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%-([$$-409]#,##0.00;[Red]\-[$$-409]#,##0.00                                                                      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 @ @   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@ @   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@ @   h@ @   h @ @  !\   |@ @   1 | @ @   1 | @ @   1 | @ @  "x@ @   1"|@ @   1"|@ @  "x@ @  "x@ @   h @ @   l @ @  "| @ @  "| @ @   l @ @  1"|!@ @   h@ @   h@ @   h@ @   h@ @   l@ @  "|@ @   l@ @  "|@ @   l@ @  "|@ @   h@ @   h@ @  1"|@ @   h@ @   h@ @  1"|@ @  1"|!@ @  !x@ @    ` @ @   , @ @  "x@ @  "x @ @  "x@ @  "x@ @  "p @ @  !x@ @  !x  !x  !x @ @  %) 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 @ @  ||--}(}\ -409]#,# 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$PercentD Percent 2E Percent 3 FTitle Title GTotal TotalH Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\` RFFELP Collection and Waterfall  ;=   ;   ;  ; 8ZR3 A@@  _ Issuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of Borrowers Total AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Proprietary$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 PeriodMonthly Servicing ReportDepartment 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 DelinquentLoan 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 Period'Student Loan Asset-Backed Notes, 2013-12013-1 924279AE2 924279AF92013-1 A2013-1 BParityAfter WaterfallRefunds to Borrowers10/1/14 - 10/31/140< <t%==@>>?p|@X7AABCjeDACE E F G }HY }IY J JKLMeN QrQNccB g2 (UaNq~  dMbP?_*+%D y A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o7XXLetter"7XX??&U} Y} Y} Y} m Y}  Y} $Y} Y} IY} Y} Y} Y} $Y} Y} mY} Y} $ Y;;      ; @   ; n n lm fT ffg ee hi a bbc ee  `` hi~ d`~@ bbc ee  `` hi a bbc  `` XDY o ZZ[ jk ]c ^^_ \\ p qrrrrrrrrrrs\ " ^\\\\\\\\\\\t\  u l l lh  l l l l l mF m v* \^ # 6 Zg4Py?~ cuXcQxA~ c6Ac@ףPSA g5VA gZ A Ձ??~  "@ \^ # 7 g5cz(?*dZAdZAd-@dhZAhZA  !>}_?~  w@%@ \"_]x[yjjjjkk"z\ _ N$ {|}~ i7ZiQxVA~ i`i@ףPSA i5A iZ̞vA ?  ~\  `J``JJ U aaaaaaaaaaaJ "JJJJJJJJJJJJJJ p rrrrrrsJQQQQQ "^\\\\\\tJQQQQQ    JQQQQQ ^ # \\\~ K#)\bo~ /JQQQQQ ^ \ \\\H.w&A@X5Wj&AJQQQQQ "^\\\\JQQQQQ ^ \ \\\+Rݍ'~&/JQQQQQ ^ \ \\\\ XA@ ףNU+WAJQQQQQ ^ # \\\JQQQQQ ^ # \\\JQQQQQ "^\\\\JQQQQQ D lDRRD662&&22&2&Tlt&ZtZZ !"# $ %;&'()*+,-./0123456 789:;<=>? ^ M \\\ QH0dA  Q: z`A JQQQQQ "!^\\\\JQQQQQ " "``````JQQQQQ #U #aaaaaaJQQQQQ "$YYYYYYYYJY QQQ %p%>>>>>>>8 % p % sQ &+#### &V4&S &V4 &T& ^JtQ ' 'V 'S 'V 'T' Q (? (%(@@@ABA9 ( ( ( hűA( Q)+ )#& )###)ChűA)D@ CR)CYi}A):Yi}A ) ) ~ ) G ) Q*+ *#l *###*CNDCN:N * Z* ~ * * Q++ +#p +###~ +C)h+Dp= +Cq= g:PA+:q= g:PA + + + (j0+ Q,+ ,#, ,###~ ,C2@,DzG ,C@:@ , , ~ , , Q-+ -#- -###-C3D -CG̣B-:G̣B - - ~ - - Q.+ .#m .###.CDC: . O. ~ . . Q/+ /#. /###/CQH0dA/D Q:/Cz`A/:(\"DA / / ~ / /:/ Q0+ 0#o 0###0CDC: 0 0 ~ 0 0 Q1+ 1#n 1###1EFE; 1 1 ~ 1 rg1 Q2+ 2M 2###2CfA2D Cc%T2CأVA2:A2  2 2 ~ 2 2 J3+M###CDC: 3 3 `3 Yi}A3 4+ 4M'4###CDC: 4 5+ 5#( 5###5CQxA5D@ףPS5C5VA5:Z A 5 OJ 6+ 6#/ 6###~ 6CO[6DDo6C6A: 6 a 7+ 7#0 7###7CZADCZA:ZA 7 QQ 8+ 8#1 8###8C(\@8DQ?8C-@: 8 QQ 9+ 9#q 9###9CcJDfCo:o 9 QQ :+ :#r :###:CDC: : QQ ;+ ;#s ;###;CDC: ; QQ <+ <#t <###<CDC: < QQ =+ =#u =###~ =E_=F> ף =E'6;'6 = QQ >+ >M) >MMM>CGA>D)\E\T>G #kA>::stA > Q ?+####HIH<QQ DHlt&22&FZ^dzzzzP@nXpXXXXl~@ABC D E;FGHIJKLMN@OPQRSTU V W;XYZ[\]^_@+ @# @###@J*\MG?@J@J.W͸?@=D\? @ QQ AK AL ALLLAJ?ɝoT?AJAMSAz6T?AN_iE? A QQ B B``````JQQ CU CaaaaaaaQQQQQ D QQQQQ EpEqrrrrrsE QQQQQ F^\\\\\\tF QQQQQ G G G GGYQQQQQYH H HHhűAH CRHYi}AH$QQQQQ I^ I\ I\\\~ I)hIp= Iq= g:PAI QQQQQ J^\\\\J QQQQQ K^ KM KMMMKff&;AK(ĠRK(UAK QQQQQ L^\\\\L QQQQQ M^ M\ M\\\MsY2t?MMi[Cn?M QQQQQ N^ N\ N\\\N):_cPb@N)N*TCbb@N QQQQQ O^ O\ O\\\O@r@O QQQQQ P^ P\ P\\\Pt@z @P QQQQQ Q_ Q]+ Q]]]QGt@QĐ7e3Q)@Q QQQQQ R^\\\\\\tR QQQQQ S_\\\\\\tS QQQQQ T T``````T QQQQQ UUUaaaaaaU QQQQQ VJJJJJJJJV WJ WpWrrrs WpWRRR XJ_]]\tX YJ YrYsY ~ Y z@ Y ZJ Z Zv Zi ZvZwZLJJJ [J [^j~ [ 1["E49|?[X=SZ?9 [ [P[ [III [ > ]2A [ \J \k~ \j("\ s?\= \ \P\ \III \ (\PpA \ ]J ]^~ ]I4S]t[? ] ]+ ]III ~ ] 5u ] ^J ^r^x ^+ ^JJJ ^ \B(KA ^ _J _ _v _i _n_o _S _III _ &Ժ5? _ D lvv,2:.Vtn.r.jjXXr..::.N.Xdh`abcdefghi j k;l@mnopqrstuvwx y@ z;{@|}~`J ``GKA`pڦ?