Exhibit 99.5

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	Payoff	Total		Principal		Interest
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 December 01, 2009 through December 31, 2009

		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 December 31, 2009

			Interest
Loan Number		Borrower Name	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

			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:				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 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

										Principal		Service
Date Due	Loan Number		Borrower 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

Loan	Payoff	Total		Principal		Interest
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 January 01, 2010 through January 31, 2010

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

Page 5 of 13

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

		Interest
Loan Number	Borrower Name	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		1,933,794.47		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

		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:				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 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 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

										Principal		Service
Date Due	Loan Number		Borrower Name	Principal 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

Loan	Payoff		Total		Principal		Interest
Number	Date		Amount 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
Trial Balance
As of February 28, 2009

		Interest
Loan Number	Borrower Name	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

		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:				48,369,365.69

Page 9 of 13

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

None to report for this period

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

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
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

Date	Loan		Borrower							Principal		Service
Due	Number		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

		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 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		Interest		Current		Maturity
Number	Borrower Name	Rate		UPB		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		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:				46,406,400.85

Page 9 of 13

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

											Principal		Service
Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		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	Payoff	Total	Principal	Interest
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 May 01, 2010 through May 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 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

Page 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

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of May 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		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 June 01, 2010 through June 30, 2010

Collections:
Principal Payments	882,495.88
Interest Payments	38,813.56
Total Principal and Interest Collections	921,309.44
Payments and Reversals Posted to Suspense	—
Total Collections	921,309.44
Less: Servicing Fees (not withheld from remittances)	(518.57	)
Net Collections	920,790.87

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

										Principal		Service
Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Fees
6302010		20002401	BOSTON UNIVER		17,740.71		8,386.21		26,126.92		559,080.71		153.75
6012010		20010801	LONG ISLAND U		35,000.00		4,200.00		39,200.00		286,194.23		78.70
6012010		20013001	MONTREAT-ANDE		2,800.00		882.00		3,682.00		58,800.00		16.17
6012010		20014401	DOMNION UNIV.		160,000.00		9,975.00		169,975.00		664,999.99		182.87
6072010		20018701	SUOMI COLLEGE		8,349.42		5,726.10		14,075.52		1,899,905.37		87.08
			TOTALS:		223,890.13		29,169.31		253,059.44		3,468,980.30		518.57
													518.57
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 June 01, 2010 through June 30, 2010

Loan

Payoff

Total

Principal

Interest

Number

Date

Amount Paid

Amount

Amount

Other Fees

Maturity Date

20021603

6/9/2010

668,250.00

660,000.00

8,250.00

1012018

TOTAL:

668,250.00

660,000.00

8,250.00

—

Berkadia Commercial Mortgage
College and University Loan Trust I
Summary of Partial Prepayments
For the Period of June 01, 2010 through June 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 June 30, 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		560,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
20002401	BOSTON UNIVERITY		3		541,340.00		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		251,194.23		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		56,000.00		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		504,999.99		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		1,891,555.95		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
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
					16,065,090.94

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of June 30, 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:				44,195,694.59

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of June 30, 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		277,145.00		1,715,000.00
TOTAL					298,344.99		1,734,999.99

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of June 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 July 01, 2010 through July 31, 2010

Collections:
Principal Payments	73,558.48
Interest Payments	12,612.04
Total Principal and Interest Collections	86,170.52
Payments and Reversals Posted to Suspense	—
Total Collections	86,170.52
Less: Servicing Fees (not withheld from remittances)	(398.28	)
Net Collections	85,772.24

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

										Principal		Service
Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Fees
7012010		20003901	COLL. OF CHAR		59,000.00		6,510.00		65,510.00		434,000.00		119.35
7072010		20018701	SUOMI COLLEGE		8,558.48		5,517.04		14,075.52		1,891,555.95		86.70
7012010		20021401	U OF NEBRASKA		6,000.00		585.00		6,585.00		39,000.00		10.73
7012010		20021603	NORTH CAROLIN		0.00		9,900.00		9,900.00		660,000.00		181.50
			TOTALS:		73,558.48		22,512.04		96,070.52		3,024,555.95		398.28
													398.28
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 July 01, 2010 through July 31, 2010

Loan	Payoff	Total		Principal		Interest
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 July 01, 2010 through July 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 July 31, 2010

