$555,900,000 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

Current and Historical Rates

Date of Issue: September 26, 2024

Issue Amount:
$538,900,000 (Class A Floating)
$17,000,000 (Class B Floating)
Total:$555,900,000

Securities Offered:
Class A Floating Rate Asset-Backed Notes
Rate: One Month SOFR + 1.15%
CUSIP: 26828PAA7

Class B Floating Rate Asset-Backed Notes
Rate: One Month SOFR + 1.75%
CUSIP: 26828PAB5

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:
J.P. Morgan