ࡱ>  g2\p Ba= =J*!8@"1Arial1?Calibri1?Calibri1?Calibri1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Calibri1 Calibri1Calibri1 Calibri1 Calibri1Calibri1Calibri1,>Calibri1>Calibri1>Calibri1 Arial1>Calibri1 Calibri1Calibri1@Helv1?Calibri1h>Cambria1Calibri1Arial1Arial1Arial1Arial1hArial1Arial1Arial1Arial1Arial1Arial1.Times New Roman"$"#,##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_) "$"#,##0 "$"#,##0.000.0 0.0_);\(0.0\) #,##0.0 0.00000% m\/d\/yyyy                                                                      ff + ) #+ , *     P@ @  P@   @        `@ @    $  $  $  $         #    a@ 8   `   h  `@ @    h@ @   h  h@ @  x  `@ @   @  `@ @   h@ @   ` @ @    h @ @   ` @ @   ` @ @    H  "x@ @   "x@ @    h   h@ @    h@ @    h@ @    h@ @    h @ @   "|@ @   "|@ @   + L  d  "|@ @   "|@ @   l@ @   "|@ @   "|@ @  *x@ @  *x@ @   H a!  h@ @   h@ @    h@ @    h @ @    h @ @   "x@ @  *x @ @   "|@ @   "|!@ @   "x@ @   "|@ @   "| @ @   "x@ @   "|@ @   "|@ @   "| @ @    h@ @    h@ @    l@ @   "| @ @    h@ @    h @ @    H   h @ @   h@ @   h@ @   h@ @   h @ @   d @ @    |@ @    |@ @    |!@ @    |@ @    |!@ @    x@ @    x @ @    h@ @   h@ @    h@ @    h@ @    l @ @   "|@ @    l@ @   "|@ @    l@ @    h@ @    l @ @   "|@ @   H   | @ @    | @ @    |@ @    | @ @    |@ @    | @ @   ) |@ @   ) | @ @    |@ @    | @ @    h @ @   h@ @  +"|@ @  +"|@ @  +"| @ @    |@ @    |@ @    |!@ @    |!@ @   ) |@ @    |@ @    |@ @    |!@ @    h@ @  ) l@ @   l@ @    h@ @    h!@ @    l@ @    l @ @    l @ @    l @ @  +"x@ @  +"x@ @    l   l @ @    h@ @    h@ @    h@ @    h@ @    h@ @    h @ @   ) |@ @   ) |@ @    h   |@ @    |@ @    h@ @   h@ @   h@ @  "x@ @  "x@ @  "x@ @    |@ @   "| @ @    h@ @   "| @ @    l@ @    l@ @   "| "x@ @   !x@ @  "p @ @  "p @ @   !x@ @   !x@ @  !x@ @   l@ @   *x@ @   *x@ @   *x @ @   (x@ @   (x@ @   (x @ @   *x @ @   *x @ @   *x @ @    h@ @  #|@ @  #|@ @  #|@ @  #|@ @  #|@ @   *x "| @ @    |@ @    |@ @    x@ @   ) |@ @    |@ @    H  !x@ @    h @ @    l   L !x@ @   "| @ @   !x @ @   "| @ @   #|!@ @   #|!@ @    h@ @    h@ @    h@ @    h@ @    h@ @   #| @ @   !x@ @   "| @ @    h@ @    |@ @    |@ @   h@ @   h  L  l@ @   h  ` @ @  "x!@ @   D   h"@ @   `"@ @    h  `@ @   ` @ @  "x @ @   d @ @   d a@ @   `@ @  ! h   h @ @    h @ @   ` "@ @  #x@ @  #x @ @   D  d@ @   D  "|@ @   "x@ @    h @ @    h@ @    h @ @   `@ @   `@ @  !p @ @   h@ @   h @ @   1#| @ @   1#| @ @    |@ @    % & $ ' '8@ @ ( ( (<@  (<a@  (<`@ @  ` @ @  !