMMMMMMMMMM s uuuuuuvMTTTTT "a______wMTTTTT    MTTTTT a + ___>G>GMTTTTT a _ ___>G>GMTTTTT "a____MTTTTT a _ ___Q>OAAG@ A~ 3YBMTTTTT a _ ___)\R5u^A~ i)\\AMTTTTT a + ___MTTTTT a + ___MTTTTT "a____MTTTTT D lDRRD662&&22&2&TZZ&ppZZ !"# $ %;&'()*+,-./0123456 789:;<=>? a P ___ XeA z@  ףعeA MTTTTT "!a____MTTTTT " "ccccccMTTTTT #X #ddddddMTTTTT "$\\\\\\\\M\TTT %s%uuuuuuuv % s % vT &a____ &b3&_ &b3 &a& aMwT ' 'b '_ 'b 'a' T ( ($(L ( ( ( ף~|A( T)a )_% )___)ף~|A)M(LXYX)A)A ) ) ~ ) K ) T*a *_k *___*mMgߧLeLe * Y* ~ * p* T+a +_o +___+ףp\\A+MG+o\A+o\A + + ~ + D+ T,a ,_+ ,___,M , , ~ , d|, T-a -_, -___~ -Ӧ-MXy-(|I-(|I - - ~ - W- T.a ._l .___.M . X. ~ . {Q. T/a /_- /___/XeA/Mz@/ ףعeA/ԣp=NA / / ~ / ?/ T0a 0_n 0___0M 0 0 ~ 0 0 T1a 1_m 1___1N 1 1 ~ 1 +1 T2a 2P 2___2WeA2MZ2;OA2ԊA2 V 2 2 ~ 2 2 M3aP___MT 3 3 c3 A3 4a 4P&4___MT 5a 5_' 5___5= n-(A5MGy~X5ъ3ƸA5zkA5 TM 6a 6_. 6___~ 6`o@6Mأp=Z@6Qp@~ 66 Td 7a 7_/ 7___7\mAM\mA\mA 7 UT 8a 8_0 8___~ 8'A8Mأp= 0@8Yg@~ 8 8 UT 9a 9_p 9___9Qކ1A9MQކ19 9 UT :a :_q :___:M : UT ;a ;_r ;___;M ; UT <a <_s <___<M < UT =a =_t =___=N* ;^;^ = UT >a >P( >PPP>Q^A>M@[>RQxA>QaJXA > VT ?a____OUT DPlt&22&FZ^dzzzzzR8zXvpXXXX~@ABC D E;FGHIJKLMN@OPQRSTU V W;XYZ[\]^_@a @_ @___@AA;Ev?@P@A :)\v?@@z.l? @ UT Ab A` A```AA${?AQASӦqi?AW=z)? A UT B BccccccMTT CX CdddddddTTTTT D TTTTT EsEtuuuuuvE TTTTT Fa______wF TTTTT G G G GG\TTTTT\H H HHף~|AH(LXYXHAH,TTTTT Ia I_ I___Iףp\\AIGIo\AI TTTTT Ja____J TTTTT Ka KP KPPPKffAKǠXKmJAK TTTTT La____L TTTTT Ma M_ M___M.Ϊ?MMͦzǪ?M TTTTT Na N_ N___N<9 P5e@N<N=G1e@N TTTTT Oa O_ O___O@@O TTTTT Pa P_ P___P@e@`{@P TTTTT Qb Q`* Q```Q[uS@Qp=@Qq7NT@Q TTTTT Ra______wR TTTTT Sb______wS TTTTT T TccccccT TTTTT UX UddddddU TTTTT VMMMMMMMMV WM WsWuuuv WsWUUU XMb``_wX YM YzY{Y ~ Y @ Y ZM Z Zu Zh Z~ZZOMMMTT [M [ai~ [*[ /Z?[.H6 [ [SZ [LLL ~ [ _S [ !c \M \j~ \4\=?\  \ \S[ \LLL \ GƑA \ !! ]M ]a~ ]m]q>`? ] ]? ]LLL ] Q3A ] ^M ^z^ ^? ^MMM ^ _1A ^ _M _ _u _h _v_w _V _LLL _ .ϭ>? _ D lvv,2:.Vtr.r.jjXXr..::.N.Xdh`abcdefghi j k;l@mnopqrstuvwx y@ z;{@|}~`M ``33s/A`,j?`C _@ ` `ST`LLLh aM av~ a=]Tau?acɮD`@ a aSU aLLL a fA a Tc bM bb333S9rAbHV?b)v8\@ b bSV bLLL b ](\@ b !! cM ccHzЎwAcJ?c J \@ c cV cLLL c .q &-R?dM dwdQ3Ad@BVh?df^@ d^ daW dLLL d /EA d eM eeG@ Aeu0? e_w ee eNNN e /`PEn? e fM f"fA~ f? fxyD fBfMMM gM gBgMMM hM h h h hBhMMM iM iCiYZZ[ j kskuuuuuuuuuv__ kT$la_________wTTTTm mm m|m} m |!m TTTTn nb nb n n n  n n TTTToa o_ o___od@e@*o Ȳ&Y?o /Z?o TTTTpa p_ p___ph@@peAp33s/Ap xkކ?p ,j?p TTTTqa q_v q___qy@v@dh=]Tq I-?q u?q TTTTra r_~ r___r@W@I@4r 'fG?r =?r TTTTsa s_ s___sh@ĝ@s_*qAs333S9rAs >~  TTTTb Q" ``@@ף~|AA -? ? TTTT O "OMMMMMMMMTTTT X "XddddddddTTTT TTTT s"uuuuuuuuuvTTTT$a_________wTTTT |} |} |! TTTT b b b ` b   TTTTa _O ___U@@RzrA ף*rA 0LJ˦? xͻ? TTTTDlH4,:(fz|444(fz a _N ___@P@Aµ ͲA }1! ? H ? TTTTa _P ___~@}@QuVAz~r:VA Swc!? 9>? TTTTa _1 ___@4@(\)^A{W^A Q5? 