		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		560,000.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
20002401	BOSTON UNIVERITY		3		541,340.00		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		375,000.00		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		251,194.23		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		56,000.00		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		504,999.99		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		1,882,997.47		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		33,000.00		1012013
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
					15,991,532.46

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of July 31, 2010

		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:				44,048,577.63

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of July 31, 2010

		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		277,145.00		1,715,000.00
20010801	LONG ISLAND U		20100601		6,194.23		251,194.23
TOTAL					304,539.22		1,986,194.22

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of July 31, 2010

None to report for this period

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

Collections:
Principal Payments	8,400.37
Interest Payments	5,675.15
Total Principal and Interest Collections	14,075.52
Payments and Reversals Posted to Suspense	—
Total Collections	14,075.52
Less: Servicing Fees (not withheld from remittances)	(86.30	)
Net Collections	13,989.22

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

											Principal
Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Service Fees
														—
	08072010		20018701	SUOMI COLLEGE		8,400.37		5,675.15		14,075.52		1,882,997.47		86.30
														—
														—
				TOTALS:		8,400.37		5,675.15		14,075.52		1,882,997.47		86.30
														86.30
	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 August 01, 2010 through August 31, 2010

Loan	Payoff	Total	Principal	Interest
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 August 01, 2010 through August 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 August 31, 2010

			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		560,000.00		4012016
	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
	20002401	BOSTON UNIVERITY		3		541,340.00		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		375,000.00		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		251,194.23		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		56,000.00		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		504,999.99		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		1,874,597.10		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		33,000.00		1012013
	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
						15,983,132.09

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of August 31, 2010

			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:				44,031,776.89

Page 9 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of August 31, 2010

			Next Payment
Loan Number		Borrower Name	Due		P and I Due		Current UPB
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,499.99		19,999.99
	20022701	UNIV OF VERMONT		20090401		277,145.00		1,715,000.00
	20010801	LONG ISLAND U		20100601		6,194.23		251,194.23
	TOTAL					304,839.22		1,986,194.22

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of August 31, 2010

None to report for this period

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

Collections:
Principal Payments	29,619.92
Interest Payments	28,146.40
Total Principal and Interest Collections	57,766.32
Payments and Reversals Posted to Suspense	—
Total Collections	57,766.32
Less: Servicing Fees (not withheld from remittances)	(356.25	)
Net Collections	57,410.07

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

										Principal		Service
Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Fees
													—
09072010		20018701	SUOMI COLLEGE		8,425.69		5,649.83		14,075.52		1,874,597.10		85.92
09012010		20019502	TEXAS TECH UN		0.00		3,226.25		3,226.25		178,000.00		48.95
09012010		20019504	TEXAS TECH UN		0.00		13,584.38		13,584.38		805,000.00		221.38
			TOTALS:		8,425.69		22,460.46		30,886.15		2,857,597.10		356.25
													356.25
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 2 of 12

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

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

Page 3 of 12

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

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

Page 4 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of September 30, 2010

			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		560,000.00		4012016
	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
	20002401	BOSTON UNIVERITY		3		541,340.00		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		375,000.00		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		245,000.00		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		140,000.00		10012018
	20013001	MONTREAT-ANDERSON COLLEGE		3		56,000.00		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		504,999.99		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		1,866,171.41		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		33,000.00		1012013
	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
						15,953,512.17

Page 5 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of September 30, 2010

			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

Page 5 of 12

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of September 30, 2010

			Next Payment
Loan Number		Borrower Name	Due		P and I Due		Current UPB
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,499.99		19,999.99
	20022701	UNIV OF VERMONT		20090401		277,145.00		1,715,000.00
TOTAL						298,644.99		1,734,999.99

Page 6 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of September 30, 2010

None to report for this period

Page 7 of 12

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

Collections:
Principal Payments	129,700.94
Interest Payments	50,769.19
Total Principal and Interest Collections	180,470.13
Payments and Reversals Posted to Suspense	—
Total Collections	180,470.13
Less: Servicing Fees (not withheld from remittances)	(863.25	)
Net Collections	179,606.88