\  l@ @   h@ @   h @ @   ) l   l@ @    l@ @   "|@ @   "|@ @     1"|@ @   1"|!@ @   1"|@ @   1"|!@ @   H "x@ @  "x@ @  "x @ @  "x@ @  !x@ @  !x  !x  !x @ @  "p @ @  *x  *|@ @   "|@ @   "|@ @  "P "|@ @  "|!@ @   )#|@ @   )#|@ @   #|@ @   #|@ @   #|!@ @   )#|@ @   )#|@ @   )#|@ @   #|@ @   #|@ @   #|!@ @  ) l@ @    l@ @    l!@ @    h @ @  "x@ @  "x@ @  "x @ @  a! @ @   !x @ @   !x @ @  "X  !x  !x @ @   !|  x  !x@ @   !x @ @  "x@ @   ` @ @   "|@ @  "p @ @  "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$PercentB Percent 2C Percent 3 DTitle Title ETotal TotalF Warning Text. Warning TextXTableStyleMedium2PivotStyleLight1683ffff̙̙3f3fff3f3f33333f33333\`YYPrivate Collection and Waterfall% Balance Sheet  ;;   ;   ;  ; 8ZR3 A@@  eIssuer Deal NameDistribution DateWebsiteClassCollection Period CUSIP Beg Princ BalInterest AccrualPrincipal Paid End Princ BalOriginal Balance% of Securities (a) Footnotes (b) FootnotesPrincipal Balance Beg Balance End BalanceActivityAccrued InterestTotal Pool BalanceTotal Accounts BalanceWeighted Average Coupon (WAC)Number of LoansNumber of Borrowers Total AssetsSenior Parity %Total Parity % CurrentTotal Repayment Deferment # of Loans BeginningEnding % of BalanceTotal PortfolioTotalAssets Loans Receivable Liabilities Bonds PayableTotal LiabilitiesMaturityAverage Borrower Indebtedness" Accrued Interest on Investment% Accrued Interest Subsidy Payments Total Accounts/Funds Balance# Accrued Interest on Senior Bonds% Principal of Sub Bonds Outstanding, Accrued Interest on Sub Bonds Outstanding Proprietary$Monitoring Waterfall and CollectionsCollection PeriodCollection ActivityCollection AccountCollection Amount Received Recoveries"Excess of Required Reserve AccountPayments from Guarantor Sale ProceedsInvestment IncomeAll FeesTotal Available FundsWaterfall ActivityWaterfall for Distribution Amount DueAmount Remaining Contact EmailBal after Waterfall 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 Vocational&ɫƵTotal Fees and Program Expenses*Available Funds at Beginning of Period (a)Borrower PaymentsServicing FeesIndenture Trustee Fees Other FeesRemarketing FeesCredit Enhancement FeesArbitrage Analysis Fees www.vsac.org"Excess Earnings Rebate paid to IRS IRS Status % of Pool In School GraceRate(a) 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 240-269 Days Delinquent 270+ Days Delinquent 1-29 Days DelinquentIn Grace In School Repayment Forbearance Notes/BondsFunds and Accounts - Trust Balance Sheet and Parity - Trust.Total Repayment includes