Exhibit 99.5

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Period of January 01, 2010 through January 31, 2010

Collections:
Principal Payments	88,222.50
Interest Payments	24,048.02
Total Principal and Interest Collections	112,270.52
Payments and Reversals Posted to Suspense	—
Total Collections	112,270.52
Less: Servicing Fees (not withheld from remittances)	(422.59	)
Net Collections	111,847.93

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Period of January 01, 2010 through January 31, 2010

	Loan	Borrower				Principal	Service
Date Due	Number	Name	Principal Due	Interest Due	Total Due	Balance	Fees
1012010	20003901	COLL. OF CHAR	0.00	6,510.00	6,510.00	434,000.00		119.35
1072010	20018701	SUOMI COLLEGE	8,222.50	5,853.02	14,075.52	1,942,016.97		89.01
1012010	20021401	U OF NEBRASKA	5,000.00	660.00	5,660.00	44,000.00		12.10
1012010	20021603	NORTH CAROLIN	75,000.00	11,025.00	86,025.00	735,000.00		202.13
1012010	20012401	MISSISSIPPI V	0.00	300.00	300.00	0.00		—
		TOTALS:	88,222.50	24,348.02	112,570.52	3,155,016.97		422.59
								422.59
7012008	20012401	MISSISSIPPI V	10,000.00	150.00	10,150.00	10,000.00		2.75
4012009	20022701	UNIV OF VERMO	67,000.00	25,725.00	92,725.00	1,715,000.00		471.63
10012009	20022701	UNIV OF VERMO	68,000.00	24,720.00	92,720.00	1,648,000.00		453.20

Page 3 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Paid-in-Full Loans
For the Period of January 01, 2010 through January 31, 2010

		Total
Loan	Payoff	Amount		Principal		Interest
Number	Date	Paid		Amount		Amount		Other Fees		Maturity Date
none to report
	TOTAL:		—		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of January 01, 2010 through January 31, 2010

		Total Amount		Principal		Interest
Loan Number	Payoff Date	Paid		Amount		Amount
none to report
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of January 31, 2009

Loan		Interest		Current		Maturity
Number	Borrower Name	Rate		UPB		Date
20000101	ALBION COLLEGE		3		560,000.00		10012015
20000902	ANDERSON COLLEGE		3		25,000.00		3012010
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE		3		11,000.00		2012010
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,933,794.47		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					18,171,173.77

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of January 31, 2009

Loan		Interest		Current		Maturity
Number	Borrower Name	Rate		UPB		Date
20018801	SUSQUEHANNA UNIVERSITY		3.00		20,000.00		11-01-2006
20018802	SUSQUEHANNA UNIVERSITY		3.63		260,000.00		11-01-2014
20018901	SWARTHMORE COLLEGE		3.00		85,955.23		11-01-2013
20019101	TAYLOR UNIVERISTY		3.00		285,000.00		10-01-2010
20019201	TEMPLE UNIVERSITY		3.38		298,000.00		11-01-2014
20019401	TEXAS STATE COLLEGE		3.00		70,000.00		4-01-2007
20019502	TEXAS TECH. UNIVERSITY		3.63		383,000.00		3-01-2013
20019504	TEXAS TECH. UNIVERSITY		3.38		2,420,000.00		3-01-2012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981		3.00		98,000.00		6-01-2021
20020001	UNIVERSITY OF ALABAMA		3.00		1,416,000.00		5-01-2021
20021001	UNIVERSITY OF HAWAII AT MANOA		3.00		135,000.00		10-01-2006
20021301	UNIVERSITY OF MONTEVALLO		3.00		199,000.00		5-01-2023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3.00		79,000.00		1-01-2013
20021603	UNIVERSITY OF NORTH CAROLINA		3.00		945,000.00		1-01-2018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		3.00		1,270,000.00		4-01-2018
20022601	UNIVERSITY OF STEUBENVILLE		3.38		166,000.00		4-01-2012
20022602	UNIVERSITY OF STEUBENVILLE		3.00		234,000.00		4-01-2017
20022701	UNIVERSITY OF VERMONT		3.00		2,093,000.00		10-01-2019
20023102	VANDERBILT UNIV - 1979 MAYFIELD		3.00		263,557.48		6-30-2009
20023501	WESTERN MARYLAND COLLEGE		3.00		910,000.00		11-01-2016
20023601	WESTERN WASHINGTON STATE COLLEGE		3.00		40,000.00		10-01-2007
20023901	XAVIER UNIVERSITY OF LOUISIANA		3.00		395,000.00		10-01-2017
	Totals:				48,407,860.25

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of January 31, 2009

		Next
Loan		Payment
Number	Borrower Name	Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,199.99		19,999.99
20022701	UNIV OF VERMONT		20090401		185,445.00		1,715,000.00
20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL					212,839.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of January 31, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Period of February 01, 2010 through February 28, 2010

Collections:
Principal Payments	19,247.28
Interest Payments	5,993.24
Total Principal and Interest Collections	25,240.52
Payments and Reversals Posted to Suspense	—
Total Collections	25,240.52
Less: Servicing Fees (not withheld from remittances)	(91.66	)
Net Collections	25,148.86

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Period of February 01, 2010 through February 28, 2010

	Loan	Borrower	Principal			Principal	Service
Date Due	Number	Name	Due	Interest Due	Total Due	Balance	Fees
2012010	20002501	BRYAN COLLEGE	11,000.00	165.00	11,165.00	11,000.00		3.03
2072010	20018701	SUOMI COLLEGE	8,247.28	5,828.24	14,075.52	1,933,794.47		88.63
		TOTALS:	19,247.28	5,993.24	25,240.52	1,944,794.47		91.66
								91.66
7012008	20012401	MISSISSIPPI V	10,000.00	150.00	10,150.00	10,000.00		2.75
4012009	20022701	UNIV OF VERMO	67,000.00	25,725.00	92,725.00	1,715,000.00		471.63
10012009	20022701	UNIV OF VERMO	68,000.00	24,720.00	92,720.00	1,648,000.00		453.20

Page 3 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Paid-in-Full Loans
For the Period of February 01, 2010 through February 28, 2010

			Total
Loan	Payoff		Amount		Principal		Interest
Number	Date		Paid		Amount		Amount		Other Fees		Maturity Date
20002501		2/1/2010		11,165.00		11,000.00		165.00		—		2012010
	TOTAL:			11,165.00		11,000.00		165.00		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of February 01, 2010 through February 28, 2010

		Total Amount		Principal		Interest
Loan Number	Payoff Date	Paid		Amount		Amount
none to report
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of February 28, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of February 28, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		560,000.00		10012015
20000902	ANDERSON COLLEGE		3		25,000.00		3012010
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,925,547.19		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					18,151,926.49

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of February 28, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20018801	SUSQUEHANNA UNIVERSITY		3.00		20,000.00		11-01-2006
20018802	SUSQUEHANNA UNIVERSITY		3.63		260,000.00		11-01-2014
20018901	SWARTHMORE COLLEGE		3.00		85,955.23		11-01-2013
20019101	TAYLOR UNIVERISTY		3.00		285,000.00		10-01-2010
20019201	TEMPLE UNIVERSITY		3.38		298,000.00		11-01-2014
20019401	TEXAS STATE COLLEGE		3.00		70,000.00		4-01-2007
20019502	TEXAS TECH. UNIVERSITY		3.63		383,000.00		3-01-2013
20019504	TEXAS TECH. UNIVERSITY		3.38		2,420,000.00		3-01-2012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981		3.00		98,000.00		6-01-2021
20020001	UNIVERSITY OF ALABAMA		3.00		1,416,000.00		5-01-2021
20021001	UNIVERSITY OF HAWAII AT MANOA		3.00		135,000.00		10-01-2006
20021301	UNIVERSITY OF MONTEVALLO		3.00		199,000.00		5-01-2023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3.00		79,000.00		1-01-2013
20021603	UNIVERSITY OF NORTH CAROLINA		3.00		945,000.00		1-01-2018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3.00		1,270,000.00		4-01-2018
20022601	UNIVERSITY OF STEUBENVILLE		3.38		166,000.00		4-01-2012
20022602	UNIVERSITY OF STEUBENVILLE		3.00		234,000.00		4-01-2017
20022701	UNIVERSITY OF VERMONT		3.00		2,093,000.00		10-01-2019
20023102	VANDERBILT UNIV - 1979 MAYFIELD		3.00		263,557.48		6-30-2009
20023501	WESTERN MARYLAND COLLEGE		3.00		910,000.00		11-01-2016
20023601	WESTERN WASHINGTON STATE COLLEGE		3.00		40,000.00		10-01-2007
20023901	XAVIER UNIVERSITY OF LOUISIANA		3.00		395,000.00		10-01-2017

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of February 28, 2009

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,199.99		19,999.99
20022701	UNIV OF VERMONT		20090401		185,445.00		1,715,000.00
20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL					212,839.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Period of March 01, 2010 through March 31, 2010

Collections:
Principal Payments	513,833.75
Interest Payments	32,921.15
Total Principal and Interest Collections	546,754.90
Payments and Reversals Posted to Suspense	—
Total Collections	546,754.90
Less: Servicing Fees (not withheld from remittances)	(497.46	)
Net Collections	546,257.44

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Period of March 01, 2010 through March 31, 2010

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
3012010		20000902	ANDERSON COLL		25,000.00		375.00		25,375.00		25,000.00		6.88
3072010		20018701	SUOMI COLLEGE		8,833.75		5,241.77		14,075.52		1,925,547.19		88.25
3012010		20019502	TEXAS TECH UN		55,000.00		4,223.13		59,223.13		233,000.00		64.08
3012010		20019504	TEXAS TECH UN		425,000.00		20,756.25		445,756.25		1,230,000.00		338.25
			TOTALS:		513,833.75		30,596.15		544,429.90		3,413,547.19		497.46
													497.46

