ࡱ > g2 \ p B a = = x i ;L(8 @ " 1 A r i a l 1 ? C a l i b r i 1 ? C a l i b r i 1 ? C a l i b r i 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1
C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 C a l i b r i 1 , > C a l i b r i 1 > C a l i b r i 1 > C a l i b r i 1 A r i a l 1 > C a l i b r i 1
C a l i b r i 1 C a l i b r i 1 @ H e l v 1 ? C a l i b r i 1 h > C a m b r i a 1 C a l i b r i 1 A r i a l 1 A r i a l 1 A r i a l 1 A r i a l 1 h A r i a l 1 A r i a l 1 A r i a l 1
A r i a l 1 *
M S S a n s S e r i f 1 *
M S S a n s S e r i f 1 A r i a l 1 A r i a l 1 A r i a l 1 . T i m e s N e w R o m a n 1 *
M S S a n s S e r i f 1 * H
M S S a n s S e r i f 1 A r i a l "$"#,##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% - ( [$$-409]#,##0.00;[Red]\-[$$-409]#,##0.00 ' " [$$-409]#,##0;[Red]\-[$$-409]#,##0
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 @ @ Q" | @ @ " x@ @
Q" |@ @ Q" | @ @ h@ @ h@ @
Q l@ @
Q" | @ @ h@ @
l @ @ h @ @ H h @ @ h@ @ h @ @ h@ @ h @ @ d @ @ |@ @ | @ @ |!@ @ | @ @ |! @ @ x @ @ x @ @ h@ @ h @ @ h @ @ h@ @ H | @ @ | @ @
Q | @ @
Q | @ @ ) | @ @ ) | @ @ |@ @ | @ @ h @ @ h@ @ + " |@ @ + " |@ @ + " | @ @ | @ @ Q |!@ @ Q |! @ @ ) |@ @ |@ @ Q |@ @ Q |!@ @ h@ @ ) l@ @ l@ @ Q h @ @ Q h!@ @
Q l @ @
Q l @ @
Q l @ @
Q l @ @ + " x@ @ + " x@ @
Q l
Q l @ @ h@ @ h @ @ h@ @ h@ @ h @ @ h @ @ ) |@ @ ) |@ @
h Q |@ @ Q | @ @ h@ @ h@ @ h@ @ " x@ @ " x@ @ " x @ @ | @ @
Q" | @ @ h@ @
Q" | @ @ l@ @ l@ @
Q" | " x@ @ ! x @ @ " p @ @ " p @ @ ! x@ @ ! x@ @ ! x@ @ l@ @ * x@ @ * x @ @ * x @ @ ( x@ @ ( x @ @ ( x @ @ * x @ @ * x @ @ * x @ @ h @ @ h@ @ h @ @ h @ @ Q# |@ @ Q# |@ @ Q# |@ @ Q# | @ @ Q# |@ @ * x " | @ @ `@ @ ` @ @
H
! x @ @
h @ @ L ! x@ @ " | @ @ ! x @ @ " | @ @ # |! @ @ # |!@ @ h@ @ h@ @ h @ @ h@ @ h @ @ # | @ @ ! x@ @ " | @ @ Q h@ @ |@ @ |@ @ h @ @ h L l @ @ h " x!@ @
Q* | @ @ D h"@ @ ` "@ @ h `@ @ ` @ @ " x @ @ d @ @ d a@ @ `@ @ ! h
h @ @
h @ @ ` "@ @ # x @ @ # x @ @ D d @ @ # \ D " x @ @ " | @ @
Q" |@ @
Q" |@ @
Q" | @ @
Q" |@ @ h L Q l @ @
q# | @ @
q# | @ @ ` @ @ ' ( ) $ * * 8 @ @ + + + < @ + < a@ + < `@ @ | @ @ | @ @ ' h @ @ h @ @ h @ @ ! \ |@ @ Q | @ @ Q | @ @ Q | @ @ " x@ @ Q" |@ @ Q" | @ @ " x@ @ " x @ @ h @ @ l @ @ " | @ @ " | @ @ l @ @ Q" |! @ @ h @ @ h@ @ h @ @ h@ @ l@ @ " | @ @ l @ @ " |@ @ l@ @ " |@ @ h @ @ h @ @ Q" | @ @ h@ @ h @ @ Q" |@ @ Q" |!@ @ ! x @ @ ` @ @ , @ @ * x@ @ ( x ( X D ! x ! x @ @ ! x @ @ ! x " p @ @ " x@ @ " x@ @ " x @ @ " x@ @ " P % ) l " x@ @ " x @ @ " x@ @ " x@ @ " x @ @ ` @ @
Q" | @ @ " p @ @ " x@ @ " x @ @ " x@ @ " x @ @ ` @ @ ! x @ @ ! x ! x @ @ ! x @ @ ! x@ @ ! x @ @ a! @ @ ! x @ @ ! x @ @ " X ! x ! x ! x @ @ ! |
x ! x @ @ ! x @ @ x ! t @ @ ! p @ @ ! p @ @ ! p @ @ ! p @ @ | | '*>@}( } o
9]#,##0#
20% - Accent10
2 0 % - A c c e n t 1
20% - Accent20 "
2 0 % - A c c e n t 2
20% - Accent30 &
2 0 % - A c c e n t 3
20% - Accent40 *
2 0 % - A c c e n t 4
20% - Accent50 .
2 0 % - A c c e n t 5
20% - Accent60 2
2 0 % - A c c e n t 6
40% - Accent10
4 0 % - A c c e n t 1
40% - Accent20 #
4 0 % - A c c e n t 2
40% - Accent30 '
4 0 % - A c c e n t 3
40% - Accent40 +
4 0 % - A c c e n t 4
40% - Accent50 /
4 0 % - A c c e n t 5
40% - Accent60 3
4 0 % - A c c e n t 6
60% - Accent10
6 0 % - A c c e n t 1
60% - Accent20 $