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

Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
	10012010		20000101	ALBION COLLEG		90,000.00		8,400.00		98,400.00		560,000.00		154.00
	10012010		20001301	AUGSBERG COLL		0.00		8,400.00		8,400.00		560,000.00		154.00
	10012010		20001401	AZUSA UNIVERS		0.00		5,295.00		5,295.00		353,000.00		97.08
	10012010		20003001	CASE WESTERN		0.00		11,775.00		11,775.00		785,000.00		215.88
	10012010		20004001	COLL.OF ST. T		0.00		3,900.00		3,900.00		260,000.00		71.50
	10012010		20004401	R.I. JR. COLL		10,000.00		2,790.00		12,790.00		186,000.00		51.15
	10012010		20012101	MIDDLEBURY CO		27,000.00		7,575.00		34,575.00		505,000.00		138.88
	10012010		20012901	MONTEREY JR C		15,000.00		2,325.00		17,325.00		155,000.00		42.63
	10012010		20013501	NEW ENGLAND C		32,000.00		2,138.75		34,138.75		118,049.99		32.46
	10012010		20013502	NEW ENGLAND C		0.00		7,725.00		7,725.00		515,000.00		141.63
	10012010		20018001	ST.EDWARDS		0.00		888.13		888.13		49,000.00		13.48
	10072010		20018701	SUOMI COLLEGE		8,632.52		5,443.00		14,075.52		1,866,171.41		85.53
	10012010		20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00		16.50
	10012010		20021701	UNIV. OF NOTR		0.00		12,600.00		12,600.00		840,000.00		231.00
	10012010		20022601	UNIV.OF STEUB		0.00		877.50		877.50		52,000.00		14.30
	10012010		20022602	UNIV.OF STEUB		0.00		2,220.00		2,220.00		148,000.00		40.70
	10012010		20022701	UNIV OF VERMO		70,000.00		22,680.00		92,680.00		1,512,000.00		415.80
				TOTALS:		312,632.52		105,932.38		418,564.90		8,524,221.40		1,916.52
	10012010		20000101	ALBION COLLEG		90,000.00		8,400.00		98,400.00		560,000.00		(154.00	)
	10012010		20001301	AUGSBERG COLL		0.00		8,400.00		8,400.00		560,000.00		(154.00	)
	10012010		20001401	AZUSA UNIVERS		0.00		5,295.00		5,295.00		353,000.00		(97.08	)
	10012010		20003001	CASE WESTERN		0.00		11,775.00		11,775.00		785,000.00		(215.88	)
	10012010		20004001	COLL.OF ST. T		0.00		3,900.00		3,900.00		260,000.00		(71.50	)
	10012010		20004401	R.I. JR. COLL		10,000.00		2,790.00		12,790.00		186,000.00		(51.15	)
	10012010		20012101	MIDDLEBURY CO		27,000.00		7,575.00		34,575.00		505,000.00		(138.88	)
	10012010		20013502	NEW ENGLAND C		0.00		7,725.00		7,725.00		515,000.00		(141.63	)
	10012010		20018001	ST.EDWARDS		0.00		888.13		888.13		49,000.00		(13.48	)
	10012010		20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00		(16.50	)
	10012010		20022601	UNIV.OF STEUB		0.00		877.50		877.50		52,000.00		(14.30	)
	10012010		20022602	UNIV.OF STEUB		0.00		2,220.00		2,220.00		148,000.00		(40.70	)
	10012010		20022701	UNIV OF VERMO		70,000.00		22,680.00		92,680.00		1,512,000.00		(415.80	)
	4012009		20022701	UNIV OF VERMO		67,000.00		25,725.00		92,725.00		1,715,000.00		471.63
														863.25
	7012008		20012401	MISSISSIPPI V		10,000.00		150.00		10,150.00		10,000.00		2.75
	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

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

			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		560,000.00		4012016
	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		353,000.00		4012017
	20002401	BOSTON UNIVERITY		3		541,340.00		12312022
	20002801	CARNEGIE MELLON UNIVERSITY		3		267,000.00		11012017
	20003001	CASE WESTERN RESERVE UNIVERSIT		3		785,000.00		4012016
	20003901	COLLEGE OF CHARLESTON		3		375,000.00		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		245,000.00		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		140,000.00		10012018
	20013001	MONTREAT-ANDERSON COLLEGE		3		56,000.00		12012019
	20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
	20013501	NEW ENGLAND COLLEGE		3.625		86,049.99		10012013
	20013502	NEW ENGLAND COLLEGE		3		515,000.00		4012019
	20014401	OLD DOMINION UNIVERSITY		3		504,999.99		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		1,857,538.89		8062014
	20018901	SWARTHMORE COLLEGE		3		38,044.16		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		33,000.00		1012013
	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		1,648,000.00		10012019
	20023501	McDANIEL COLLEGE		3		610,000.00		11012016
						15,823,811.23