7012008	20012401	MISSISSIPPI V	10,000.00	150.00	10,150.00	10,000.00	2.75
4012009	20022701	UNIV OF VERMO	67,000.00	25,725.00	92,725.00	1,715,000.00	471.63
10012009	20022701	UNIV OF VERMO	68,000.00	24,720.00	92,720.00	1,648,000.00	453.20

Page 3 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Paid-in-Full Loans
For the Period of March 01, 2010 through March 31, 2010

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
20000902		3/2/2010		25,375.00		25,000.00		375.00		—		3012010
	TOTAL:			25,375.00		25,000.00		375.00		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of March 01, 2010 through March 31, 2010

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount
none to report
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of March 31, 2009

		Interest
Loan Number	Borrower Name	Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		560,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,916,713.44		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		178,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		805,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					17,638,092.74

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of March 31, 2009

		Interest
Loan Number	Borrower Name	Rate		Current UPB		Maturity Date
20018801	SUSQUEHANNA UNIVERSITY		3.00		20,000.00		11-01-2006
20018802	SUSQUEHANNA UNIVERSITY		3.63		260,000.00		11-01-2014
20018901	SWARTHMORE COLLEGE		3.00		85,955.23		11-01-2013
20019101	TAYLOR UNIVERISTY		3.00		285,000.00		10-01-2010
20019201	TEMPLE UNIVERSITY		3.38		298,000.00		11-01-2014
20019401	TEXAS STATE COLLEGE		3.00		70,000.00		4-01-2007
20019502	TEXAS TECH. UNIVERSITY		3.63		383,000.00		3-01-2013
20019504	TEXAS TECH. UNIVERSITY		3.38		2,420,000.00		3-01-2012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981		3.00		98,000.00		6-01-2021
20020001	UNIVERSITY OF ALABAMA		3.00		1,416,000.00		5-01-2021
20021001	UNIVERSITY OF HAWAII AT MANOA		3.00		135,000.00		10-01-2006
20021301	UNIVERSITY OF MONTEVALLO		3.00		199,000.00		5-01-2023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3.00		79,000.00		1-01-2013
20021603	UNIVERSITY OF NORTH CAROLINA		3.00		945,000.00		1-01-2018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3.00		1,270,000.00		4-01-2018
20022601	UNIVERSITY OF STEUBENVILLE		3.38		166,000.00		4-01-2012
20022602	UNIVERSITY OF STEUBENVILLE		3.00		234,000.00		4-01-2017
20022701	UNIVERSITY OF VERMONT		3.00		2,093,000.00		10-01-2019
20023102	VANDERBILT UNIV - 1979 MAYFIELD		3.00		263,557.48		6-30-2009
20023501	WESTERN MARYLAND COLLEGE		3.00		910,000.00		11-01-2016
20023601	WESTERN WASHINGTON STATE COLLEGE		3.00		40,000.00		10-01-2007
20023901	XAVIER UNIVERSITY OF LOUISIANA		3.00		395,000.00		10-01-2017
	Totals:				47,341,698.19

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of March 31, 2009

		Next Payment
Loan Number	Borrower Name	Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,199.99		19,999.99
20022701	UNIV OF VERMONT		20090401		185,445.00		1,715,000.00
20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL					212,839.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of March 31, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Period of April 01, 2010 through April 30, 2010

Collections:
Principal Payments	467,648.67
Interest Payments	102,460.97
Total Principal and Interest Collections	570,109.64
Payments and Reversals Posted to Suspense	—
Total Collections	570,109.64
Less: Servicing Fees (not withheld from remittances)	(1,681.69	)
Net Collections	568,427.95

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Period of April 01, 2010 through April 30, 2010

										Principal		Service
Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Fees
4012010		20000101	ALBION COLLEG		0.00		8,400.00		8,400.00		560,000.00		154.00
4012010		20001301	AUGSBERG COLL		80,000.00		9,600.00		89,600.00		640,000.00		176.00
4012010		20001401	AZUSA UNIVERS		45,000.00		5,970.00		50,970.00		398,000.00		109.45
4012010		20003001	CASE WESTERN		120,000.00		13,575.00		133,575.00		1,021,700.00		280.97
4012010		20004001	COLL.OF ST. T		35,000.00		4,425.00		39,425.00		295,000.00		81.13
4012010		20004401	R.I. JR. COLL		10,000.00		2,940.00		12,940.00		196,000.00		53.90
4012010		20012101	MIDDLEBURY CO		45,000.00		8,250.00		53,250.00		550,000.00		151.25
4012010		20012901	MONTEREY JR C		0.00		2,325.00		2,325.00		155,000.00		42.63
4012010		20013501	NEW ENGLAND C		0.00		2,138.75		2,138.75		117,999.99		32.45
4012010		20013502	NEW ENGLAND C		50,000.00		8,475.00		58,475.00		565,000.00		155.38
4012010		20018001	ST.EDWARDS		16,000.00		1,178.13		17,178.13		65,000.00		17.88
4072010		20018701	SUOMI COLLEGE		8,298.76		5,776.76		14,075.52		1,916,713.44		87.85
4012010		20019101	TAYLOR UNIV.		0.00		900.00		900.00		60,000.00		16.50
4012010		20021701	UNIV. OF NOTR		90,000.00		13,950.00		103,950.00		930,000.00		255.75
4012010		20022601	UNIV.OF STEUB		24,000.00		1,282.50		25,282.50		76,000.00		20.90
4012010		20022602	UNIV.OF STEUB		18,000.00		2,490.00		20,490.00		166,000.00		45.65
4012010		20022701	UNIV OF VERMO		68,000.00		23,700.00		91,700.00		1,580,000.00		434.50
			TOTALS:		609,298.76		115,376.14		724,674.90		9,292,413.43		2,116.19
4012010		20022701	UNIV OF VERMO		68,000.00		23,700.00		91,700.00		1,580,000.00		(434.50	)
													1,681.69
7012008		20012401	MISSISSIPPI V		10,000.00		150.00		10,150.00		10,000.00		2.75
4012009		20022701	UNIV OF VERMO		67,000.00		25,725.00		92,725.00		1,715,000.00		471.63
10012009		20022701	UNIV OF VERMO		68,000.00		24,720.00		92,720.00		1,648,000.00		453.20

Page 3 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Paid-in-Full Loans
For the Period of April 01, 2010 through April 30, 2010

	Payoff	Total		Principal		Interest
Loan Number	Date	Amount Paid		Amount		Amount		Other Fees		Maturity Date
none to report
	TOTAL:		—		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of April 01, 2010 through April 30, 2010

		Total
		Amount		Principal		Interest
Loan Number	Payoff Date	Paid		Amount		Amount
none to report
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of April 30, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		560,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		560,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		284,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		901,700.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		186,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		505,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		515,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		656,937.84		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		49,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,908,414.68		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		178,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		805,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		3		840,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		52,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		148,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					17,170,444.07

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of April 30, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20018801	SUSQUEHANNA UNIVERSITY		3.00		20,000.00	11-01-2006
20018802	SUSQUEHANNA UNIVERSITY		3.63		260,000.00	11-01-2014
20018901	SWARTHMORE COLLEGE		3.00		85,955.23	11-01-2013
20019101	TAYLOR UNIVERISTY		3.00		285,000.00	10-01-2010
20019201	TEMPLE UNIVERSITY		3.38		298,000.00	11-01-2014
20019401	TEXAS STATE COLLEGE		3.00		70,000.00	4-01-2007
20019502	TEXAS TECH. UNIVERSITY		3.63		383,000.00	3-01-2013
20019504	TEXAS TECH. UNIVERSITY		3.38		2,420,000.00	3-01-2012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981		3.00		98,000.00	6-01-2021
20020001	UNIVERSITY OF ALABAMA		3.00		1,416,000.00	5-01-2021
20021001	UNIVERSITY OF HAWAII AT MANOA		3.00		135,000.00	10-01-2006
20021301	UNIVERSITY OF MONTEVALLO		3.00		199,000.00	5-01-2023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3.00		79,000.00	1-01-2013
20021603	UNIVERSITY OF NORTH CAROLINA		3.00		945,000.00	1-01-2018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		3.00		1,270,000.00	4-01-2018
20022601	UNIVERSITY OF STEUBENVILLE		3.38		166,000.00	4-01-2012
20022602	UNIVERSITY OF STEUBENVILLE		3.00		234,000.00	4-01-2017
20022701	UNIVERSITY OF VERMONT		3.00		2,093,000.00	10-01-2019
20023102	VANDERBILT UNIV — 1979 MAYFIELD		3.00		263,557.48	6-30-2009
20023501	WESTERN MARYLAND COLLEGE		3.00		910,000.00	11-01-2016
20023601	WESTERN WASHINGTON STATE COLLEGE		3.00		40,000.00	10-01-2007
20023901	XAVIER UNIVERSITY OF LOUISIANA		3.00		395,000.00	10-01-2017

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of April 30, 2009

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,199.99		19,999.99
20022701	UNIV OF VERMONT		20090401		277,145.00		1,715,000.00
20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL					304,539.22		2,019,799.97

Page 10 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of April 30, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Period of May 01, 2010 through May 31, 2010

Collections:
Principal Payments	222,857.25
Interest Payments	58,484.58
Total Principal and Interest Collections	281,341.83
Payments and Reversals Posted to Suspense	—
Total Collections	281,341.83
Less: Servicing Fees (not withheld from remittances)	(1,360.10	)
Net Collections	279,981.73

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Period of May 01, 2010 through May 31, 2010

