$319,218,000 Class A Student Loan-Backed Notes

March 31, 2026 Monthly Servicing Report
February 28, 2026 Monthly Servicing Report
January 31, 2026 Monthly Servicing Report
December 31, 2025 Monthly Servicing Report
November 30, 2025 Monthly Servicing Report
October 31, 2025 Monthly Servicing Report
September 30, 2025 Monthly Servicing Report
August 31, 2025 Monthly Servicing Report
July 31, 2025 Monthly Servicing Report
June 30, 2025 Monthly Servicing Report
May 31, 2025 Monthly Servicing Report
April 30, 2025 Monthly Servicing Report
March 31, 2025 Monthly Servicing Report
February 28, 2025 Monthly Servicing Report
January 31, 2025 Monthly Servicing Report
December 31, 2024 Monthly Servicing Report
November 30, 2024 Monthly Servicing Report
October 31, 2024 Monthly Servicing Report
September 30, 2024 Monthly Servicing Report
August 31, 2024 Monthly Servicing Report
July 31, 2024 Monthly Servicing Report
June 30, 2024 Monthly Servicing Report
May 31, 2024 Monthly Servicing Report
April 30, 2024 Monthly Servicing Report
March 31, 2024 Monthly Servicing Report
February 29, 2024 Monthly Servicing Report
January 31, 2024 Monthly Servicing Report
December 31, 2023 Monthly Servicing Report
November 30, 2023 Monthly Servicing Report

Date of Issue: 
September 18, 2023 (2023-1)
August 15, 2024 (2024-2)

Issue Amount:
$319,218,000 (2023-1)
$500,000,000 (2024-2)
Total: $819,218,000

Securities Offered:
Variable Rate Demand Bonds
Rate: Variable
CUSIP: 26828NAA2

Servicers:
ECMC Group, Inc.

Indenture Trustee:
Manufacturers and Traders Trust Company

Eligible Lender Trustee:
Manufacturers and Traders Trust Company

Administrator:
ECMC Group, Inc.

Initial Purchaser:
RBC Capital Markets, LLC

Remarketing Agent:
RBC Capital Markets, LLC