Page 7 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of October 31, 2010

			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:				43,713,135.17

Page 9 of 12

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of October 31, 2010

Loan Number		Borrower Name	Next Payment Due		P and I Due		Current UPB
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,499.99		19,999.99
	20022701	UNIV OF VERMONT		20090401		277,145.00		1,648,000.00
TOTAL						298,644.99		1,667,999.99

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of October 31, 2010

None to report for this period

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

Collections:
Principal Payments	326,254.52
Interest Payments	73,211.63
Total Principal and Interest Collections	399,466.15
Payments and Reversals Posted to Suspense	—
Total Collections	399,466.15
Less: Servicing Fees (not withheld from remittances)	(1,480.25	)
Net Collections	397,985.90

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

Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
	11012010		20001201	ATLANTIC UNIO		4,007.52		1,982.92		5,990.44		132,194.41		36.35
	11012010		20002801	CARNEGIE-MELL		17,000.00		4,260.00		21,260.00		284,000.00		78.10
	11012010		20006502	FAIRLEIGH DIC		2,644.23		970.59		3,614.82		64,705.96		17.79
	11012010		20008301	HARCUM JR COL		45,000.00		4,350.00		49,350.00		290,000.00		79.75
	11012010		20013301	MORRIS COLLEG		71,000.00		4,485.00		75,485.00		299,050.00		82.24
	11012010		20016401	CALIFORNIA ST		15,000.00		3,675.00		18,675.00		245,000.00		67.38
	11012010		20016501	CALIFORNIA ST		35,000.00		7,575.00		42,575.00		505,000.00		138.88
	11012010		20016601	SARAH LAWRENC		25,425.67		9,854.07		35,279.74		656,937.84		180.66
	11072010		20018701	SUOMI COLLEGE		8,477.10		5,598.42		14,075.52		1,857,538.89		85.14
	11012010		20018901	SWARTHMORE CO		5,118.42		647.44		5,765.86		43,162.58		11.87
	11012010		20019201	TEMPLE UNIV.		35,000.00		2,750.63		37,750.63		163,000.00		44.83
	11012010		20020001	UNIV. OF ALAB		0.00		15,540.00		15,540.00		1,036,000.00		284.90
	11012010		20021301	UNIV OF MONTE		0.00		2,310.00		2,310.00		154,000.00		42.35
	11012010		20023501	WSTRN MARYLAN		80,000.00		9,150.00		89,150.00		610,000.00		167.75
				TOTALS:		343,672.94		73,149.07		416,822.01		6,340,589.68		1,317.99
	10012010		20000101	ALBION COLLEG		90,000.00		8,400.00		98,400.00		560,000.00		154.00
	10012010		20003001	CASE WESTERN		0.00		11,775.00		11,775.00		785,000.00		215.88
	10012010		20004401	R.I. JR. COLL		10,000.00		2,790.00		12,790.00		186,000.00		51.15
	10012010		20018001	ST.EDWARDS		0.00		888.13		888.13		49,000.00		13.48
	10012010		20022601	UNIV.OF STEUB		0.00		877.50		877.50		52,000.00		14.30
	10012010		20022602	UNIV.OF STEUB		0.00		2,220.00		2,220.00		148,000.00		40.70
	11012010		20020001	UNIV. OF ALAB		0.00		15,540.00		15,540.00		1,036,000.00		(284.90	)
	11012010		20021301	UNIV OF MONTE		0.00		2,310.00		2,310.00		154,000.00		(42.35	)
														1,480.25
SF STILL DUE:
	7012008		20012401	MISSISSIPPI V		10,000.00		150.00		10,150.00		10,000.00		2.75
	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
	10012010		20022701	UNIV OF VERMO		70,000.00		22,680.00		92,680.00		1,512,000.00		415.80
	10012010		20001301	AUGSBERG COLL		0.00		8,400.00		8,400.00		560,000.00		(154.00	)
	10012010		20001401	AZUSA UNIVERS		0.00		5,295.00		5,295.00		353,000.00		(97.08	)
	10012010		20004001	COLL.OF ST. T		0.00		3,900.00		3,900.00		260,000.00		(71.50	)
	10012010		20012101	MIDDLEBURY CO		27,000.00		7,575.00		34,575.00		505,000.00		(138.88	)
	10012010		20013502	NEW ENGLAND C		0.00		7,725.00		7,725.00		515,000.00		(141.63	)
	10012010		20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00		(16.50	)