6 0 % - A c c e n t 2
60% - Accent30 (
6 0 % - A c c e n t 3
60% - Accent40 ,
6 0 % - A c c e n t 4
60% - Accent50 0
6 0 % - A c c e n t 5 !
60% - Accent60 4
6 0 % - A c c e n t 6 " Accent1$ A c c e n t 1 # Accent2$ ! A c c e n t 2 $ Accent3$ % A c c e n t 3 % Accent4$ ) A c c e n t 4 & Accent5$ - A c c e n t 5 ' Accent6$ 1 A c c e n t 6 ( Bad B a d ) Calculation, C a l c u l a t i o n *
Check Cell*
C h e c k C e l l + C o m m a ,( C o m m a [ 0 ] - Comma 2 .& C u r r e n c y /. C u r r e n c y [ 0 ] 0 Explanatory Text6 5 E x p l a n a t o r y T e x t 1 Good G o o d 2 Heading 1( H e a d i n g 1 3 Heading 2( H e a d i n g 2 4 Heading 3( H e a d i n g 3 5 Heading 4( H e a d i n g 4 6( H y p e r l i n k
7 Input I n p u t 8 Linked Cell, L i n k e d C e l l 9 Neutral$ N e u t r a l " N o r m a l : Normal - Style1
; Normal 2
< Normal 3
= Normal 4
> Normal 5
? Normal 6
@ Normal 7
A Normal 8
B Normal 9 C Note
N o t e D Output" O u t p u t E$ P e r c e n t F Percent 2 G Percent 3
H Title T i t l e
I Total T o t a l J Warning Text. W a r n i n g T e x t X T a b l e S t y l e M e d i u m 2 P i v o t S t y l e L i g h t 1 6 8 3f f f f ̙ ̙ 3f 3 f ff 3f 3f 3 33 3 3f 33 333 \ `
R[ FFELP k Collection and Waterfall
Balance Sheet ; =
; ; ; 8 b Z 3 A @ @
R Issuer Deal Name Distribution Date Website Class Collection Period CUSIP
Beg Princ Bal Interest Accrual
End Princ Bal Original Balance % of Securities
(a) Footnotes
(b) Footnotes Principal Balance Beg Balance End Balance Activity Accrued Interest Total Pool Balance Total Accounts Balance Weighted Average Coupon (WAC) Number of Loans Number of Borrowers Total Assets Senior Parity % Total Parity % Current Total Repayment Deferment
# of Loans Beginning Ending % of Balance Total Portfolio Total Assets Loans Receivable Liabilities Bonds Payable Total Liabilities Maturity Average 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 Collections Collection Period Collection Activity Collection Account Collection Amount Received
Recoveries" Excess of Required Reserve Account Payments from Guarantor
Sale Proceeds Investment Income All Fees% Other Amounts Received in Collection Total Available Funds Waterfall Activity Waterfall for Distribution
Amount Due Amount Remaining
Contact Email Consolidation Loans Bal after Waterfall Subsidized Stafford Loans Unsubsidized 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 Delinquent 4 Year 2 Year Foreign
Vocational Grad / PLUS Loans& й@ Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower Recoveries Cumulative Net Loss Total Fees and Program Expenses Borrower Payments) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs Servicing Fees Indenture Trustee Fees
Other Fees Remarketing Fees Credit Enhancement Fees Arbitrage 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 Ed Taxable
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 Principal Reduced Payment Claim Filed
HEAL Loans Other / Unknown (a) C Includes Consolidation loans for which no School Code is maintained 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days Delinquent In Grace
In School