`@U@ ` `PU`IIIe aJ aw~ a1Na(j|i ?a x2VV@ a aPV aIII a QpA a bJ bbQ8˄lAbcO?bG})QS@ b bPW bIII ~ b b cJ ccףp"zAc=^?c‹;Q@ c cS cIII c &~VXE? c dJ dx~ d5udfcEc?d{{R@ dW d^X dIII d ףpe0A d eJ ee()HAeg,? e\t eb eKKK e '?g? e fJ f#fYi}Af? fpq. f,fJJJ gJ g,gJJJ hJ h h h h,hJJJ iJ i-iVWWX j kpkrrrrrrrrrs\\ kQ$l^\\\\\\\\\tQQQQm mzmz mtmu m t"m yQQQQn nV nV! n n! n n !n QQQQo^ o\ o\\\o@ @offf/@A~ o 1o ![#}?o "E49|?o QQQQp^ p\ p\\\p@@`@p333+ApGKAp ټyRB?p pڦ?p QQQQq^ q\w q\\\qx@}@qJ1Nq ñoMr?q (j|i ?q QQQQr^ r\ r\\\r @@|@+6%L="r aqu?r j"j t?r QQQQs^ s\ s\\\sʡ@@sHzvspAsQ8˄lAs P؞?s cO?s QQQQt^ t\ t\\\t@ø@tQHc${AtQMzAt Qn_o?t c1'0z]?t QQQQu^ u\x u\\\u@f@`@[S5uu w yj?u fcEc?u QQQQv_ vN# v]]v@r@vhűAvYi}Av ?v ?v QQQQ w "w````````QQQQ xU"xaaaaaaaaQQQQy\\\\\\\\ y QQQ zpzrrrrrrrrrs\\ zQ${^\\\\\\\\\tQQQQ| |z|z |t|u | t"| yQQQQ} }V }V! } }! } 3 } !} QQQQ~^ ~\ ~\\\~@ @~z A~(LsA~ S+?~ 0Ҡ?~ QQQQ^ \~ \\\D@X@{tAHz$rjA { Z? 1Hj=]Ѭ? QQQQDlp:Z::(fz44,:(fz @ ;@@  ;@@^ \I \\\}@`@[zfm gA ~? 1 ? QQQQ^ \J \\\@(@paӛ] jr? 1ef̯b? QQQQ^ \ \\\x@~@+K= cBA ivv? 1G׫? QQQQ^ \L \\\}@@v@k*d?Ky. ia? 1F84? QQQQ^ \K \\\s@ v@$\- w>my? 1":[? QQQQ^ \M \\\@q@n@*#[x Ձ1dax? 1sǡu? QQQQ^ \N \\\m@ m@/_ C)g J qHqv? 1Y?[s? QQQQ^ \| \\\@f@g@[oP [@ Uo? 1`V3.n? QQQQ^ \} \\\`g@a@C3"/ iB&͵j? 2 qA:wd? QQQQ_ N ]] @@ #[A^A~ ? ? QQQQ L J JJ\\\\QQQQ U"aaaaaaaaQQQQ\\\\\\\\\ QQQ prrrrrrrrrs\\ Q$^\\\\\\\\\tQQQQ tu tu t" yQQQQ V U! V V! V ! QQQQ \H Ͽ@W@(\+%V{A{"zA V*? l٩? QQQQ^ \G \\\@@@ףprIAQYLA o? US? QQQQ^ \S \\@'@Q"Ap=ƥA y7X?  N? QQQQ^ \y \\@@= ף=@~ ?n ^l? xz? QQQQ^ \E \\@@(\TCAffCA &? %M9? QQQQ^ \ \\.@0@ (G( n'> ;> QQQQ_ N# ]]@r@hűAYi}A %?~ ? QQQQ L "LJJJJJJJJQQQQ U"UaaaaaaaaQQQQ QQQQ p"rrrrrrrrrsQQQQ$^\\\\\\\\\tQQQQ tu tu t" yQQQQ V V! V U! V ! QQQQ^ \P \\\Ŀ@N@G,wAgffvA kJ'?