Page 3 of 13

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

Loan	Payoff	Total	Principal	Interest
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 November 01, 2010 through November 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 November 30, 2010

			Interest
Loan Number		Borrower Name	Rate		Current UPB		Maturity Date
	20000101	ALBION COLLEGE		3		560,000.00		10012015
	20001201	ATLANTIC UNION COLLEGE		3		128,186.89		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		541,340.00		12312022
	20002801	CARNEGIE MELLON UNIVERSITY		3		267,000.00		11012017
	20003001	CASE WESTERN RESERVE UNIVERSIT		3		785,000.00		4012016
	20003901	COLLEGE OF CHARLESTON		3		375,000.00		7012016
	20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
	20004401	R.I. JR. COLLEGE		3		176,025.00		4012018
	20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		62,061.73		11012020
	20008301	HARCUM COLLEGE		3		245,000.00		11012015
	20010801	LONG ISLAND UNIVERSITY		3		245,000.00		6012016
	20012101	MIDDLEBURY COLLEGE		3		478,025.00		4012018
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
	20012901	MONTEREY PENINSULA JR. COLLEGE		3		140,000.00		10012018
	20013001	MONTREAT-ANDERSON COLLEGE		3		53,200.00		12012019
	20013301	MORRIS COLLEGE — BONDS 1983		3		228,050.00		11012013
	20013501	NEW ENGLAND COLLEGE		3.625		86,049.99		10012013
	20013502	NEW ENGLAND COLLEGE		3		515,000.00		4012019
	20014401	OLD DOMINION UNIVERSITY		3		504,999.99		6012013
	20016401	CALIFORNIA STATE UNIVERSITY		3		230,000.00		11012021
	20016501	CALIFORNIA STATE UNIVERSITY		3		470,000.00		11012021
	20016601	SARAH LAWRENCE COLLEGE		3		631,512.17		11012021
	20018001	ST.EDWARDS UNIVERSITY		3.625		49,000.00		4012013
	20018701	FINLANDIA UNIVERSITY		3.5		1,849,061.79		8062014
	20018901	SWARTHMORE COLLEGE		3		38,044.16		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		33,000.00		1012013
	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		1,648,000.00		10012019
	20023501	McDANIEL COLLEGE		3		530,000.00		11012016
						15,497,556.71

Page 8 of 13

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
As of November 30, 2010

			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:				43,060,626.13

Page 10 of 13

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
As of November 30, 2010

			Next Payment
Loan Number		Borrower Name	Due		P and I Due		Current UPB
	20012401	MISSISSIPPI VALLEY ST. COLLEGE		7/1/2007		21,499.99		19,999.99
	20022701	UNIV OF VERMONT		4/1/2009		277,145.00		1,648,000.00
	20000101	ALBION COLLEGE		10/1/2010		90,000.00		560,000.00
	20001301	AUGSBERG COLLEGE		10/1/2010		8,400.00		560,000.00
	20001401	AZUSA UNIVERSITY		10/1/2010		5,295.00		353,000.00
	20004001	COLLEGE OF ST.THOMAS		10/1/2010		3,900.00		260,000.00
	20004401	R.I. JR. COLLEGE		10/1/2010		25.00		176,025.00
	20012101	MIDDLEBURY COLLEGE		10/1/2010		7,600.00		478,025.00
	20013501	NEW ENGLAND COLLEGE		10/1/2010		50.00		86,049.99
	20013502	NEW ENGLAND COLLEGE		10/1/2010		7,725.00		515,000.00
	20018001	ST. EDWARDS UNIVERSITY		10/1/2010		888.09		49,000.00
	20019101	TAYLOR UNIVERSITY		10/1/2010		60,900.00		60,000.00
	20022602	UNIVERSITY OF STEUBENVILLE		10/1/2010		2,220.00		148,000.00
TOTAL						485,648.08		4,913,099.98

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
As of November 30, 2010

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
	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

		Interest
Loan Number	Borrower Name	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

		Interest
Loan Number	Borrower Name	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

		Interest
Loan Number	Borrower Name	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