Repayment Forbearance Portfolio Summary - FFELP Notes/Bonds& Weighted Average Payments Made - FFELP Funds and Accounts - Trust Balance Sheet and Parity - Trust Portfolio by Loan Status - FFELP Delinquency Status - FFELP Portfolio by Loan Type - FFELP Portfolio by School Type - FFELP. Total Repayment includes Reduced Payment loans investorrelations@vsac.org Cumulative Default Rate - FFELP Repayment Forbearance W.A. Time until (a) Current Status Conversion to Repayment months Total Not Converted W.A. Time since Total Converted= W.A. Time until Conversion to Repayment includes Grace period! Student Loans Receivable Activity Beginning Balance
Interest Caps Consolidation Payments Claim Payments Borrower Benefit Rebates School Refunds Write-offs Miscellaneous Adjustments Ending Balance (a) Footnotes:% Reserve Account - Beginning of Period Reserve Account - End of Period Monthly Servicing Report Department Reserve Fund Collection Fund Second: Trustee Fees Third: Servicing Fees Fourth: Administration Fees Fifth: Noteholders' Interest Seventh: Noteholders' Principal 0 Remaining Amount Available for Release to Issuer Reserve Fund Requirement Sixth: Reserve Fund Requirement + Weighted Average Maturity (WAM) (in months) 90-119 Days Delinquent Loan Transfers Rate Non-Guaranteed FFELP
Balance Sheet Cash and Equivalents Revenue Loan Acquisition Debt Service Reserve! Debt Service - Interest" Debt Service - Principal 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 Assets Liabilities and Net Assets Liabilities Senior Bonds Payable Bond Premium/Discount Sub Bond Payable Bond Interest Payable# Sub Bond Interest 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
SAP Acquisition Fund
Temp COI Fund& Available Funds at Beginning of Period DOE Reserve Fund Debt Service Reserve FundX First: Department of Education, Guaranty Agency, and Rebate Fees to the DOE Reserve Fund Administration Fees! Eighth: Class B Carry Over Amount ( Cumulative Purchases and Originations Cumulative 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 Dates 3) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) - (Payments from Guarantor + Borrower Recoveries) /W 2) (Payments from Guarantor + Borrower Recoveries) / Cumulative Defaults and Write-offsg 1) (Cumulative Defaults and Write-offs + Claims Filed Not Paid) / Cumulative Purchases and Originations7 Fees and Program Expenses for Current Collection Period' Student Loan Asset-Backed Notes, 2013-1 2013-1 924279AE2 924279AF9 2013 - 1 2013-1 A 2013-1 B Cap Int4 Deferred Gain on Discounted Bond Refunding 2013-1 Indenture Parity After Waterfall Refunds to Borrowers Principal Paid (a) 05/31/16 6/1/16 - 6/30/16 06/30/16 c? ? t U@ @ nA A B C T nD !E E F o G C rH 4I J
J K k L V
qM N N P P q Q g R ` S R T p U 4 V h X Y + c c B
g2 ( ] Uj y 9 o g
d MbP?_ * + % k A > &L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N & ?' ?( ?) ?M d X X " . XX ? ? & c U } [ } [ } [ } m
[ }
[ } $[ } [ } I[ } [ } [ }
[ } [ } [ }
[ } m[ } [ } $ [ ; ;
; @
c ;
p
p
S
} ~
} ~~
`@
} ~
gC h
q eef
b
^ ^
r s t t t t t t t t t t u ^
" ` ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ ^ v ^
a
n
n
n g
n
n
n
n
n
o E
o
w )
b `
#
C
\ f A.W?6ɏ?~
e uX e Q)A~
e K~ e ff戯KA i R l庨A
i >INfYA Wƙ?~
"@
^ `
#
D
f Bi3? * f ZAf ZAf Y Af j ZAj ZA
!jĞc?~
x @%@
^ " a _ y ] z l l l l m m "{ ^
a
P # | } ~ ~
k 7Z k QCA~
k w k ff戯KA k R 섐A
k >I/A ?