ݴ? CPٴ? QQQQDlH4,:(fz444(fz ^ \O \\\@@@q=}Aףpb9A <? H? QQQQ^ \Q \\\ x@x@'>VX;W r? ._? QQQQ^ \2 \\\\@@333:YAHzWXA :$? U!? QQQQ^ \R \\\\@@@(\`Aq= `A 54Н? t0? QQQQ^ \z \\\@@}A@U mm ||mm || __ffYY||mmZZ^^  w yK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 @Wo  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&U} $Q} Q}  Q} I Q}  Q} Q} Q} IQ} Q} $ Q} $ Q} %%Q} &$ Q@&&;&;@& && & &; &; &x@ & & & & &&&&&&& && &&&&&&&&&& n n3  {{ OOO  {{ OOOO l mm~ |z@ }~  {{ OOOO j4 kk  OOOO  5        PIIIII & IIIIIIIIIIIIIII0MIIIIIIIIIIIIIIIIIIII% RRRRRR RRR 0IIIIIIIIIIIIIIIIIIIII% S6 IIIIII~ z@ S III ~ z@0 IIIIIIIIIIIIIIIIIIIII% SIIIIII SIII 0 IIIIIIIIIIIIIIIIIIIII% SI M IIII~  P^ III  +e( F@0 IIIIIIIIIIIIIIIIIIIII% P I7 IIIII GݲRA P` III ~ 0 IIIIIIIIIIIIIIIIIIIII% P I8 IIIII~  Pa III ~ 0 IIIIIIIIIIIIIIIIIIIII%P \IIIII~ K#  Pb  III ~  0IIIIIIIIIIIIIIIIIIIII% PI I9IIII@X5@  +]  III  WjA0IIIIIIIIIIIIIIIIIIIII%P IIIII~ R/  +  III  `@0IIIIIIIIIIIIIIIIIIIII%PIIIIIIT  P_  III ~  0IIIIIIIIIIIIIIIIIIIII%P I:IIIIIG!1A PIII 0IIIIIIIIIIIIIIIIIIIII%P I;IIIII~  P  MY  II  S A0IIIIIIIIIIIIIIIIIIIII%P I<IIIII~ 2@ KKK( 0IIIIIIIIIIIIIIIIIIIII%P I=IIIII~  UWWWX 0IIIIIIIIIIIIIIIIIIIII%P I>IIIII~ 0IIMIIIIIIIIIIIIIIIIII%P IeIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IfIIIII~ 0IIIIIIIIIIIIIIIIIIIII%P IdIIIII~ 0IIIIIIIIIIIIIIIIIIIII%PIIIIII0IIIIIIIIIIIIIIIIIIIII%PIIIIIIPIIIIIIPIIIIIIPIIIIII PI M?IIIIG*WADxl, XJ2^bbznnnnN !" # $; %; &x@'(@)*+,-./0123456789:;<= ? KNKKKKQ !L!! QQQQQ "U"" QQQQQ $ @ $             "% IIIIIIIIIIIII "& RRRRRRRRRRRR 'SA'IIIIIIIIII ' B' K ' C"(PIIIIIIIIIIIIT )P )M?)IIIIIIIIIff ) G*WA"*PIIIIIIIIIIff +P +M+IIIIIIIII ~ + fI%+ f~ + A",PIIIIIIIIIIff -P -M-IIIIIIIII - f+e( F@- f- ҒZTA-Y".PIIIIIIIIIIff ./P /M/IIIIIIPII / fWjA/ f/ TSA"0PMIIIIIIIIIff 1P 1M1IIIIIIIII 1 f`@1 f1 &SA"2PIIIIIIIIIIff 3P 3M3IIIIIIIII 3 PfJ} A3 f3 #4RA"4PIIIIIIIIIIff 5P 5M5IIIIIIIII 5 f@X55 f5 OmYRA"6PMIIIIIIIIIff 7P 7M7IIIIIIIII 7 f)EZRA7 f7 }"8PMIIIIIIIIIff 9P 9M9IIIIIIIII ~ 9 f9 f9 }":PMIIIIIIIIIff ; ;N;KKKKKKKKK ; }; <L <T =U =WWWWWWWWWWWWX ?Bp X::2&&R&J&Z&l0b&b&b&b&b&^&T22>@U?:* w ggD Oh+'0@HT` x Microsoft Excel@ L @Y;y;՜.+,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 FWorkbookQSummaryInformation(iDocumentSummaryInformation8q