			Interest
Loan Number		Borrower Name	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

			Interest
Loan Number		Borrower Name	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

			Interest
Loan Number		Borrower Name	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

			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
For the Quarter Ended March 31, 2010

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Quarter Ended June 30, 2010

	April			May			June
Collections:
Principal Payments		467,648.67			222,857.25			882,495.88
Interest Payments		102,460.97			58,484.58			38,813.56
Total Principal and Interest Collections		570,109.64			281,341.83			921,309.44
Payments and Reversals Posted to Suspense		—			—			—
Total Collections		570,109.64			281,341.83			921,309.44
Less: Servicing Fees (not withheld from remittances)		(1,681.69	)		(1,360.10	)		(518.57	)
Net Collections		568,427.95			279,981.73			920,790.87

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Quarter Ended June 30, 2010

	Loan			Principal		Interest				Principal		Service
Date Due	Number		Borrower Name	Due		Due		Total Due		Balance		Fees
April
4012010		20000101	ALBION COLLEG		—		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		—		2,325.00		2,325.00		155,000.00		42.63
4012010		20013501	NEW ENGLAND C		—		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.		—		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
May
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		—		4,350.00		4,350.00		290,000.00		79.75
5012010		20013301	MORRIS COLLEG		—		4,485.00		4,485.00		299,000.00		82.23
5012010		20016401	CALIFORNIA ST		—		3,675.00		3,675.00		245,000.00		67.38
5012010		20016501	CALIFORNIA ST		—		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.		—		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		—		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
June
6302010		20002401	BOSTON UNIVER		17,740.71		8,386.21		26,126.92		559,080.71		153.75
6012010		20010801	LONG ISLAND U		35,000.00		4,200.00		39,200.00		286,194.23		78.70
6012010		20013001	MONTREAT—ANDE		2,800.00		882.00		3,682.00		58,800.00		16.17
6012010		20014401	DOMNION UNIV.		160,000.00		9,975.00		169,975.00		664,999.99		182.87
6072010		20018701	SUOMI COLLEGE		8,349.42		5,726.10		14,075.52		1,899,905.37		87.08
			TOTALS:		223,890.13		29,169.31		253,059.44		3,468,980.30		518.57

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Quarter Ended June 30, 2010

Loan

Principal

Interest

Principal

Service

Date Due

Number

Borrower Name

Due

Due

Total Due

Balance

Fees

518.57

TOTALS FOR QTR

986,344.35

219,832.00

1,206,176.35

19,297,455.35

3,560.36

Berkadia Commercial Mortgage
College and University Loan Trust I
Paid In Full Loan Schedule
For the Quarter Ended June 30, 2010

Loan			Total		Principal
Number	Payoff Date		Amount		Amount		Interest Amount		Other Fees		Maturity Date
20021603		6/9/2010		668,250.00		660,000.00		8,250.00				1012018
Totals				668,250.00		660,000.00		8,250.00		—

* 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 June 30, 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 June 30, 2010

		Interest				Maturity
Loan Number	Borrower Name	Rate		Current UPB		Date
April
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
	TOTALS:				17,170,444.07
May
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

Page 9 of 14

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended June 30, 2010

Loan		Interest				Maturity
Number	Borrower Name	Rate		Current UPB		Date
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
	TOTALS:				16,947,586.82
June
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		541,340.00		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		251,194.23		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		56,000.00		12012019

Page 10 of 14

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended June 30, 2010

Loan		Interest				Maturity
Number	Borrower Name	Rate		Current UPB		Date
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		504,999.99		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		1,891,555.95		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
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
					16,065,090.94

Page 11 of 14

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
For the Quarter Ended June 30, 2010

		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		277,145.00		1,715,000.00
TOTAL					298,344.99		1,734,999.99

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
For the Quarter Ended June 30, 2010

None to report for this period

Berkadia Commercial Mortgage
College and University Loan Trust I
Collection Account Activity Report
For the Quarter Ended September 30, 2010

	July			August			September
Collections:
Principal Payments		73,558.48			8,400.37			29,619.92
Interest Payments		12,612.04			5,675.15			28,146.40
Total Principal and Interest Collections		86,170.52			14,075.52			57,766.32
Payments and Reversals Posted to Suspense		—			—			—
Total Collections		86,170.52			14,075.52			57,766.32
Less: Servicing Fees (not withheld from remittances)		(398.28	)		(86.30	)		(356.25	)
Net Collections		85,772.24			13,989.22			57,410.07