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
5012010		20001201	ATLANTIC UNIO		3,948.30		2,042.14		5,990.44		136,142.71		37.44
5012010		20002801	CARNEGIE-MELL		18,000.00		4,530.00		22,530.00		302,000.00		83.05
5012010		20006502	FAIRLEIGH DIC		2,605.16		1,009.66		3,614.82		67,311.12		18.51
5012010		20008301	HARCUM JR COL		0.00		4,350.00		4,350.00		290,000.00		79.75
5012010		20013301	MORRIS COLLEG		0.00		4,485.00		4,485.00		299,000.00		82.23
5012010		20016401	CALIFORNIA ST		0.00		3,675.00		3,675.00		245,000.00		67.38
5012010		20016501	CALIFORNIA ST		0.00		7,575.00		7,575.00		505,000.00		138.88
5012010		20016601	SARAH LAWRENC		25,049.91		10,229.83		35,279.74		681,987.75		187.55
5072010		20018701	SUOMI COLLEGE		8,509.31		5,566.21		14,075.52		1,908,414.68		87.47
5012010		20018901	SWARTHMORE CO		5,042.78		723.08		5,765.86		48,205.36		13.26
5012010		20019201	TEMPLE UNIV.		0.00		2,750.63		2,750.63		163,000.00		44.83
5012010		20020001	UNIV. OF ALAB		80,000.00		16,740.00		96,740.00		1,116,000.00		306.90
5012010		20021301	UNIV OF MONTE		10,000.00		2,460.00		12,460.00		164,000.00		45.10
5012010		20023501	WSTRN MARYLAN		0.00		9,150.00		9,150.00		610,000.00		167.75
			TOTALS:		153,155.46		75,286.55		228,442.01		6,536,061.62		1,360.10
													1,360.10
7012008		20012401	MISSISSIPPI V		10,000.00		150.00		10,150.00		10,000.00		2.75
4012009		20022701	UNIV OF VERMO		67,000.00		25,725.00		92,725.00		1,715,000.00		471.63
10012009		20022701	UNIV OF VERMO		68,000.00		24,720.00		92,720.00		1,648,000.00		453.20
4012010		20022701	UNIV OF VERMO		68,000.00		23,700.00		91,700.00		1,580,000.00		434.50

Page 3 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Paid-in-Full Loans
For the Period of May 01, 2010 through May 31, 2010

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
none to report
	TOTAL:		—		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of May 01, 2010 through May 31, 2010

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount
none to report
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of May 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		560,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		560,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		284,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		785,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		186,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		64,705.96		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		505,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		515,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		656,937.84		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		49,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,899,905.37		8062014
20018901	SWARTHMORE COLLEGE		3		43,162.58		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		178,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		805,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		154,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		3		840,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		52,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		148,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					16,947,586.82

8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of May 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20018801	SUSQUEHANNA UNIVERSITY		3.00		20,000.00		11-01-2006
20018802	SUSQUEHANNA UNIVERSITY		3.63		260,000.00		11-01-2014
20018901	SWARTHMORE COLLEGE		3.00		85,955.23		11-01-2013
20019101	TAYLOR UNIVERISTY		3.00		285,000.00		10-01-2010
20019201	TEMPLE UNIVERSITY		3.38		298,000.00		11-01-2014
20019401	TEXAS STATE COLLEGE		3.00		70,000.00		4-01-2007
20019502	TEXAS TECH. UNIVERSITY		3.63		383,000.00		3-01-2013
20019504	TEXAS TECH. UNIVERSITY		3.38		2,420,000.00		3-01-2012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981		3.00		98,000.00		6-01-2021
20020001	UNIVERSITY OF ALABAMA		3.00		1,416,000.00		5-01-2021
20021001	UNIVERSITY OF HAWAII AT MANOA		3.00		135,000.00		10-01-2006
20021301	UNIVERSITY OF MONTEVALLO		3.00		199,000.00		5-01-2023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3.00		79,000.00		1-01-2013
20021603	UNIVERSITY OF NORTH CAROLINA		3.00		945,000.00		1-01-2018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		3.00		1,270,000.00		4-01-2018
20022601	UNIVERSITY OF STEUBENVILLE		3.38		166,000.00		4-01-2012
20022602	UNIVERSITY OF STEUBENVILLE		3.00		234,000.00		4-01-2017
20022701	UNIVERSITY OF VERMONT		3.00		2,093,000.00		10-01-2019
20023102	VANDERBILT UNIV - 1979 MAYFIELD		3.00		263,557.48		6-30-2009
20023501	WESTERN MARYLAND COLLEGE		3.00		910,000.00		11-01-2016
20023601	WESTERN WASHINGTON STATE COLLEGE		3.00		40,000.00		10-01-2007
20023901	XAVIER UNIVERSITY OF LOUISIANA		3.00		395,000.00		10-01-2017
	Totals:				45,960,686.35

9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of May 31, 2009

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,199.99		19,999.99
20022701	UNIV OF VERMONT		20090401		277,145.00		1,715,000.00
20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL					304,539.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of May 31, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Period of December 01, 2009 through December 31, 2009

Collections:
Principal Payments	36,613.67
Interest Payments	30,080.96
Total Principal and Interest Collections	66,694.63
Payments and Reversals Posted to Suspense	—
Total Collections	66,694.63
Less: Servicing Fees (not withheld from remittances)	(807.89	)
Net Collections	65,886.74

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Period of December 01, 2009 through December 31, 2009

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
12302009		20002401	BOSTON UNIVER		17,478.53		8,648.39		26,126.92		576,559.24		158.55
12012009		20010801	LONG ISLAND U		0.00		4,200.00		4,200.00		284,799.98		78.32
12012009		20013001	MONTREAT-ANDE		2,600.00		921.00		3,521.00		61,400.00		16.89
12012009		20014401	DOMNION UNIV.		0.00		9,975.00		9,975.00		664,999.99		182.87
12072009		20018701	SUOMI COLLEGE		8,386.84		5,688.68		14,075.52		1,950,403.81		89.39
			TOTALS:		28,465.37		29,433.07		57,898.44		3,538,163.02		526.02
9-01-2009		20019504	TEXAS TECH UN		0.00		20,756.25		20,756.25		1,230,000.00		281.87
													807.89
7012008		20012401	MISSISSIPPI V		10,000.00		150.00		10,150.00		10,000.00		2.75
4012009		20022701	UNIV OF VERMO		67,000.00		25,725.00		92,725.00		1,715,000.00		471.63
10012009		20022701	UNIV OF VERMO		68,000.00		24,720.00		92,720.00		1,648,000.00		453.20

Page 3 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Paid-in-Full Loans
For the Period of December 01, 2009 through December 31, 2009

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
none to report
	TOTAL:		—		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of December 01, 2009 through December 31, 2009

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount
none to report
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of December 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		560,000.00		10012015
20000902	ANDERSON COLLEGE		3		25,000.00		3012010
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT#AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE		3		11,000.00		2012010
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,942,016.97		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		44,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		735,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME -BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					18,259,396.27

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of December 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20018801	SUSQUEHANNA UNIVERSITY		3.00		20,000.00		11-01-2006
20018802	SUSQUEHANNA UNIVERSITY		3.63		260,000.00		11-01-2014
20018901	SWARTHMORE COLLEGE		3.00		85,955.23		11-01-2013
20019101	TAYLOR UNIVERISTY		3.00		285,000.00		10-01-2010
20019201	TEMPLE UNIVERSITY		3.38		298,000.00		11-01-2014
20019401	TEXAS STATE COLLEGE		3.00		70,000.00		4-01-2007
20019502	TEXAS TECH. UNIVERSITY		3.63		383,000.00		3-01-2013
20019504	TEXAS TECH. UNIVERSITY		3.38		2,420,000.00		3-01-2012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981		3.00		98,000.00		6-01-2021
20020001	UNIVERSITY OF ALABAMA		3.00		1,416,000.00		5-01-2021
20021001	UNIVERSITY OF HAWAII AT MANOA		3.00		135,000.00		10-01-2006
20021301	UNIVERSITY OF MONTEVALLO		3.00		199,000.00		5-01-2023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3.00		79,000.00		1-01-2013
20021603	UNIVERSITY OF NORTH CAROLINA		3.00		945,000.00		1-01-2018
20021701	UNIVERSITY OF NOTRE DAME -BONDS 1968		3.00		1,270,000.00		4-01-2018
20022601	UNIVERSITY OF STEUBENVILLE		3.38		166,000.00		4-01-2012
20022602	UNIVERSITY OF STEUBENVILLE		3.00		234,000.00		4-01-2017
20022701	UNIVERSITY OF VERMONT		3.00		2,093,000.00		10-01-2019
20023102	VANDERBILT UNIV - 1979 MAYFIELD		3.00		263,557.48		6-30-2009
20023501	WESTERN MARYLAND COLLEGE		3.00		910,000.00		11-01-2016
20023601	WESTERN WASHINGTON STATE COLLEGE		3.00		40,000.00		10-01-2007
20023901	XAVIER UNIVERSITY OF LOUISIANA		3.00		395,000.00		10-01-2017
	Totals:				48,584,305.25

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of December 31, 2009

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		20,899.99		19,999.99
20022701	UNIV OF VERMONT		20090401		185,445.00		1,715,000.00
20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL					212,539.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of December 31, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Quarter Ended December 31, 2009

	October			November			December
Collections:
Principal Payments		312,046.74			293,629.19			36,613.67
Interest Payments		111,093.47			64,487.84			30,080.96
Total Principal and Interest Collections		423,140.21			358,117.03			66,694.63
Payments and Reversals Posted to Suspense		—			—			—
Total Collections		423,140.21			358,117.03			66,694.63
Less: Servicing Fees (not withheld from remittances)		(1,790.78	)		(1,462.53	)		(807.89	)
Net Collections		421,349.43			356,654.50			65,886.74

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Quarter Ended December 31, 2009