^
b L b b L L
W
c c c c c c c c c c c L
" L L L L L L L L L L L L L L
r t t t t t t u L S S S S S
" ` ^ ^ ^ ^ ^ ^ v L S S S S S
L S S S S S
`
# ^ ^ ^ ~6" ~6" L S S S S S
`
^ ^ ^ ^ ~6" ~6" L S S S S S
" ` ^ ^ ^ ^ L S S S S S
`
^ ^ ^ ^ ~
w& QA~
k}/ L S S S S S
`
^ ^ ^ ^ Q QA Qn~
Ǵ` L S S S S S
`
# ^ ^ ^ L S S S S S
`
# ^ ^ ^ L S S S S S
" ` ^ ^ ^ ^ L S S S S S
D j l D R R D 6 6 2 & & 2 2 & 2 & T Z Z & l p Z Z ! " # $ % ; & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ? `
O ^ ^ ^ NuYA h }JYA L S S S S S
" ! ` ^ ^ ^ ^ L S S S S S
" " b b b b b b L S S S S S
# W
# c c c c c c L S S S S S
" $ [ [ [ [ [ [ [ [ L [ S S S
% r % KKKKKKKE
%
r % u S
& 8####
& m3 & j
& m3
& l &
` L v S
'
' m
' j
' m
' l '
S
( L
( $ ( MMMNONF
(
( ( (}֩A (
S ) 8
) #% ) ### ) P(}֩A ) Q ף J ) P NnA ) G NnA
)
) ~
) +B )
S * 8
* #k * ### ~
* P{d * Qףp@ * PsGs
*
Y * ~
* 6P *
S + 8
+ #o + ### ~
+ PD{O + Qp= + PإNGإN
+
+ ~
+ - +
S , 8
, #+ , ### , PAQ 1@PIAGIA
,
, ~
, * ,
S - 8
- #, - ### - Pp=
W> - Q@
ף=^ - PG
-
- ~
- , -
S . 8
. #l . ### . P Q P G
.
\ . ~
. ͦ+A .
S / 8
/ #- / ### / PNuYA / Q h / P}JYA~
/ G\=
/
/ ~
/ 8{ /
S 0 8
0 #n 0 ### 0 P Q P G
0
0 ~
0 0
S 1 8
1 #m 1 ### 1 R S R H
1
1 ~
1 1
S 2 8
2 O 2 ### 2 Pr=fA 2 Q\B
L 2 P 1 HA 2 GgfC̩A 2
2
2 ~
2 2
L 3 8O ###PQPG
3
3 b 3 NnA 3
4 8
4 O & 4 ###PQPG 4
5 8
5 #' 5 ### 5 PQ)A 5 Qff戯K 5 PR l庨A 5 G>INfYA 5
\L 6 8
6 #. 6 ### 6 PA%AQpS PK~ G 6
c 7 8
7 #/ 7 ### 7 PZAQ PZAGZA
7 S S
8 8
8 #0 8 ### 8 P
@Q1@PY AG
8 S S
9 8
9 #p 9 ### 9 P Q xP G
9 S S
: 8
: #q : ### : P Q P G
: S S
; 8
; #r ; ### ; P Q P G
; S S
< 8
< #s < ### < P Q P G
< S S
= 8
= #t = ### = R^S[$r = R=
ף = H=
ף
= S S
> 8
> O ( > O O O > P\6(A > Q=
΄M > TfffA > GKu-A
> S
? 8####UVUIS S
D
lt & 2 2 & F Z ^ d z z z z P @ Z X X X X X X p ~ @ 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 [ \ ] ^ _ @ 8
@ # @ ### @ W\@ ? @ W @ W>? @ JŭdC?