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Service Fees Schedule
For the Quarter Ended September 30, 2010

	Loan	Borrower	Principal						Principal
Date Due	Number	Name	Due		Interest Due		Total Due		Balance		Service Fees
July
7012010	20003901	COLL. OF CHAR		59,000.00		6,510.00		65,510.00		434,000.00		119.35
7072010	20018701	SUOMI COLLEGE		8,558.48		5,517.04		14,075.52		1,891,555.95		86.70
7012010	20021401	U OF NEBRASKA		6,000.00		585.00		6,585.00		39,000.00		10.73
7012010	20021603	NORTH CAROLIN		—		9,900.00		9,900.00		660,000.00		181.50
		TOTALS:		73,558.48		22,512.04		96,070.52		3,024,555.95		398.28
												398.28
August
8072010	20018701	SUOMI COLLEGE		8,400.37		5,675.15		14,075.52		1,882,997.47		86.30
		TOTALS:		8,400.37		5,675.15		14,075.52		1,882,997.47		86.30
												86.30
September
9072010	20018701	SUOMI COLLEGE		8,425.69		5,649.83		14,075.52		1,874,597.10		85.92
9012010	20019502	TEXAS TECH UN		0.00		3,226.25		3,226.25		178,000.00		48.95
9012010	20019504	TEXAS TECH UN		0.00		13,584.38		13,584.38		805,000.00		221.38
		TOTALS:		8,425.69		22,460.46		30,886.15		2,857,597.10		356.25
												356.25
	TOTALS FOR QTR			90,384.54		50,647.65		141,032.19		7,765,150.52		840.83

Berkadia Commercial Mortgage
College and University Loan Trust I
Paid In Full Loan Schedule
For the Quarter Ended September 30, 2010

		Total		Principal		Interest
Loan Number	Payoff Date	Amount		Amount		Amount		Other Fees		Maturity Date
None to report for this period
Totals			—		—		—		—

* 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 September 30, 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 September 30, 2010

		Interest
Loan Number	Borrower Name	Rate		Current UPB		Maturity Date
July
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		541,340.00		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		375,000.00		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		251,194.23		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		56,000.00		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		504,999.99		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		1,882,997.47		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		33,000.00		1012013
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
	TOTALS:				15,991,532.46
August
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		541,340.00		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		375,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017

Page 7 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended September 30, 2010

		Interest
Loan Number	Borrower Name	Rate		Current UPB		Maturity Date
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		251,194.23		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		56,000.00		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		504,999.99		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		1,874,597.10		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		33,000.00		1012013
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
	TOTALS:				15,983,132.09
September
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		541,340.00		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		375,000.00		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		245,000.00		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		140,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		56,000.00		12012019
20013301	MORRIS COLLEGE — BONDS 1983		3		299,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		117,999.99		10012013

Page 8 of 12

Berkadia Commercial Mortgage
College and University Loan Trust I
Trial Balance
For the Quarter Ended September 30, 2010

		Interest
Loan Number	Borrower Name	Rate		Current UPB		Maturity Date
20013502	NEW ENGLAND COLLEGE		3		515,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		504,999.99		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		1,866,171.41		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		33,000.00		1012013
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
					15,953,512.17

Page 9 of 12

Berkadia Commercial Mortgage
College & Trust Facility Loan Trust I
Delinquency Report (60+Days)
For the Quarter Ended September 30, 2010

Loan		Next
Number	Borrower Name	Payment Due		P and I Due		Current UPB
20012401	MISSISSIPPI VALLEY ST. COLLEGE		20070701		21,499.99		19,999.99
20022701	UNIV OF VERMONT		20090401		277,145.00		1,715,000.00
TOTAL					298,644.99		1,734,999.99

Berkadia Commercial Mortgage
College and University Loan Trust I
Liquidation Report
For the Quarter Ended September 30, 2010

None to report for this period

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

																												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
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
	—

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

																													ACH Debits
				Loan			Principal		Interest		Total		Principal		Principal		Interest				Total		Net System		Total Bank		Trust		and Other
Date Received		Date Due		Number		Borrower Name	Due		Due		Due		Balance		Paid		Paid		Suspense		Paid		Credits		Credits		Wires		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		434,000.00		—		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