Reduced Payment loansinvestorrelations@vsac.org,Fees and Program Expenses for Current Period 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 BalanceRefunds to Borrowers?Available Funds is sum of Revenue and Loan Acquisition Accounts(a) Footnotes:%Reserve Account - Beginning of PeriodReserve Account - End of PeriodCollection Fund0Remaining Amount Available for Release to Issuer Reserve FundReserve Fund Requirement+Weighted Average Maturity (WAM) (in months) 90-119 Days Delinquent'Student Loan Asset-Backed Notes, 2012-B2012-BExemptPortfolio Summary - Private(Weighted Average Payments Made - Private"Portfolio by Loan Status - PrivateDelinquency Status - Private Portfolio by Loan Type - PrivateɫƵ Extra AdvantageɫƵ Extra LawɫƵ Extra MedicalɫƵ Extra ChoiceɫƵ Extra ClassicPrivate Loans - Other (a)"Portfolio by School Type - PrivateOther / UnknownFirst: Tax-Exempt Rebate Fund Second: Trustee Fees Third: Servicing Fees Fourth: Administration Fees Fifth: Noteholders' Interest Sixth: Reserve Fund Requirement Seventh: Noteholders' Principal ) Current Period Defaults and Write-offs% Cumulative Defaults and Write-offs@Cumulative Recoveries (including reimbursements and collections) Payments from Guarantor Borrower RecoveriesCumulative Net Loss!Cumulative Default Rate - Private 2012-B A-1 2012-B A-2 92428CHH0 92428CHJ6Semi-Annual Servicing ReportLoan Transfers May include Non-Guaranteed FFELPBalance Less than 650 650 - 699 700 - 749 750 - 799800 +No ScorePortfolio by FICO Credit Scores Balance Sheet Cash and Equivalents Revenue Loan Acquisition Debt Service Reserve Cap Int! Debt Service - Interest" Debt Service - Principal DOE Reserve Fund Total Cash and Equivalents Receivables Investment Interest Student Loans Allowance for Bad Debt Contra SLR - Alt Fees" Deferred Subsidized Fees Student Loan Interest FIB SAP Total Receivables Other Assets Def Bond Issuance, Net Prepaid Expenses Total Other AssetsLiabilities and Net Assets Liabilities Senior Bonds Payable Bond Premium/Discount Bond Interest Payable Trustee Fee 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 AssetsLoan Acquisition FundAdministration FeesLast rate in period"Temporary Cost of Issuance AccountAcquisition Account( Cumulative Purchases and Originations Cumulative Default Rate (1)Recovery Rate (2)Cumulative Net Loss (3)g1) (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 OriginationsU Loans for which claims have been filed but not yet paid as of Distribution Date2012-B Indenture2012 - B4 Deferred Gain on Discounted Bond Refunding$Other Amounts Received in CollectionCollectin PeriodParityAfter Waterfall Other11/1/2015 - 4/30/201610/31/1504/30/16 I= =t>>>Y??