䈛k? TTTTa _Q ___@x@ףp9hAp="gA {+C? ƾ? TTTTa _y ___G@@ԣpn[A(\:XA "OLl? 6$|? TTTTb Q" ``@@ף~|AA~ -? ? TTTT c  zcccccccTTTT X "dddddddddTTTT TTT 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^^  7yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 @ɽ)  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&cU} $T} T}  T} m T}  T} T} T} IT} T} $ T} $ T} %%T} &$ T@&&;&;@& && & &; &; &x@ & & & & &&&&&&& && &&&&&&&&&& q q2   RRR   RRRR t uu~ `@    RRRR r3 ss  RRRR 4 SLLLLL &LLLLLLLLLLLLLLL0PLLLLLLLLLLLLLLLLLLLL%UUUUUU UUU 0LLLLLLLLLLLLLLLLLLLLL% V5 LLLLLL~ @ V LLL ~ @0 LLLLLLLLLLLLLLLLLLLLL% VLLLLLL VLLL 0 LLLLLLLLLLLLLLLLLLLLL% VL P LLLL~  S] LLL  Elנ@0 LLLLLLLLLLLLLLLLLLLLL% S L6 LLLLL p=*YA S_ LLL ~ 0 LLLLLLLLLLLLLLLLLLLLL% S L7 LLLLL~ e@ S` LLL ~ 0 LLLLLLLLLLLLLLLLLLLLL%S _LLLLL~ >G  Sa  LLL ~  0LLLLLLLLLLLLLLLLLLLLL% SL L8LLLL~   ?\  LLL  bָbA0LLLLLLLLLLLLLLLLLLLLL%S LLLLL~ >G  ?  LLL  LLLL*\\A!Dxl, XJ2^bbznnnnN !" # $; %; &x@'(@)*+,-./0123456789:;<= ? NQNNNN] !O!! TTTTT "X "" TTTTT $? $ "%LLLLLLLLLLLLL "&UUUUUUUUUUUU 'V@'LLLLLLLLLL ' A' N ' B"(SLLLLLLLLLLLLW )S )P>)LLLLLLLLLii ) *\\A"*SLLLLLLLLLLii +S +P+LLLLLLLLL ~ + icX'+ i+ أp YA",SLLLLLLLLLLii -S -P-LLLLLLLLL - iElנ@- i- 8{YA-\".SLLLLLLLLLLii .!/S /P/LLLLLLLLL / ibָbA/ i/ "IXA"0SPLLLLLLLLLii 1S 1P1LLLLLLLLL 1 i @U?:7 77 * 7ggD g2 ;U#  dMbP?_*+%&UUUUUU?'UUUUUU?(UUUUUU?)UUUUUU?MS odXXLetter"d XX&cU} 0} 0} m 0} I 0} I 0} m 0}  0} m 0; hh,                      1S2 1 3 444 444 5 5 444 6 6 44444 7$ 4444 744444 748)\R5u^A8)\\A4 74884 748>G8>G4 74884 748Q>OAA~ 83YB4 749XeA9 ףعeA 744444 74884 748ף~|A8A4 748m8Le4 74884 74884 748ףp\\A8o\A >>>4 748% 8[ >4 748 8ҥ4 749q=JdgA9 mNA44444: ,, F888BF 8F888VB8F !"#$% &'()*+,-./0123456789 : 7 4444!4 !7!4!88"4 "7"4"88#4 #7#4#99$44444%4 %7%4%:WeA%:;OA &7&4444 '7'4444(4 (7(4(8= n-(A(8ъ3ƸA)4 )7)4)88*4 *7*4*8\mA8\mA+4 +7+4~ +8`o@+8Qp@,4 ,7,4~ ,8'A,8Yg@-4 -7-4-8{W@zA-8R#zA.4 .7.4.88/4 /7/4/8Qކ1A~ /804 070408814 171418824 272428834 3734388;^44 474449ٞϻA49q= L\A544444 676444474 777478Z78zW84 8789Z89zW94 979;WeA9;;OA: 888F F88BBF8B8888F F<<PH 0(  >@555ggD Oh+'0@HT` x Microsoft Excel@ob@s|;՜.+,D՜.+,|HP X`hp x ; FFELPCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaFFELP!Print_Area('Collection and Waterfall'!Print_TitlesFFELP!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuwxyz{|}Root Entry FWorkbookSummaryInformation(vDocumentSummaryInformation8~