@ S S
A X
A Y A YYY A WPlW }? A W A Z<qz? A [0=k?
A S S
B B b b b b b b L S S
C W
C c c c c c c c S S S S S
D S S S S S
E r E s t t t t t u E S S S S S
F ` ^ ^ ^ ^ ^ ^ v F S S S S S
G
G
G
G G [ S S S S S [ H
H H H (}֩A H @ף J H NnA H $S S S S S
I `
I ^ I ^ ^ ^ I gffF oIA I p=~
I إN I S S S S S
J ` ^ ^ ^ ^ J S S S S S
K `
K O K O O O K D:
W HA
^
_ L
_
_ u
_ h
_ t _ u
_ U _ K K K
_ &I]?
_
D
lv v , 2 : . V t n . r . j j X X r . . : : . N . X d h ` a b c d e f g h i j k ; l @ m n o p q r s t u v w x y @ z ; { @ | } ~ ` L
` ` GA ` }lcO? ` 7Ą_Z@
`
` R T ` K K K g `
S a L
a v ~
a g|# a 1|? a J*|Y@
a
a R U a K K K
a d=$A
a S n
b L
b b fffvbA b No? b o?X@
b
b R V b K K K
~
b @
b
c L
c c (\iA c ,dT? c YQzW@
c
c U c K K K
c &|J?
c
d L
d w ~
d Y d ^\k? d ?X@
d i
d ` W d K K K
d @zTd6A
d
e L
e e GTA e ?
e ^ v
e d e M M M
e 'l^;p?
e
f L
f " f NnA~
f ? f vw;
f 9 f L L L
g L
g 9 g L L L
h L
h
h h
h 9 h L L L
i L
i : i X Y Y Z
j
k r k t t t t t t t t t u ^ ^ k S $ l ` ^ ^ ^ ^ ^ ^ ^ ^ ^ v S S S S m
m s m s
m p m r
m p! m
qS S S S n
n m
n m
n
n
n
n
n S S S S o `
o ^ o ^ ^ ^ o d@ e@ S o $A o nbg? o
ztwPi? o S S S S p `
p ^ p ^ ^ ^ p @ L@ p _A p GA p cF Y? p
}lcO? p S S S S q `
q ^ v q ^ ^ ^ q l@ n@ S= ( g|# q юƴ? q
1|? q S S S S r `
r ^ ~ r ^ ^ ^ r Z@ J@ wrT
r W0*``? r
r%N? r S S S S s `
s ^ s ^ ^ ^ s @ 4@ s h^A s fffvbA s 0OC? s
No? s S S S S t `
t ^ t ^ ^ ^ t @ D@ t znjA t (\iA t ӐQ[&? t
,dT? t dS S S u `
u ^ w u ^ ^ ^ u R@ `@K Y u Fa? u
]\k? u S S S S v a
v P " v _ _ v @ `@ v (}֩A v NnA v ? v
? v S S S S
w " w b b b b b b b b S S S S
x W
" x c c c c c c c c S S S S y ^ ^ ^ ^ ^ ^ ^ ^ y S S S
z r z t t t t t t t t t u ^ ^ z S $ { ` ^ ^ ^ ^ ^ ^ ^ ^ ^ v S S S S |
| s | s
| p | r
| p! |
qS S S S }
} m
} m
}
}
} @
}
} S S S S ~ `
~ ^ ~ ^ ^ ^ ~ @r@ `.@ ~ ;A ~ kA ~ Uu? ~
=}(? ~ S S S S `
^ } ^ ^ ^ @ ڡ@ hfA kA ?g?