		Loan
Date Due		Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
October
	10012009	20000101	ALBION COLLEG		80,000.00		9,600.00		89,600.00		640,000.00		176.00
	10012009	20001301	AUGSBERG COLL		—		9,600.00		9,600.00		640,000.00		176.00
	10012009	20001401	AZUSA UNIVERS		—		5,970.00		5,970.00		398,000.00		109.45
	10012009	20002102	BIRMINGHAM SO		40,000.00		1,200.00		41,200.00		80,000.00		22.00
	10012009	20003001	CASE WESTERN		—		13,575.00		13,575.00		905,000.00		248.88
	10012009	20004001	COLL.OF ST. T		—		4,425.00		4,425.00		295,000.00		81.13
	10012009	20004401	R.I. JR. COLL		10,000.00		3,090.00		13,090.00		206,000.00		56.65
	10012009	20005201	DANIEL WEBSTE		—		2,775.00		2,775.00		185,000.00		50.88
	10012009	20012101	MIDDLEBURY CO		45,000.00		8,925.00		53,925.00		595,000.00		163.63
	10012009	20012901	MONTEREY JR C		15,000.00		2,550.00		17,550.00		170,000.00		46.75
	10012009	20013501	NEW ENGLAND C		30,000.00		2,682.50		32,682.50		147,999.99		40.70
	10012009	20013502	NEW ENGLAND C		—		8,475.00		8,475.00		565,000.00		155.38
	10012009	20018001	ST.EDWARDS		—		1,178.13		1,178.13		65,000.00		17.88
	10072009	20018701	SUOMI COLLEGE		8,338.68		5,736.84		14,075.52		1,966,915.08		90.15
	10012009	20019101	TAYLOR UNIV.		60,000.00		1,800.00		61,800.00		120,000.00		33.00
	10012009	20021701	UNIV. OF NOTR		—		13,950.00		13,950.00		930,000.00		255.75
	10012009	20022601	UNIV.OF STEUB		—		1,282.50		1,282.50		76,000.00		20.90
	10012009	20022602	UNIV.OF STEUB		—		2,490.00		2,490.00		166,000.00		45.65
	10012009	20022701	UNIV OF VERMO		68,000.00		24,720.00		92,720.00		1,648,000.00		453.20
			TOTALS:		356,338.68		124,024.97		480,363.65		9,798,915.07		2,243.98
	10012009	20022701	UNIV OF VERMO		68,000.00		24,720.00		92,720.00		1,648,000.00		(453.20	)
													1,790.78
November
	11012009	20001201	ATLANTIC UNIO		3,889.95		2,100.49		5,990.44		140,032.66		38.51
	11012009	20002801	CARNEGIE-MELL		17,000.00		4,785.00		21,785.00		319,000.00		87.73
	11012009	20006502	FAIRLEIGH DIC		2,566.65		1,048.17		3,614.82		69,877.77		19.22
	11012009	20008301	HARCUM JR COL		45,000.00		5,025.00		50,025.00		335,000.00		92.13
	11012009	20013301	MORRIS COLLEG		69,000.00		5,520.00		74,520.00		368,000.00		101.20
	11012009	20016401	CALIFORNIA ST		15,000.00		3,900.00		18,900.00		260,000.00		71.50
	11012009	20016501	CALIFORNIA ST		35,000.00		8,100.00		43,100.00		540,000.00		148.50
	11012009	20016601	SARAH LAWRENC		24,679.73		10,600.01		35,279.74		706,667.48		194.33
	11012009	20017801	SPRINGFIELD C		7,837.00		480.90		8,317.90		32,060.06		8.82
	11072009	20018701	SUOMI COLLEGE		8,172.59		5,902.93		14,075.52		1,958,576.40		89.77
	11012009	20018901	SWARTHMORE CO		4,968.27		797.59		5,765.86		53,173.63		14.62
	11012009	20019201	TEMPLE UNIV.		35,000.00		3,341.25		38,341.25		198,000.00		54.45
	11012009	20020001	UNIV. OF ALAB		—		16,740.00		16,740.00		1,116,000.00		306.90
	11012009	20021301	UNIV OF MONTE		—		2,460.00		2,460.00		164,000.00		45.10
	11012009	20023501	WSTRN MARYLAN		80,000.00		10,350.00		90,350.00		690,000.00		189.75
			TOTALS:		348,114.19		81,151.34		429,265.53		6,950,388.00		1,462.53
													1,462.53
December
	12302009	20002401	BOSTON UNIVER		17,478.53		8,648.39		26,126.92		576,559.24		158.55
	12012009	20010801	LONG ISLAND U		0.00		4,200.00		4,200.00		284,799.98		78.32
	12012009	20013001	MONTREAT-ANDE		2,600.00		921.00		3,521.00		61,400.00		16.89
	12012009	20014401	DOMNION UNIV.		0.00		9,975.00		9,975.00		664,999.99		182.87
	12072009	20018701	SUOMI COLLEGE		8,386.84		5,688.68		14,075.52		1,950,403.81		89.39
			TOTALS:		28,465.37		29,433.07		57,898.44		3,538,163.02		526.02

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Quarter Ended December 31, 2009

		Loan
Date Due		Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
	9012009	20019504	TEXAS TECH UN		—		20,756.25		20,756.25		1,230,000.00		281.87
													807.89
		TOTALS FOR QTR			732,918.24		234,609.38		967,527.62		20,287,466.09		4,061.20

Berkadia Commercial Mortgage
College and University Loan Trust I
Paid In Full Loan Schedule
For the Quarter Ended December 31, 2009

				Principal
Loan Number	Payoff Date	Total Amount		Amount		Interest Amount		Other Fees	Maturity Date
20017801	10/30/2009		32,540.96		32,060.06		480.90			5012011
Totals			32,540.96		32,060.06		480.90	—

* Please note that service fees have not yet been deducted.

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Quarter Ended December 31, 2009

		Total Amount
Loan Number	Payoff Date	Paid		Principal Amount		Interest Amount
None to report for this period
							—
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended December 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
October
20000101	ALBION COLLEGE		3		560,000.00		10012015
20000902	ANDERSON COLLEGE		3		25,000.00		3012010
20001201	ATLANTIC UNION COLLEGE		3		140,032.66		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		576,559.24		12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE		3		11,000.00		2012010
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		69,877.77		11012020
20008301	HARCUM COLLEGE		3		335,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		288,999.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		61,400.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		368,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		260,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		540,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,958,576.40		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		198,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		44,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		735,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		690,000.00		11012016
	TOTALS:				18,589,639.13
November
20000101	ALBION COLLEGE		3		560,000.00		10012015
20000902	ANDERSON COLLEGE		3		25,000.00		3012010
20001201	ATLANTIC UNION COLLEGE		3		136,142.71		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		576,559.24		12312022

Page 9 of 14

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended December 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20002501	WILLIAM JENNINGS BRYAN COLLEGE		3		11,000.00		2012010
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		288,999.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		61,400.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,950,403.81		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		44,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		735,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
	TOTALS:				18,296,009.94
December
20000101	ALBION COLLEGE		3		560,000.00		10012015
20000902	ANDERSON COLLEGE		3		25,000.00		3012010
20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
20002401	BOSTON UNIVERITY		3		559,080.71		12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE		3		11,000.00		2012010
20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
20008301	HARCUM COLLEGE		3		290,000.00		11012015

Page 10 of 14

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended December 31, 2009

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,942,016.97		8062014
20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		44,000.00		1012013
20021603	UNIVERSITY OF NORTH CAROLINA		3		735,000.00		1012018
20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
20023501	McDANIEL COLLEGE		3		610,000.00		11012016
					18,259,396.27

Page 11 of 14

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
For the Quarter Ended December 31, 2009

			Next
Loan			Payment
Number		Borrower Name	Due		P and I Due		Current UPB
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		20,899.99		19,999.99
	20022701	UNIV OF VERMONT		20090401		185,445.00		1,715,000.00
	20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL						212,539.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
For the Quarter Ended December 31, 2009

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Quarter Ended March 31, 2010

	January			February			March
Collections:
Principal Payments		88,222.50			19,247.28			513,833.75
Interest Payments		24,048.02			5,993.24			32,921.15
Total Principal and Interest Collections		112,270.52			25,240.52			546,754.90
Payments and Reversals Posted to Suspense		—			—			—
Total Collections		112,270.52			25,240.52			546,754.90
Less: Servicing Fees (not withheld from remittances)		(422.59	)		(91.66	)		(497.46	)
Net Collections		111,847.93			25,148.86			546,257.44

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Quarter Ended March 31, 2010

			Loan
Date Due			Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
January
	1012010		20003901	COLL. OF CHAR		—		6,510.00		6,510.00		434,000.00		119.35
	1072010		20018701	SUOMI COLLEGE		8,222.50		5,853.02		14,075.52		1,942,016.97		89.01
	1012010		20021401	U OF NEBRASKA		5,000.00		660.00		5,660.00		44,000.00		12.10
	1012010		20021603	NORTH CAROLIN		75,000.00		11,025.00		86,025.00		735,000.00		202.13
	1012010		20012401	MISSISSIPPI V		—		300.00		300.00		—		—
				TOTALS:		88,222.50		24,348.02		112,570.52		3,155,016.97		422.59
														422.59
February
	2012010		20002501	BRYAN COLLEGE		11,000.00		165.00		11,165.00		11,000.00		3.03
	2072010		20018701	SUOMI COLLEGE		8,247.28		5,828.24		14,075.52		1,933,794.47		88.63
				TOTALS:		19,247.28		5,993.24		25,240.52		1,944,794.47		91.66
														91.66
March
	3012010		20000902	ANDERSON COLL		25,000.00		375.00		25,375.00		25,000.00		6.88
	3072010		20018701	SUOMI COLLEGE		8,833.75		5,241.77		14,075.52		1,925,547.19		88.25
	3012010		20019502	TEXAS TECH UN		55,000.00		4,223.13		59,223.13		233,000.00		64.08
	3012010		20019504	TEXAS TECH UN		425,000.00		20,756.25		445,756.25		1,230,000.00		338.25
				TOTALS:		513,833.75		30,596.15		544,429.90		3,413,547.19		497.46
														497.46
		TOTALS FOR QTR				621,303.53		60,937.41		682,240.94		8,513,358.63		1,011.71

Berkadia Commercial Mortgage
College and University Loan Trust I
Paid In Full Loan Schedule
For the Quarter Ended March 31, 2010

					Principal
Loan Number	Payoff Date		Total Amount		Amount		Interest Amount		Other Fees		Maturity Date
20002501		2/1/2010		11,165.00		11,000.00		165.00		—		2012010
20000902		3/2/2010		25,375.00		25,000.00		375.00		—		3012010
Totals				36,540.00		36,000.00		540.00		—

* Please note that service fees have not yet been deducted.

