$555,900,000 Class A Student Loan-Backed Notes

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

Current and Historical Rates

Date of Issue: September 26, 2024

Issue Amount: $555,900,000

Securities Offered:
Adjustable Rate Student Loan-Backed Notes
Rate: Variable Rate Demand Notes

Servicers:
ECMC Group

Indenture Trustee:
Manufacturers and Traders Trust Company

Eligible Lender Trustee:
Manufacturers and Traders Trust Company

Administrator:
ECMC Group