>@? S S S S D l l : Z : : ( f z 4 4 , : ( f z @ ; @ @ ; @ @ `
^ H ^ ^ ^ @ y@ ( k\A~
ۦTF xBGj?
> *79 ? S S S S `
^ I ^ ^ ^ @ X@ Oj\ Z._ ok?
>ʿ? S S S S `
^ ^ ^ ^ 0w@ u@ ?T* . \ɽr Ƃ?
>#S27? S S S S `
^ K ^ ^ ^ m@ q@ S% ? % HA?
>:.? S S S S `
^ J ^ ^ ^ h@ g@ CH _ lWAs?
>`0'x? S S S S `
^ L ^ ^ ^ i@ `b@ 61 I fVxXv?
>> l? S S S S `
^ M ^ ^ ^ @d@ b@ S FXkTn?
>LCzp? S S S S `
^ { ^ ^ ^ \@ @_@ #A~
#r= m8G\k?
>V*ǡSf? S S S S `
^ | ^ ^ ^ Z@ S@
<> Eפ2h?
?ua`? S S S S a
P _ _ @ @j@ |A
#7tA ?~
? S S S S
N L
L L oooo S S S S
W
" c c c c c c c c S S S S ^ ^ ^ ^ ^ ^ ^ ^ ^ S S S
r t t t t t t t t t u ^ ^ S $ ` ^ ^ ^ ^ ^ ^ ^ ^ ^ v S S S S
p r
p r
p!
qS S S S
m
k
m
m
m
S S S S
^ G @ @ +sA QrwrA 8 꽷?
Y? S S S S `
^ F ^ ^ @@ @ i?A G%A G&FA?
O? S S S S `
^ R ^ ^ @ (@ p=
zA (\oyA
'?
d ? S S S S `
^ x ^ ^ ? ? q=
ףr@~
#@ Fk}i>
XU[顲> S S S S `
^ D ^ ^ @ Q@ R Q4V? S S S S `
^ P ^ ^ ^ s@ Ps@ B QDB stр?
|ڮ? S S S S `
^ 1 ^ ^ ^ 8@ @ G!QA~
H`l W?
4 ѕ? S S S S `
^ Q ^ ^ ^ @ @@ >VA =
#{UA Tʕ?
wSeOFM? S S S S `
^ y ^ ^ ^ @ L@ Q(wA 833vA C魼?
wqfqѼ? S S S S a
P " _ _ @ `@ (}֩A NnA % ?~
? S S S S
b
z b b b b b b b S S S S
W
" c c c c c c c c c S S S S S S S
H 4 R T < (
0e 0e @ A B`T C`T D E F Q& R U V W X Z d @ 5% ? `T9`T`T @ ` p ? A u t o S h a p e 1 3 " 0e T XT ] `
0e 0e @ A B`T C`T D E F Q& R U V W X Z d @ 5% ? `T9`T`T @ ` p ? A u t o S h a p e 3 3 " 0e I XI ] `
0e 0e @ A B`T C`T D E F Q& R U V W X Z d @ 5% ? `T9`T`T @ ` p ? A u t o S h a p e 5 3 " 0e L XL ] `
0e 0e @ A B`T C`T D E F Q& R U V W X Z d @ 5% ? `T9`T`T @ ` p ? A u t o S h a p e 6 3 " 0e ( ] `
0e 0e @ A B`T C`T D E F Q& R U V W X Z d @ 5% ? `T9`T`T @ ` p ? A u t o S h a p e 8 3 " 0e ( ] `
0e 0e @ A B`T C`T D E F Q& R U V W X Z d @ 5% ? `T9`T`T @ ` p ? A u t o S h a p e 9 3 " 0e % ] ` > @ U
_ _ f f Y Y | | m m Z Z ^ ^
m m
| | m m
| |
y K
w w w . v s a c . o r g y K B h t t p : / / w w w . v s a c . o r g / yX; H,]ą'c y K i n v e s t o r r e l a t i o n s @ v s a c . o r g y K \ m a i l t o : i n v e s t o r r e l a t i o n s @ v s a c . o r g yX; H,]ą'c g g D
g2 @
d MbP?_ * + % A > &L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N & Q ?' Q?( ffffff?) ףp=
?M S
o7 X X L e t t e r " 7 XX ? Q ? & c U } $S } S } S } I
S }
S } S }
S } IS } S } $ S } $
S } % % S } & $ S @ & & ; & ; @ & & & & & ; & ; & x @ &
& & &
& & & & & & & & & & & & & & & & & & &
p
p 2
Q Q Q
Q Q Q Q
~
`@
Q Q Q Q
3
Q Q Q Q
4 R K K K K K
& K K K K K K K K K K K K K K K 0 O K K K K K K K K K K K K K K K K K K K K %
T T T T T T
T T T
0 K K K K K K K K K K K K K K K K K K K K K %
U 5 K K K K K K ~
@
U
K K K ~
@ 0 K K K K K K K K K K K K K K K K K K K K K %
U K K K K K K
U K K K
0