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Quarter Ended March 31, 2010

		Total Amount
Loan Number	Payoff Date	Paid		Principal Amount		Interest Amount
None to report for this period
						—
	TOTAL:		—		—		—

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended March 31, 2010

Loan Number		Borrower Name	Interest Rate		Current UPB		Maturity Date
January
	20000101	ALBION COLLEGE		3		560,000.00		10012015
	20000902	ANDERSON COLLEGE		3		25,000.00		3012010
	20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
	20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
	20002401	BOSTON UNIVERITY		3		559,080.71		12312022
	20002501	WILLIAM JENNINGS BRYAN COLLEGE		3		11,000.00		2012010
	20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
	20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
	20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
	20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
	20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
	20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
	20008301	HARCUM COLLEGE		3		290,000.00		11012015
	20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
	20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
	20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
	20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
	20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
	20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
	20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
	20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
	20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
	20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
	20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
	20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
	20018701	FINLANDIA UNIVERSITY		3.5		1,933,794.47		8062014
	20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
	20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
	20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
	20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
	20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
	20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
	20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
	20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
	20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
	20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
	20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
	20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
	20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
	20023501	McDANIEL COLLEGE		3		610,000.00		11012016
		TOTALS:				18,171,173.77
February
	20000101	ALBION COLLEGE		3		560,000.00		10012015
	20000902	ANDERSON COLLEGE		3		25,000.00		3012010
	20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
	20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
	20002401	BOSTON UNIVERITY		3		559,080.71		12312022

Page 7 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended March 31, 2010

Loan Number		Borrower Name	Interest Rate		Current UPB		Maturity Date
	20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
	20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
	20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
	20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
	20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
	20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
	20008301	HARCUM COLLEGE		3		290,000.00		11012015
	20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
	20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
	20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
	20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
	20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
	20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
	20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
	20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
	20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
	20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
	20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
	20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
	20018701	FINLANDIA UNIVERSITY		3.5		1,925,547.19		8062014
	20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
	20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
	20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
	20019502	TEXAS TECH. UNIVERSITY		3.625		233,000.00		3012013
	20019504	TEXAS TECH. UNIVERSITY		3.375		1,230,000.00		3012012
	20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
	20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
	20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
	20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
	20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
	20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
	20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
	20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
	20023501	McDANIEL COLLEGE		3		610,000.00		11012016
		TOTALS:				18,151,926.49
March
	20000101	ALBION COLLEGE		3		560,000.00		10012015
	20001201	ATLANTIC UNION COLLEGE		3		132,194.41		5012023
	20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		640,000.00		4012016
	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		398,000.00		4012017
	20002401	BOSTON UNIVERITY		3		559,080.71		12312022
	20002801	CARNEGIE MELLON UNIVERSITY		3		302,000.00		11012017
	20003001	CASE WESTERN RESERVE UNIVERSIT		3		905,000.00		4012016
	20003901	COLLEGE OF CHARLESTON		3		434,000.00		7012016
	20004001	COLLEGE OF ST. THOMAS		3		295,000.00		4012017
	20004401	R.I. JR. COLLEGE		3		196,000.00		4012018
	20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		67,311.12		11012020
	20008301	HARCUM COLLEGE		3		290,000.00		11012015
	20010801	LONG ISLAND UNIVERSITY		3		284,799.98		6012016
	20012101	MIDDLEBURY COLLEGE		3		550,000.00		4012018

Page 8 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended March 31, 2010

Loan Number		Borrower Name	Interest Rate		Current UPB		Maturity Date
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
	20012901	MONTEREY PENINSULA JR. COLLEGE		3		155,000.00		10012018
	20013001	MONTREAT-ANDERSON COLLEGE		3		58,800.00		12012019
	20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
	20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013
	20013502	NEW ENGLAND COLLEGE		3		565,000.00		4012019
	20014401	OLD DOMINION UNIVERSITY		3		664,999.99		6012013
	20016401	CALIFORNIA STATE UNIVERSITY		3		245,000.00		11012021
	20016501	CALIFORNIA STATE UNIVERSITY		3		505,000.00		11012021
	20016601	SARAH LAWRENCE COLLEGE		3		681,987.75		11012021
	20018001	ST.EDWARDS UNIVERSITY		3.625		65,000.00		4012013
	20018701	FINLANDIA UNIVERSITY		3.5		1,916,713.44		8062014
	20018901	SWARTHMORE COLLEGE		3		48,205.36		11012013
	20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
	20019201	TEMPLE UNIVERSITY		3.375		163,000.00		11012014
	20019502	TEXAS TECH. UNIVERSITY		3.625		178,000.00		3012013
	20019504	TEXAS TECH. UNIVERSITY		3.375		805,000.00		3012012
	20020001	UNIVERSITY OF ALABAMA		3		1,116,000.00		5012021
	20021301	UNIVERSITY OF MONTEVALLO		3		164,000.00		5012023
	20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		39,000.00		1012013
	20021603	UNIVERSITY OF NORTH CAROLINA		3		660,000.00		1012018
	20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		3		930,000.00		4012018
	20022601	UNIVERSITY OF STEUBENVILLE		3.375		76,000.00		4012012
	20022602	UNIVERSITY OF STEUBENVILLE		3		166,000.00		4012017
	20022701	UNIVERSITY OF VERMONT		3		1,715,000.00		10012019
	20023501	McDANIEL COLLEGE		3		610,000.00		11012016
						17,638,092.74

Page 9 of 12

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
For the Quarter Ended March 31, 2010

Loan Number		Borrower Name	Next Payment Due		P and I Due		Current UPB
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,199.99		19,999.99
	20022701	UNIV OF VERMONT		20090401		185,445.00		1,715,000.00
	20010801	LONG ISLAND U		20090601		6,194.23		284,799.98
TOTAL						212,839.22		2,019,799.97

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
For the Quarter Ended March 31, 2010

None to report for this period

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report for January 2010

Date Received		Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
	20100104	1012010		20021603	UNIVERSITY OF NORTH CAROLINA		75,000.00		11,025.00		86,025.00		735,000.00		75,000.00		11,025.00		—		86,025.00
System Credits 1/4																							86,025.00
System Debits 1/4
Bank Credit 1/4																									26,126.92
Bank Debit 1/4
Trustee Wire 1/4																											26,126.92
	20100105	1012010		20003901	COLLEGE OF CHARLESTON		—		6,510.00		6,510.00 4		34,000.00		—		6,510.00		—		6,510.00
	20100105	1012010		20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		5,000.00		660.00		5,660.00		44,000.00		5,000.00		660.00		—		5,660.00
System Credits 1/5																							12,170.00
System Debits 1/5																							—
Bank Credit 1/6																									86,025.00
Bank Debit 1/6
Trustee Wire 1/6																											86,025.00
	20100107	1072010		20018701	FINLANDIA UNIVERSITY		8,222.50		5,853.02		14,075.52		1,942,016.97		8,222.50		5,853.02		—		14,075.52
System Credits 1/7																							14,075.52
System Debits 1/7																							—
Bank Credit 1/7																									12,170.00
Bank Debit 1/7
Trustee Wire 1/7																											12,170.00
																					—
System Credits 12/24																							—
																					—
System Debits 12/24																							—
Bank Credit 1/11																									14,075.52
Bank Debit 1/13 (service fee)																												807.89
Trustee Wire 1/11																											13,267.63
					TOTALS:		88,222.50		24,048.02		112,270.52		3,155,016.97		88,222.50		24,048.02		—		112,270.52		112,270.52		138,397.44		137,589.55		807.89
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		1012010		20012401	MISSISSIPPI V		—		300.00		300.00		—
					TOTALS:		—		300.00		300.00		—
					GRAND TOTAL:		88,222.50		24,348.02		112,570.52		3,155,016.97

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report Reconciliation
January-10

Total System Credits @ 1/31	112,270.52
Total Bank Credits @ 1/31	138,397.44
12/30/09 in transit	(26,126.92	)
Adjusted Bank Credits:	112,270.52

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report Reconciliation
January-10

Total Bank Credits @ 1/31	138,397.44
Total Debits to Trustee @ 1/31	137,589.55
01/13/10 Service Fee	807.89
Adjusted Debits to Trustee	138,397.44

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report for January 2010

	Loan
Date Received	Number		Borrower Name	Total Paid
1/4/2010		20021603	UNIVERSITY OF NORTH CAROLINA		(75,000.00	)
1/4/2010		21021603	UNIVERSITY OF NORTH CAROLINA		(11,025.00	)
1/4/2010		23000003	UNIVERSITY OF NORTH CAROLINA		86,025.00
1/5/2010		20003901	COLLEGE OF CHARLESTON		—
1/5/2010		20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		(5,000.00	)
1/5/2010		21003901	COLLEGE OF CHARLESTON		(6,510.00	)
1/5/2010		21021401	UNIV.OF NEBRASKA/ AG MENS CLUB		(660.00	)
1/5/2010		23000003	COLLEGE OF CHARLESTON		6,510.00
1/5/2010		23000003	UNIV.OF NEBRASKA/ AG MENS CLUB		5,660.00
1/7/2010		20018701	FINLANDIA UNIVERSITY		(8,222.50	)
1/7/2010		21018701	FINLANDIA UNIVERSITY		(5,853.02	)
1/7/2010		23000003	FINLANDIA UNIVERSITY		14,075.52
1/11/2010		23000001			13,267.63
1/11/2010		23000003			(13,267.63	)
1/4/2010		23000001			26,126.92
1/4/2010		23000003			(26,126.92	)
1/6/2010		23000001			86,025.00
1/6/2010		23000003			(86,025.00	)
1/7/2010		23000001			12,170.00
1/7/2010		23000003			(12,170.00	)