@pAX=BBCeiD,DFF ~GA .H I I J K{LEMQNe4OO|PjQSWRmS0gT*HU \WccB g2 ([hxΕf  dMbP?_*+%i A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&?'?(?)?MS o/XXLetter"/XX??&cU} V} V} V} m V}  V} V} IV} V} V} m V} V} IV} V} V} mV} V} $ V;;      ; @   ; j j  yO yyz xx  u uuv xx  tt ~ w@@ uuv xx  tt  u uuv  tt SCT kx UUV  qY rrs YY lt mnnnnnnnnnnoY " [YYYYYYYYYYYpY  q h h h[ Y_ h h h h h iD h r* Y[ Y W WZTVDו?~ _*&_{ƈA_HB-i A_y+aA c{A{A _a0A sG?~  t @ Y[ Y u ([?` ` `(\Hz#A`d `  vܥ?~  w=@ Y"\ZxXyffffgfz{Y \ L$ |}~~ e5 e> SrAeDMe}/Aey+aA e> MA e'A~  '?  Y  ]  H]]AHH S ^^^^^^^^^^^H "HHHHHHHHHHHHHH lu nnnnnnoHOOOOO "[YYYYYYpHOOOOO    HOOOOO [ Y YYY~ 'rp= O~ KHOOOOO [ Y YYYQ#&APW[w $AHOOOOO "[YYYYHOOOOO [ Y YYYHOOOOO [ Y YYYp=ʓdAp=@HzTdAHOOOOO [ Y YYYHOOOOO [ K YYYp=RafA@ףpfAHOOOOO "[YYYYHOOOOO D lDRRD662&&F2&2&Tlt&ZtZt ! " #;$%&'()*+,-./01234 56789:;<=>? ]]]]]]HOOOOO !S !^^^^^^HOOOOO ""VVVVVVVVHVOOO #lv#nnnnnnno # l # oO $[YYYY $R$O $R4 $Q$ [HpO % %R %O %R %Q% O & &%& & & & QB#JA& O'[ 'Y& 'YYY'QB#JA'(4a')\,A')\,A ' ' ~ ' sD' O([ (Y` (YYY(zn~ ((zn(zn ( R( ( Q8^( O)[ )Yd )YYY~ )W)أp=u)ۣ&ۣ& ) ) ~ ) ) O*[ *Y, *YYY*{@AAA * * ~ * * O+[ +Y- +YYY+ + + ~ + + O,[ ,Ya ,YYY, , , ~ , #A, O-[ -Y. -YYY-p=RafA-@-ףpfA-)\#&A - - ~ - ݱ- O.[ .Yc .YYY. . . ~ . . O/[ /Yb /YYY/ / N / / ~ / { z/ O0[ 0K 0YYY0z?ޠA0(&b0{wA0R A0 $ 0 0 ~ 0 0 H1[KYYYN 1 S1 ]1 )\,A1 2[ 2K'2YYY 2   3[ 3Y( 3YYY3= SrA3y+a3= MA3'A 3 H 4[ 4Y/ 4YYY~ 4W4Gz]@4a8 4 ^ 5[ 5Y0 5YYY5 5 OO 6[ 6Y1 6YYY6 6 OO 7[ 7Ye 7YYY~ 7G7(F@79UA9UA 7 OO 8[ 8Yf 8YYY8 8 OO 9[ 9Yg 9YYY9 9 OO :[ :Yh :YYY:@ : OO ;[ ;Yi ;YYY~ ;?;(\{;,p ,p  ; OO <[ <K) <KKK<G(\#֖A<EQ:a<GQஔA< ף$8KA < $O =[YYYYOO >[ >Y >YYY> IU?>F>J+T?>K {f9? > OO ?\ ?Z ?ZZZ?H IU??~?L+T??M {f9? ? OO Dl22&FZ^dzzzzR@nXXlXXXl~ v@A B C;DEFGHIJKL@MNOPQRS T U;VWXYZ[\]^_ @ @]]]]]]HOO AS A^^^^^^^OOOOO B OOOOO ClCmnnnnnoC OOOOO D[YYYYYYpD OOOOO E E E EEVOOOOOVF F FFQB#JAF(4aF)\,AFaOOOOO G[ GY GYYY~ GWGأp=u~ Gۣ&G OOOOO H[YYYYH OOOOO I[ IK IKKKIq=KiAIP/bIQ8OFAI OOOOO J[YYYYJ OOOOO K[ KY KYYYKJw"~Σ?KK3u^`?K OOOOO L[ LY LYYYL_9l@LL7ξ l@L OOOOO M[ MY MYYYM`@t@M OOOOO N[ NY NYYYN@{@N OOOOO O\ OZ+ OZZZO8}F@OE0qOl r@O OOOOO P[YYYYYYpP OOOOO Q\YYYYYYpQ OOOOO R R]]]]]]R OOOOO SSS^^^^^^S OOOOO THHHHHHHHT UH UlUnnnoH UlUPPP) "VH\ZZYpH*+ WH W|WH,--- ~ W @@ W XH X} Xj X\ X~XHJHHH YH Y[]~ YY^Jq?Y/b$: YYH YN YGGG Y z8*:A Y $\ ZH Z^~ ZhUAZ"*讯U?