K K K K K K K K K K K K K K K K K K K K K %
U K
O K K K K ~
R ]
K K K
ڄ @ 0 K K K K K K K K K K K K K K K K K K K K K % R
K 6 K K K K K ~
G1V
R _
K K K ~
0 K K K K K K K K K K K K K K K K K K K K K %
R
K 7
K K K K K ~
R `
K K K ~
0
K K K K K K K K K K K K K K K K K K K K K % R
^ K K K K K ~
~6"
R a
K K K ~
0 K K K K K K K K K K K K K K K K K K K K K %
R K
K 8 K K K K ~
8\
K K K
z)z;U A 0 K K K K K K K K K K K K K K K K K K K K K % R
K K K K K ~
_~6"
8
K K K
%@ 0 K K K K K K K K K K K K K K K K K K K K K % R K K K K K K V
R ^
K K K ~
0 K K K K K K K K K K K K K K K K K K K K K % R
K 9 K K K K K ~
w R K K K
0 K K K K K K K K K K K K K K K K K K K K K % R
K : K K K K K =
ףP@ R
O X
K K
0R_=rA 0 K K K K K K K K K K K K K K K K K K K K K % R
K ; K K K K K ~
A M M M (
0 K K K K K K K K K K K K K K K K K K K K K % R
K < K K K K K ~
W Y Y Y Z
0 K K K K K K K K K K K K K K K K K K K K K % R
K = K K K K K ~
0 K K O K K K K K K K K K K K K K K K K K K % R
K d K K K K K ~
0 K K K K K K K K K K K K K K K K K K K K K % R
K e K K K K K ~
0 K K K K K K K K K K K K K K K K K K K K K % R
K c K K K K K ~
0 K K K K K K K K K K K K K K K K K K K K K % R K K K K K K 0 K K K K K K K K K K K K K K K K K K K K K % R K K K K K K R K K K K K K R K K K K K K R K K K K K K
R K
O > K K K K ~
Ǵ` D l l , X J 2 ^ b b z n n n n N ! " # $ ; % ; & x @ ' ( @ ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = ? M P M M M M ^
! N ! ! S S S S S
" W
" " S S S S S
$
? $
" % K K K K K K K K K K K K K
" &
T T T T T T T T T T T T
' U @ ' K K K K K K K K K K
' A ' M
'
B " ( R K K K K K K K K K K K K V
) R
) O > ) K K K K K K K K K h h ~
)
Ǵ` " * R K K K K K K K K K K h h
+ R
+ O + K K K K K K K K K
~
+ h O + h +
QYCKA " , R K K K K K K K K K K h h
- R
- O - K K K K K K K K K
- h ڄ @ - h -
PA4~BAKA - [ " . R K K K K K K K K K K h h
. / R
/ O / K K K K K K ]K K
/ h z)z;U A / h /
ؤ;JA " 0 R O K K K K K K K K K h h
1 R
1 O 1 K K K K K K K K K
1 h %@ 1 h 1
\zRJA " 2 R K K K K K K K K K K h h
3 R
3 O 3 K K K K K K K K K
3 `v?Xh A 3 h 3
[e^u_HA " 4 R K K K K K K K K K K h h
5 R
5 O 5 K K K K K K K K K
~
5 h 5 h 5
[e^u_HA " 6 R O K K K K K K K K K h h
7 R
7 O 7 K K K K K K K K K
7 h fe^u_HA 7 h ~
7
6 7 " 8 R O K K K K K K K K K h h
9 R
9 O 9 K K K K K K K K K
~
9 h 9 h ~
9
6 " : R O K K K K K K K K K h h
;
; P ; M M M M M M M M M ~
;
6 ;
< N < V
= W
= Y Y Y Y Y Y Y Y Y Y Y Y Z
? B j X : : 2 & & R & F & ^ & l 0 b & b & b & ^ & h & Z & P 2 2 > @ U ? : + + + * 7 g g D
g2 ;
d MbP?_ * + % & UUUUUU?' UUUUUU?( UUUUUU?) UUUUUU?M C
od X X L e t t e r " d XX & c U } ) } ) } m ) } I
) } I
) } m ) }
) } m ) ; h h ,
*S ~
+ o@
*
, ---
.