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report for February 2010

																												ACH Debits
			Loan									Principal		Principal		Interest						Net System		Total Bank				and Other
Date Received		Date Due	Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Paid		Paid		Suspense		Total Paid		Credits		Credits		Trust Wires		Wires
	20100201	0		20002501	WILLIAM JENNINGS BRYAN COLLEGE		11,000.00		165.00		11,165.00		11,000.00		11,000.00		165.00		—		11,165.00
System Credits 2/1																							11,165.00
System Debits 2/1
Bank Credit 1/4
Bank Debit 1/4
Trustee Wire 1/4
	20100208	2072010		20018701	FINLANDIA UNIVERSITY		8,247.28		5,828.24		14,075.52		1,933,794.47		8,247.28		5,828.24		—		14,075.52
																				—
System Credits 2/8																							14,075.52
System Debits 2/8																							—
Bank Credit 2/3																									11,165.00
Bank Debit 2/5 (service fees)																													422.59
Trustee Wire 2/3																											10,742.41
																					—
System Credits 2/9																							—
System Debits 2/9																							—
Bank Credit 2/10																									14,075.52
Bank Debit 2/10
Trustee Wire 2/10																											14,075.52
					TOTALS:		19,247.28		5,993.24		25,240.52		1,944,794.47		19,247.28		5,993.24		—		25,240.52		25,240.52		25,240.52		24,817.93		422.59
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		19,247.28		5,993.24		25,240.52		1,944,794.47

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report Reconciliation
February-10

Total System Credits @ 2/28	25,240.52
Total Bank Credits @ 2/28	25,240.52
Adjusted Bank Credits:	25,240.52

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report Reconciliation
February-10

Total Bank Credits @ 2/28	25,240.52
Total Debits to Trustee @ 2/28	24,817.93
02/05/10                 Service Fee	422.59
Adjusted Debits to Trustee	25,240.52
	—

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report for February 2010

				Principal		Interest
Date Received	Loan Number		Borrower Name	Paid		Paid		Total Paid
20100201		20002501	WILLIAM JENNINGS BRYAN COLLEGE		11,000.00		165.00		(11,000.00	)
20100201		20002501	WILLIAM JENNINGS BRYAN COLLEGE		11,000.00		165.00		(165.00	)
20100201		20002501	WILLIAM JENNINGS BRYAN COLLEGE		11,000.00		165.00		11,165.00
20100208		20018701	FINLANDIA UNIVERSITY		8,247.28		5,828.24		(8,247.28	)
20100208		20018701	FINLANDIA UNIVERSITY		8,247.28		5,828.24		(5,828.24	)
20100208		20018701	FINLANDIA UNIVERSITY		8,247.28		5,828.24		14,075.52
2/10/2010		23000001							14,075.52
2/10/2010		23000003							(14,075.52	)
2/3/2010		23000001							10,742.41
2/3/2010		23000003							(10,742.41	)

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report for March 2010

			Loan									Principal		Principal		Interest						Net System		Total Bank				ACH Debits and
Date Received		Date Due	Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Paid		Paid		Suspense		Total Paid		Credits		Credits		Trust Wires		Other Wires
	20100301	3012010		20019502	TEXAS TECH. UNIVERSITY		55,000.00		4,223.13		59,223.13		233,000.00		55,000.00		4,223.13		—		59,223.13
	20100301	3012010		20019504	TEXAS TECH. UNIVERSITY		425,000.00		20,756.25		445,756.25		1,230,000.00		425,000.00		20,756.25		—		445,756.25
System Credits 3/1																							504,979.38
System Debits 3/1
Bank Credit 3/1
Bank Debit 3/1
Trustee Wire 3/1
	20100302	3012010		20000902	ANDERSON COLLEGE		25,000.00		375.00		25,375.00		25,000.00		25,000.00		375.00		—		25,375.00
System Credits 3/2																							25,375.00
System Debits 3/2																							—
Bank Credit 3/3																									504,979.38
Bank Debit 3/8 (service fees)																													91.66
Trustee Wire 3/3																											504,887.72
	20100308	3072010		20018701	FINLANDIA UNIVERSITY		8,833.75		5,241.77		14,075.52		1,925,547.19		8,833.75		5,241.77		—		14,075.52
System Credits 3/8																							14,075.52
System Debits 3/8																							—
Bank Credit 3/4																									25,375.00
Bank Debit 3/4
Trustee Wire 3/4																											25,375.00
	20100329	4012010		20012901	MONTEREY PENINSULA JR. COLLEGE										—		2,325.00		—		2,325.00
System Credits 3/29																							2,325.00
System Debits 3/29																							—
Bank Credit 3/10																									14,075.52
Bank Debit 3/10
Trustee Wire 3/10																											14,075.52
																							—
System Credits 3/31																							—
System Debits 3/31
Bank Credit 3/31																									2,325.00
Bank Debit 3/31
Trustee Wire 3/31																											2,325.00
					TOTALS:		513,833.75		30,596.15		544,429.90		3,413,547.19		513,833.75		32,921.15		—		546,754.90		546,754.90		546,754.90		546,663.24		91.66
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		513,833.75		30,596.15		544,429.90		3,413,547.19

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report Reconciliation
March-10

Total System Credits @ 3/31	#REF!
Total Bank Credits @ 3/31	#REF!
Adjusted Bank Credits:	#REF!
	#REF!

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report Reconciliation
March-10

Total Bank Credits @ 3/31	#REF!
Total Debits to Trustee @ 3/31	#REF!
03/08/10                Service Fee		91.66
Adjusted Debits to Trustee	#REF!
	#REF!

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report for March 2010

					Principal		Interest
Date Received		Loan Number		Borrower Name	Paid		Paid		Total Paid			Trust Wires
	3/1/2010		20019502	TEXAS TECH. UNIVERSITY		55,000.00		4,223.13		(55,000.00	)
	3/1/2010		20019504	TEXAS TECH. UNIVERSITY		425,000.00		20,756.25		(425,000.00	)
	3/1/2010		21019502	TEXAS TECH. UNIVERSITY		55,000.00		4,223.13		(4,223.13	)
	3/1/2010		21019504	TEXAS TECH. UNIVERSITY		425,000.00		20,756.25		(20,756.25	)
	3/1/2010		23000003	TEXAS TECH. UNIVERSITY		55,000.00		4,223.13		59,223.13
	3/1/2010		23000003	TEXAS TECH. UNIVERSITY		425,000.00		20,756.25		445,756.25
	3/2/2010		20000902	ANDERSON COLLEGE		25,000.00		375.00		(25,000.00	)
	3/2/2010		21000902	ANDERSON COLLEGE		25,000.00		375.00		(375.00	)
	3/2/2010		23000003	ANDERSON COLLEGE		25,000.00		375.00		25,375.00
	3/8/2010		20018701	FINLANDIA UNIVERSITY		8,833.75		5,241.77		(8,833.75	)
	3/8/2010		21018701	FINLANDIA UNIVERSITY		8,833.75		5,241.77		(5,241.77	)
	3/8/2010		23000003	FINLANDIA UNIVERSITY		8,833.75		5,241.77		14,075.52
	3/29/2010		20012901	MONTEREY PENINSULA JR. COLLEGE		—		2,325.00		—
	3/29/2010		21012901	MONTEREY PENINSULA JR. COLLEGE		—		2,325.00		(2,325.00	)
	3/29/2010		23000003	MONTEREY PENINSULA JR. COLLEGE		—		2,325.00		2,325.00
	3/10/2010		23000001	Wire						14,075.52
	3/10/2010		23000003	Wire						(14,075.52	)
	3/3/2010		23000001	Wire						504,887.72
	3/3/2010		23000003	Wire						(504,887.72	)
	3/31/2010		23000001	Wire						2,325.00
	3/31/2010		23000003	Wire						(2,325.00	)
	3/4/2010		23000001	Wire						25,375.00
	3/4/2010		23000003	Wire						(25,375.00	)