~ Z ZZH ZN ZGGG Z Gz,sA Z bb [H [[~ [?W;[ww? [H [N [GGG ~ [ [ b\H \ \H \[\ ף<>A \ b ]H ]} ]j ]\ ]{~ ]|H ]Q ]GGG ] 1-,Ѹ? ] b ^H ^z^G YA^R?^CT@ ^^H ^N^GGG.b _H _k~ _;.e_G?_3rX@ __H _N _GGG ~ _ _ b D@ l,2:.Vtj.r.jjXXr..::.P&R^~\`abcdefg h i;j@klmnopqrstuv w@ x;y@z{|}~`H `{~ `3BP`Th?`pT@ ``H `N `GGG ` (ґ0A ` bb aH aa aaH aQ aGGG a 1y2=߫? a X bH blb bWbH b[ bGGG b Q wqA b cH cc= l.AcR? cYp c/ cIII c 2Ax? c dH d#d)\,A~ d ? d}~ dBdHHH eHH eBeHHH fH f ffH fBfHHH gHH gCg0TTU h ilinnnnnnnnnoYY iO$j[YYYYYYYYYpOOOOk kk knko k n"k pOOOOl lR lR! l l! l l !l OOOOm[ mYq mYYYm@S@N@ s m {٣s?m `Jq?m OOOOn[ nYr nYYYn@_@@@n:AnG YAn a?n R?n OOOOo[ oYk oYYYo|@~@d;.eo 3`ԝ?o G?o OOOOp[ pYp pYYYpD@3@O hUAp ӡ!Kk?p $*讯U?p OOOOq[ qYs qYYYqP|@Px@,CS3BPq }]?q Th?q OOOOr[ rY rYYY*r r OOOOs[ sYl sYYY$s   s OOOOt\ tL# tZZt`@t@tQB#JAt(\,At ?t ?t OOOO u "u]]]]]]]]OOOO vS"v^^^^^^^^OOOOwYYYYYYYY w OOO xlxnnnnnnnnnoYY xO$y[YYYYYYYYYpOOOOz zz znzo z n"z pOOOO{ {R {R! { {! { R { !{ OOOO|[ |Y |YYY|@@@|q= 1%A|(\ԤA| 3; XxD]? 3"pU{? OOOODjll<\<:(fzhd44,:(fz @ ;@@  ;@@[ Y YYYf@@[@wBp#.D Zީ? Bo>u? OOOO[ YH YYYe@@V@L Ϛ Í%M? "Q;at? OOOO[ YG YYYS@D@gQ D`y? EMf? OOOO[ YI YYY@P@V@slA Tq? 7x&y? OOOO[ YJ YYYC@@P@ 3 р'ki? \vkt? OOOO[ Ym YYYE@A@c  <ۧE:j? j3g? OOOO[ Yn YYYG@@@0 v !fm? *fYz~c? OOOO\ L ZZ@@@ A\A~ ? ? OOOO J H wHHDDDDOOOO S"^^^^^^^^OOOOYYYYYYYYY OOO lnnnnnnnnnoYY O$[YYYYYYYYYpOOOO no no n" pOOOO R P! R R! R ! OOOO Y @@  ף A 8[1A ?"? 9UB? OOOO[ Y YY@@333K vAQuA /? 1*~? OOOO[ Y YYw@pv@{9o$5 ?LmK)? ? OOOO[ Y YY a@`@7DI  x~yo? ?ndg\½SiA h? iHb ?\ L# ZZZj`@jt@eQB#JAe)\,A k?l? J HHHHYYYYYp S^^^^m ,4 ||44, \hzx,RT < (     0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 13"0e %RR] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 33"0e %GG] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 53"0e %JJ] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 63"0e  " u] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 83"0e  " u] `   0e0e@AB`TC`TDEFQ&RUVWXZd@5%?`T9`T`T@`p?AutoShape 93"0e %] `>@FU^^^ kkXX\\ kk zzkk zz    ]]ddWWzzyK  www.vsac.orgyK Bhttp://www.vsac.org/yX;H,]ą'cyK investorrelations@vsac.orgyK \mailto:investorrelations@vsac.orgyX;H,]ą'cggD g2 >%G  dMbP?_*+%A>&L&"Arial,Bold"Vermont Student Assistance Corp.&RPage &P of &N&Q?'Q?(ffffff?)ףp= ?MS o;XXLetter";XX?Q?