.
---
/
/ -----
0$ ----
0
---- -
0 - 1Q QA~
1Ǵ` -
0 - 1 1 -
0 - 1~6" 1~6" -
0 - 1 1 -
0 - 1 1 -
0 - 1 1 -
0 - 1w&1k}/ -
0 - 2NuYA 2}JYA
0 ---- -
0 - 1A1IA -
0 - 1(}֩A 1 NnA -
0 - 1{d1s -
0 - 1 1 -
0 - 1 1 -
0 - 1D{O1إN -
0 - 1Hn 1g 777 -
0 - 1GA`B~
1#Ի 7 -
0 - 2\BA 2Q8I}A : 0 , , B 8 8 8 8 8 8 F 8 F 8 8 8 8 H L ! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : -----
! 0 ! ---- " -
" 0 " - " 1 1 # -
# 0 # - # 1 1 $ -
$ 0 $ - $ 2 2 % ----- & -
& 0 & - & 3q=fA & 3 1 HA
' 0 ' ----
( 0 ( ---- ) -
) 0 ) - ) 1Q)A ) 1R l庨A * -
* 0 * - * 1 1 + -
+ 0 + - + 1ZA1ZA , -
, 0 , - , 1A%A1K~ - -
- 0 - - - 1
@1Y A . -
. 0 . - . 1_'J01u/ / -
/ 0 / - / 1 1 0 -
0 0 0 - 0 1 1 1 -
1 0 1 - 1 1 1 2 -
2 0 2 - 2 1 1 3 -
3 0 3 -~
3 1^ 3 1=
ף 4 -
4 0 4 - 4 2LCA 4 2G̩A 5 -----
6 0 6 ---- 7 -
7 0 7 - 7 1=]1WC` 8 -
8 0 8 - 8 2=]2WC` 9 -
9 0 9 4q=fA 9 4 1 HA : 8 8 8 8 F F 8 8 8 8 8 8 8 8 8 B F 8 8 < P H 0 (
> @ & & & g g D
Oh +'0 @ H T ` x
Microsoft Excel @ I@ D$r; ՜. +,D ՜. +, | H P X ` h p
x ; FFELP Collection and Waterfall Balance Sheet & 'Collection and Waterfall'!Print_Area FFELP!Print_Area ( 'Collection and Waterfall'!Print_Titles FFELP!Print_Titles Worksheets
Named Ranges $ 8 @ _PID_HLINKS A { \ " m a i l t o : i n v e s t o r r e l a t i o n s @ v s a c . o r g H O h t t p : / / w w w . v s a c . o r g /
! " # $ % & ' ( ) * + , - . / 0 1 2 3 4 5 6 7 8 9 : ; < = > ? @ 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 c d e f g h i j k l m n o p q r s t u w x y z { | } R o o t E n t r y F W o r k b o o k S u m m a r y I n f o r m a t i o n ( v D o c u m e n t S u m m a r y I n f o r m a t i o n 8 ~