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report for April 2010

													Principal		Principal										Net System			Total Bank				ACH Debits and
Date Received		Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Paid		Interest Paid		Suspense			Total Paid			Credits			Credits		Trust Wires		Other Wires
	20100401		4012010		20000101	ALBION COLLEGE		—		8,400.00		8,400.00		560,000.00		—		8,400.00		—			8,400.00
	20100401		4012010		20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		80,000.00		9,600.00		89,600.00		640,000.00		80,000.00		9,600.00		—			89,600.00
	20100401		4012010		20004001	COLLEGE OF ST. THOMAS		35,000.00		4,425.00		39,425.00		295,000.00		35,000.00		4,425.00		—			39,425.00
	20100401		4012010		20004401	R.I. JR. COLLEGE		10,000.00		2,940.00		12,940.00		196,000.00		10,000.00		2,940.00		—			12,940.00
	20100401		4012010		20012101	MIDDLEBURY COLLEGE		45,000.00		8,250.00		53,250.00		550,000.00		45,000.00		8,250.00		—			53,250.00
	20100401		4012010		20013501	NEW ENGLAND COLLEGE		—		2,138.75		2,138.75		117,999.99		—		2,138.75		—			2,138.75
	20100401		4012010		20013502	NEW ENGLAND COLLEGE		50,000.00		8,475.00		58,475.00		565,000.00		50,000.00		8,475.00		—			58,475.00
	20100401		4012010		20018001	ST.EDWARDS UNIVERSITY		16,000.00		1,178.13		17,178.13		65,000.00		16,000.00		1,178.09		—			17,178.09
	20100401		0		20018001	ST.EDWARDS UNIVERSITY										—		—		0.04			0.04
	20100401		4012010		20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		90,000.00		13,950.00		103,950.00		930,000.00		90,000.00		13,950.00		—			103,950.00
	20100401		4012010		20022601	UNIVERSITY OF STEUBENVILLE		24,000.00		1,282.50		25,282.50		76,000.00		24,000.00		1,282.50		—			25,282.50
	20100401		4012010		20022602	UNIVERSITY OF STEUBENVILLE		18,000.00		2,490.00		20,490.00		166,000.00		18,000.00		2,490.00		—			20,490.00
System Credits 4/1																										431,129.38
System Debits 4/1
Bank Credit 4/1
Bank Debit 4/1
Trustee Wire 4/1
	20100405		4012010		20003001	CASE WESTERN RESERVE UNIVERSIT		120,000.00		13,575.00		133,575.00		1,021,700.00		3,300.00		11,925.00		—			15,225.00
	20100405		0		20018001	ST.EDWARDS UNIVERSITY										—		—		(0.04	)		(0.04	)
	20100405		10012010		20018001	ST.EDWARDS UNIVERSITY										—		0.04		—			0.04
System Credits 4/5																										15,225.04
System Debits 4/5																										(0.04	)
Bank Credit 4/5																													431,129.38
Bank Debit 4/5
Trustee Wire 4/6																															431,129.38
	20100407		4072010		20018701	FINLANDIA UNIVERSITY		8,298.76		5,776.76		14,075.52		1,916,713.44		8,298.76		5,776.76		—			14,075.52
System Credits 4//7																										14,075.52
System Debits 4/7																										—
Bank Credit 4/7																													15,225.00
Bank Debit 4/7
Trustee Wire 4/7																															15,225.00
	20100408		4012010		20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		45,000.00		5,970.00		50,970.00		398,000.00		45,000.00		5,970.00		—			50,970.00
	20100408		4012010		20019101	TAYLOR UNIVERISTY		—		900.00		900.00		60,000.00		—		900.00		—			900.00
System Credits 4/8																										51,870.00
System Debits 4/8																										—
Bank Credit 4/9																													14,075.52
Bank Debit 4/19 (service fee)																																	497.46
Trustee Wire 4/9																															13,578.06
	20100423		5012010		20002801	CARNEGIE MELLON UNIVERSITY										18,000.00		4,530.00					22,530.00
System Credits 4/23																										22,530.00
System Debits 4/23
Bank Credit 4/12																													51,870.00
Bank Debit 4/12
Trustee Wire 4/12																															51,870.00
	20100429		5012010		20016601	SARAH LAWRENCE COLLEGE										25,049.91		10,229.83		—			35,279.74
System Credits 4/29																										35,279.74
System Debits 4/29
Bank Credit 4/27																													22,530.00
Bank Debit 4/27
Trustee Wire 4/27																															22,530.00
						TOTALS:		541,298.76		89,351.14		630,649.90		7,557,413.43		467,648.67		102,460.97		—			570,109.64			570,109.64			534,829.90		534,332.44		497.46
Loans Due in Current Period and Paid in Prior Period:
			4012010		20012901	MONTEREY JR C		—		2,325.00		2,325.00		155,000.00
						TOTALS:		—		2,325.00		2,325.00		155,000.00
Loans Due in Current Period Not Yet Paid:
			4012010		20022701	UNIV OF VERMO		68,000.00		23,700.00		91,700.00		1,580,000.00
						TOTALS:		68,000.00		23,700.00		91,700.00		1,580,000.00
						GRAND TOTAL:		609,298.76		115,376.14		724,674.90		9,292,413.43
										1,500.00

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report Reconciliation
April-10

Total System Credits @ 4/30	570,109.64
Total Bank Credits @ 4/30	534,829.90
04/29/10          in transit	35,279.74
Adjusted Bank Credits:	570,109.64

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report Reconciliation
April-10

Total Bank Credits @ 4/30	534,829.90
Total Debits to Trustee @ 4/30	534,332.44
04/19/10          Service Fee	497.46
Adjusted Debits to Trustee	534,829.90
	(0.00	)

Date Received	Loan Number	Borrower Name	Principal Paid		Interest Paid		Suspense			Total Paid
4/1/2010	20000101	ALBION COLLEGE		—		8,400.00		—			—
4/1/2010	20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		80,000.00		9,600.00		—			(80,000.00	)
4/1/2010	20004001	COLLEGE OF ST. THOMAS		35,000.00		4,425.00		—			(35,000.00	)
4/1/2010	20004401	R.I. JR. COLLEGE		10,000.00		2,940.00		—			(10,000.00	)
4/1/2010	20012101	MIDDLEBURY COLLEGE		45,000.00		8,250.00		—			(45,000.00	)
4/1/2010	20013501	NEW ENGLAND COLLEGE		—		2,138.75		—			—
4/1/2010	20013502	NEW ENGLAND COLLEGE		50,000.00		8,475.00		—			(50,000.00	)
4/1/2010	20018001	ST.EDWARDS UNIVERSITY		16,000.00		1,178.09		—			(16,000.00	)
4/1/2010	20018001	ST.EDWARDS UNIVERSITY		—		—		0.04			—
4/1/2010	20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		90,000.00		13,950.00		—			(90,000.00	)
4/1/2010	20022601	UNIVERSITY OF STEUBENVILLE		24,000.00		1,282.50		—			(24,000.00	)
4/1/2010	20022602	UNIVERSITY OF STEUBENVILLE		18,000.00		2,490.00		—			(18,000.00	)
4/1/2010	21000101	ALBION COLLEGE		—		8,400.00		—			(8,400.00	)
4/1/2010	21001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		80,000.00		9,600.00		—			(9,600.00	)
4/1/2010	21004001	COLLEGE OF ST. THOMAS		35,000.00		4,425.00		—			(4,425.00	)
4/1/2010	21004401	R.I. JR. COLLEGE		10,000.00		2,940.00		—			(2,940.00	)
4/1/2010	21012101	MIDDLEBURY COLLEGE		45,000.00		8,250.00		—			(8,250.00	)
4/1/2010	21013501	NEW ENGLAND COLLEGE		—		2,138.75		—			(2,138.75	)
4/1/2010	21013502	NEW ENGLAND COLLEGE		50,000.00		8,475.00		—			(8,475.00	)
4/1/2010	21018001	ST.EDWARDS UNIVERSITY		16,000.00		1,178.09		—			(1,178.09	)
4/1/2010	21018001	ST.EDWARDS UNIVERSITY		—		—		0.04			(0.04	)
4/1/2010	21021701	UNIVERSITY OF NOTRE DAME - BONDS 1968		90,000.00		13,950.00		—			(13,950.00	)
4/1/2010	21022601	UNIVERSITY OF STEUBENVILLE		24,000.00		1,282.50		—			(1,282.50	)
4/1/2010	21022602	UNIVERSITY OF STEUBENVILLE		18,000.00		2,490.00		—			(2,490.00	)
4/1/2010	23000003	ALBION COLLEGE		—		8,400.00		—			8,400.00
4/1/2010	23000003	AUGSBURG COLLEGE ACCT# AUGS466ADSU		80,000.00		9,600.00		—			89,600.00
4/1/2010	23000003	COLLEGE OF ST. THOMAS		35,000.00		4,425.00		—			39,425.00
4/1/2010	23000003	R.I. JR. COLLEGE		10,000.00		2,940.00		—			12,940.00
4/1/2010	23000003	MIDDLEBURY COLLEGE		45,000.00		8,250.00		—			53,250.00
4/1/2010	23000003	NEW ENGLAND COLLEGE		—		2,138.75		—			2,138.75
4/1/2010	23000003	NEW ENGLAND COLLEGE		50,000.00		8,475.00		—			58,475.00
4/1/2010	23000003	ST.EDWARDS UNIVERSITY		16,000.00		1,178.09		—			17,178.09
4/1/2010	23000003	ST.EDWARDS UNIVERSITY		—		—		0.04			0.04
4/1/2010	23000003	UNIVERSITY OF NOTRE DAME - BONDS 1968		90,000.00		13,950.00		—			103,950.00
4/1/2010	23000003	UNIVERSITY OF STEUBENVILLE		24,000.00		1,282.50		—			25,282.50
4/1/2010	23000003	UNIVERSITY OF STEUBENVILLE		18,000.00		2,490.00		—			20,490.00
4/5/2010	20003001	CASE WESTERN RESERVE UNIVERSITY		3,300.00		11,925.00		—			(3,300.00	)
4/5/2010	20018001	ST.EDWARDS UNIVERSITY		—		—		(0.04	)		—
4/5/2010	20018001	ST.EDWARDS UNIVERSITY		—		0.04		—			—
4/5/2010	21003001	CASE WESTERN RESERVE UNIVERSITY		3,300.00		11,925.00		—			(11,925.00	)
4/5/2010	21018001	ST.EDWARDS UNIVERSITY		—		—		(0.04	)		0.04
4/5/2010	21018001	ST.EDWARDS UNIVERSITY		—		0.04		—			(0.04	)
4/5/2010	23000003	CASE WESTERN RESERVE UNIVERSITY		3,300.00		11,925.00		—			15,225.00
4/5/2010	23000003	ST.EDWARDS UNIVERSITY		—		—		(0.04	)		(0.04	)
4/5/2010	23000003	ST.EDWARDS UNIVERSITY		—		0.04		—			0.04
4/7/2010	20018701	FINLANDIA UNIVERSITY		8,298.76		5,776.76		—			(8,298.76	)
4/7/2010	21018701	FINLANDIA UNIVERSITY		8,298.76		5,776.76		—			(5,776.76	)
4/7/2010	23000003	FINLANDIA UNIVERSITY		8,298.76		5,776.76		—			14,075.52
4/8/2010	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		45,000.00		5,970.00		—			(45,000.00	)
4/8/2010	20019101	TAYLOR UNIVERISTY		—		900.00		—			—
4/8/2010	21001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		45,000.00		5,970.00		—			(5,970.00	)
4/8/2010	21019101	TAYLOR UNIVERISTY		—		900.00		—			(900.00	)
4/8/2010	23000003	AZUSA PACIFIC UNIVERSITY-1967#95-403850		45,000.00		5,970.00		—			50,970.00
4/8/2010	23000003	TAYLOR UNIVERISTY		—		900.00		—			900.00
4/23/2010	20002801	CARNEGIE MELLON UNIVERSITY		18,000.00		4,530.00					(18,000.00	)
4/23/2010	21002801	CARNEGIE MELLON UNIVERSITY		18,000.00		4,530.00					(4,530.00	)
4/23/2010	23000003	CARNEGIE MELLON UNIVERSITY		18,000.00		4,530.00					22,530.00
4/29/2010	20016601	SARAH LAWRENCE COLLEGE		25,049.91		10,229.83		—			(25,049.91	)
4/29/2010	21016601	SARAH LAWRENCE COLLEGE		25,049.91		10,229.83		—			(10,229.83	)
4/29/2010	23000003	SARAH LAWRENCE COLLEGE		25,049.91		10,229.83		—			35,279.74
4/12/2010	23000001										51,870.00
4/12/2010	23000003										(51,870.00	)
4/27/2010	23000001										22,530.00
4/27/2010	23000003										(22,530.00	)
4/6/2010	23000001										431,129.38
4/6/2010	23000003										(431,129.38	)
4/7/2010	23000001										15,225.00
4/7/2010	23000003										(15,225.00	)
4/9/2010	23000001										13,578.06
4/9/2010	23000003										(13,578.06	)