&cU} $O} O}  O} I O}  O} O} O} IO} O} $ O} $ O} %%O} &$ O>&&;&;@& && & &; &; &x@ & & & & &&&&&&& && &&&&&&&&&& j j3   MMM   MMMM  ~ @@    MMMM 4   MMMM 5 NGGGGG &GGGGGGGGGGGGGGG0KGGGGGGGGGGGGGGGGGGGG%PPPPPP PPP 0GGGGGGGGGGGGGGGGGGGGG% Q6 GGGGGG~ @@ Qy GGG ~ @@0 GGGGGGGGGGGGGGGGGGGGG% QGGGGGG QGGG 0 GGGGGGGGGGGGGGGGGGGGG% QG KQ GGGG~  NT GGG  &ZeO@0 GGGGGGGGGGGGGGGGGGGGG% N Y GGGGG~  NV GGG ~ 0 GGGGGGGGGGGGGGGGGGGGG% N G7 GGGGG ρ*dA NW GGG ~ 0 GGGGGGGGGGGGGGGGGGGGG%N G8GGGGGԨA  NX  GGG ~  0GGGGGGGGGGGGGGGGGGGGG%N YGGGGG~ K  [S  GGG  3334A0GGGGGGGGGGGGGGGGGGGGG% NG G9GGGGPW[@  N  GGG  _,9<@0GGGGGGGGGGGGGGGGGGGGG%N GGGGGw $A  NU GGG 0GGGGGGGGGGGGGGGGGGGGG%NGGGGGGR NGGG 0GGGGGGGGGGGGGGGGGGGGG%N G:GGGGG~  N  KP  GG  gu"A0GGGGGGGGGGGGGGGGGGGGG%N G;GGGGG~  III? 0GGGGGGGGGGGGGGGGGGGGG%N G<GGGGGQ@ STTTU 0GGGGGGGGGGGGGGGGGGGGG%N G=GGGGG~ 0GGKGGGGGGGGGGGGGGGGGG%N GGGGGG~ 0GGGGGGGGGGGGGGGGGGGGG%N GZGGGGG~ 0GGGGGGGGGGGGGGGGGGGGG%NGGGGG0GGGGGGGGGGGGGGGGGGGGG%NGGGGGG0GGGGGGGGGGGGGGGGGGGGG%NGGGGGGNGGGGGGNGGGGGGNGGGGGG NG K>GGGGFzTdADPl, XJ2^bbbnnnTN !" # $; %; &x@'(@)*+,-./0123456789:; = ILIIII !J ! !!! OOOOO "S" " OOOOO $? $! "%GGGGGGGGGGGGG "&PPPPPPPPPPPP 'Q@'GGGGGGGGGG ' "A' I ' #B"(NGGGGGGGGGGGGR )N )K>)GGGGGGGGGbb ) FzTdA"*NGGGGGGGGGGbb +N +K+GGGGGGGGG ~ + b+ b+ FzTdA",NGGGGGGGGGGbb -N -K-GGGGGGGGG - b&ZeO@- b- [ ^gdA-V".NGGGGGGGGGGbb .$/N /K/GGGGGGGGG / b3334A/ b/ ƸͬcA"0NKGGGGGGGGGbb 1N 1K1GGGGGGGGG 1 b/A1 b1 KiTlcA"2NGGGGGGGGGGbb 3N 3K3GGGGGGGGG ~ 3 b63 b3 `maaA"4NGGGGGGGGGGbb 5N 5K5GGGGGGGGG 5 bPW[5 b5 rM<-aA"6NKGGGGGGGGGbb 7N 7K7GGGGGGGGG 7 bq= <-aA7 b7 Q̀?"8NKGGGGGGGGGbb 9 9L9IIIIIIIII%% 9 Q̀?9@ :J :R ;S ;TTTTTTTTTTTTU =&$&>0P:2&&R&J&^&l0b&b&^&b&b&T22>@U=:@@@* ggD g2 <9  dMbP?_*+%&ffffff?'ffffff?(?)?MS oZXXLetter"ZXX333333?333333?&<3cU} m 4} $4} 4} m 4<hh,     5O~ 6O@ 5 7 8 8 9 9 :% : :;p=ʓdA;HzTdA :;; :;'r;KI :;; :;; :;; :;; :<p=RafA<ףpfA : :;{@;A :;QB#JA;)\,A :;zn;zn :;; :;; :;W;ۣ& :;; :;; :;;8H2$.$$$$2$22$$$$$ "#$%' ()*+,-./012345789: ; : <rA <A ": #:#;; $:$;; %:%<< ':'=z?ޠA'={wA (: ): *:*;= SrA*;= MA +:+;; ,:,;W;a8 -:-;+rWA-;z!{UA .:.;@; /:/;; 0:0;G;9UA 1:1;; 2:2;; 3:3;; 4:4;?;,p  5:5<z*RA5<333ϒA 7: 8:8;p=FԂA8;A 9:9<p=FԂA9<A :::>z?ޠA:>{wA6l2$$$22$$2$$$$$$$2222> @ww  :ggD Oh+'0@HT` x Microsoft Excel@ϰ@oYz;՜.+,D՜.+,HP X`hp x A PrivateCollection and WaterfallBalance Sheet&'Collection and Waterfall'!Print_AreaPrivate!Print_Area('Collection and Waterfall'!Print_TitlesPrivate!Print_Titles  Worksheets Named Ranges$ 8@ _PID_HLINKSA {\"mailto:investorrelations@vsac.orgHOhttp://www.vsac.org/  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstvwxyz{|~Root Entry FWorkbookSummaryInformation(uDocumentSummaryInformation8}