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report for May 2010

																													ACH Debits and
Date Received		Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		Other Wires
	20100503		5012010		20006502	FAIRLEIGH DICKINSON UNIVERSITY		2,605.16		1,009.66		3,614.82		67,311.12		2,605.16		1,009.66		—		3,614.82
	20100503		5012010		20008301	HARCUM COLLEGE		—		4,350.00		4,350.00		290,000.00		—		4,350.00		—		4,350.00
	20100503		5012010		20013301	MORRIS COLLEGE — BONDS 1983		—		4,485.00		4,485.00		299,000.00		—		4,485.00		—		4,485.00
	20100503		5012010		20016401	CALIFORNIA STATE UNIVERSITY		—		3,675.00		3,675.00		245,000.00		—		3,675.00		—		3,675.00
	20100503		5012010		20016501	CALIFORNIA STATE UNIVERSITY		—		7,575.00		7,575.00		505,000.00		—		7,575.00		—		7,575.00
	20100503		5012010		20018901	SWARTHMORE COLLEGE		5,042.78		723.08		5,765.86		48,205.36		5,042.78		723.08		—		5,765.86
	20100503		5012010		20019201	TEMPLE UNIVERSITY		—		2,750.63		2,750.63		163,000.00		—		2,750.63		—		2,750.63
	20100503		5012010		20021301	UNIVERSITY OF MONTEVALLO		10,000.00		2,460.00		12,460.00		164,000.00		7,540.00		2,460.00		—		10,000.00
	20100503		5012010		20023501	McDANIEL COLLEGE		—		9,150.00		9,150.00		610,000.00		—		9,150.00		—		9,150.00
System Credits 5/3																								51,366.31
System Debits 5/3
Bank Credit 5/3																										35,279.74
Bank Debit 5/3
Trustee Wire 5/3																												35,279.74
	20100504		5012010		20021301	UNIVERSITY OF MONTEVALLO										2,460.00		—		—		2,460.00
System Credits 5/4																								2,460.00
System Debits 5/4																								—
Bank Credit 5/5																										51,366.31
Bank Debit 5/10 (service fees)																														1,681.69
Trustee Wire 5/5																												49,684.62
	20100507		5072010		20018701	FINLANDIA UNIVERSITY		8,509.31		5,566.21		14,075.52		1,908,414.68		8,509.31		5,566.21		—		14,075.52
System Credits 5/7																								14,075.52
System Debits 5/7																								—
Bank Credit 5/6																										2,460.00
Bank Debit 5/6
Trustee Wire 5/6																												2,460.00
	20100511		5012010		20020001	UNIVERSITY OF ALABAMA		80,000.00		16,740.00		96,740.00		1,116,000.00		80,000.00		16,740.00		—		96,740.00
System Credits 5/11																								96,740.00
System Debits 5/11																								—
Bank Credit 5/11																										14,075.52
Bank Debit 5/11
Trustee Wire 5/11																												14,075.52
	20100528		4012010		20003001	CASE WESTERN RESERVE UNIVERSITY										116,700.00		—		—		116,700.00
System Credits 5/28																								116,700.00
System Debits 5/28
Bank Credit 5/13																										96,740.00
Bank Debit 5/13
Trustee Wire 5/13																												96,740.00
						TOTALS:		106,157.25		58,484.58		164,641.83		5,415,931.16		222,857.25		58,484.58		—		281,341.83		281,341.83		199,921.57		198,239.88		1,681.69
Loans Due in Current Period and Paid in Prior Period:
			5012010		20001201	ATLANTIC UNIO		3,948.30		2,042.14		5,990.44		136,142.71
			5012010		20002801	CARNEGIE-MELL		18,000.00		4,530.00		22,530.00		302,000.00
			5012010		20016601	SARAH LAWRENC		25,049.91		10,229.83		35,279.74		681,987.75
						TOTALS:		46,998.21		16,801.97		63,800.18		1,120,130.46
Loans Due in Current Period Not Yet Paid:
						TOTALS:		—		—		—		—
						GRAND TOTAL:		153,155.46		75,286.55		228,442.01		6,536,061.62

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report Reconciliation
May-10

Total System Credits @ 5/31	281,341.83
Total Bank Credits @ 5/31	199,921.57
4/29/10      in transit	(35,279.74	)
05/28/10      in transit	116,700.00
Adjusted Bank Credits:	281,341.83

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report Reconciliation
May-10

Total Bank Credits @ 5/31	199,921.57
Total Debits to Trustee @ 5/31	198,239.88
05/10/10      Service Fee	1,681.69
Adjusted Debits to Trustee	199,921.57

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report for December 2009

																													ACH Debits and
Date Received		Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		Other Wires
	20091201		6012009		20010801	LONG ISLAND UNIVERSITY										4,200.00		—		—		4,200.00
	20091201		12012009		20010801	LONG ISLAND UNIVERSITY		—		4,200.00		4,200.00		284,799.98		—		2,805.75		—		2,805.75
	20091201		12012009		20014401	OLD DOMINION UNIVERSITY		—		9,975.00		9,975.00		664,999.99		—		9,975.00		—		9,975.00
System Credits 12/1																								16,980.75
System Debits 12/1
Bank Credit 11/2
Bank Debit 11/3
Trustee Wire 11/3
	20091207		12072009		20018701	FINLANDIA UNIVERSITY		8,386.84		5,688.68		14,075.52		1,950,403.81		8,386.84		5,688.68		—		14,075.52
System Credits 12/7																								14,075.52
System Debits 12/7																								—
Bank Credit 12/4																										16,980.75
Bank Debit 12/15 (overdraft recovery)																														225.00
Trustee Wire 12/4																												16,755.75
	20091215		5012010		20001201	ATLANTIC UNION COLLEGE										3,948.30		2,042.14		—		5,990.44
System Credits 12/15																								5,990.44
System Debits 12/15																								—
Bank Credit 12/10																										14,075.52
Bank Debit 12/10
Trustee Wire 12/10																												14,075.52
	20091224		12012009		20013001	MONTREAT-ANDERSON COLLEGE		2,600.00		921.00		3,521.00		61,400.00		2,600.00		921.00		—		3,521.00
System Credits 12/24																								3,521.00
System Debits 12/24																								—
Bank Credit 12/18																										5,990.44
Bank Debit 12/22 (service & Inspection fees)																														1,962.53
Trustee Wire 12/18																												4,027.91
	20091230		12302009		20002401	BOSTON UNIVERITY		17,478.53		8,648.39		26,126.92		576,559.24		17,478.53		8,648.39		—		26,126.92
System Credits 12/30																								26,126.92
System Debits 12/30
Bank Credit 12/30																										3,521.00
Bank Debit 12/30
Trustee Wire 12/30																												3,521.00
						TOTALS:		28,465.37		29,433.07		57,898.44		3,538,163.02		36,613.67		30,080.96		—		66,694.63		66,694.63		40,567.71		38,380.18		2,187.53
Loans Due in Current Period and Paid in Prior Period:
						TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
						TOTALS:		—		—		—		—
						GRAND TOTAL:		28,465.37		29,433.07		57,898.44		3,538,163.02

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report Reconciliation
December-09

Total System Credits @ 12/31	66,694.63
Total Bank Credits @ 12/31	40,567.71
11/30/09     overdraft funding	225.00
12/15/09     overdraft recovery	(225.00	)
12/30/09     in transit	26,126.92
Adjusted Bank Credits:	66,694.63

Capmark Finance, Inc.
College and University Loan Trust I
Remittance Report Reconciliation
December-09

Total Bank Credits @ 12/31	40,567.71
Total Debits to Trustee @ 12/31	38,380.18
12/15/09     overdraft recovery	225.00
12/22/09     Inspection Fee	500.00
12/22/09     Service Fee	1,462.53
Adjusted Debits to Trustee	40,567.71