																							Net		Total				ACH
		Date		Loan			Principal		Interest		Total		Principal		Principal		Interest				Total		System		Bank		Trust		Debits and
Date Received		Due		Number		Borrower Name	Due		Due		Due		Balance		Paid		Paid		Suspense		Paid		Credits		Credits		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

																															ACH Debits
			Loan									Principal		Principal										Net System			Total Bank				and Other
Date Received		Date Due	Number		Borrower Name	Principal Due		Interest Due		Total Due		Balance		Paid		Interest Paid		Suspense			Total Paid			Credits			Credits		Trust Wires		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 UNIVERSITY		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	)

	Loan			Principal
Date Received	Number		Borrower Name	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 UNIVERSIT		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 UNIVERSIT		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 UNIVERSIT		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

																							Net		Total				ACH Debits
		Date		Loan			Principal		Interest		Total		Principal		Principal		Interest				Total		System		Bank		Trust		and Other
Date Received		Due		Number		Borrower Name	Due		Due		Due		Balance		Paid		Paid		Suspense		Paid		Credits		Credits		Wires		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
04/29/10     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
	—

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report for June 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
	20100601		6012009		20010801	LONG ISLAND UNIVERSITY										4,799.98		—		—			4,799.98
	20100601		12012009		20010801	LONG ISLAND UNIVERSITY										—		1,394.25		—			1,394.25
	20100601		6012010		20010801	LONG ISLAND UNIVERSITY		35,000.00		4,200.00		39,200.00		286,194.23		28,805.77		4,200.00		—			33,005.77
	20100601		6012010		20014401	OLD DOMINION UNIVERSITY		160,000.00		9,975.00		169,975.00		664,999.99		160,000.00		9,975.00		—			169,975.00
System Credits 6/1																										209,175.00
System Debits 6/1
Bank Credit 6/2																												116,700.00
Bank Debit 6/2
Trustee Wire 6/2																														116,700.00
	20100602		0		20021603	UNIVERSITY OF NORTH CAROLINA										—		—		660,000.00			660,000.00
	20100602		0		20021603	UNIVERSITY OF NORTH CAROLINA										—		—		8,250.00			8,250.00
System Credits 6/2																										668,250.00
System Debits 6/2																										—
Bank Credit 6/3																												209,175.00
Bank Debit 6/3
Trustee Wire 6/3																														209,175.00
	20100603		6012010		20013001	MONTREAT-ANDERSON COLLEGE		2,800.00		882.00		3,682.00		58,800.00		2,800.00		882.00		—			3,682.00
System Credits 6/3																										3,682.00
System Debits 6/3																										—
Bank Credit 6/4																												668,250.00
Bank Debit 6/8 (service fees)																																1,360.10
Trustee Wire 6/4																														666,889.90
	20100607		6072010		20018701	FINLANDIA UNIVERSITY		8,349.42		5,726.10		14,075.52		1,899,905.37		8,349.42		5,726.10		—			14,075.52
System Credits 6/7																										14,075.52
System Debits 6/7																										—
Bank Credit 6/7																												3,682.00
Bank Debit 6/7
Trustee Wire 6/7																														3,682.00
	20100609		0		20021603	UNIVERSITY OF NORTH CAROLINA										—		—		(660,000.00	)		(660,000.00	)
	20100609		0		20021603	UNIVERSITY OF NORTH CAROLINA										—		—		(8,250.00	)		(8,250.00	)
	20100609		0		20021603	UNIVERSITY OF NORTH CAROLINA										660,000.00		8,250.00		—			668,250.00
System Credits 6/9																										—
System Debits 6/9
Bank Credit 6/9																												14,075.52
Bank Debit 6/9
Trustee Wire 6/9																														14,075.52
																							—
																							—
																							—
System Credits 6/15																										—
System Debits 6/15
Bank Credit 6/11
Bank Debit 6/11
Trustee Wire 6/11
	20100630		6302010		20002401	BOSTON UNIVERITY		17,740.71		8,386.21		26,126.92		559,080.71		17,740.71		8,386.21		—			26,126.92
System Credits 6/30																										26,126.92
System Debits 6/30																										—
Bank Credit 6/30
Bank Debit 6/30
Trustee Wire 6/30
						TOTALS:		223,890.13		29,169.31		253,059.44		3,468,980.30		882,495.88		38,813.56		—			921,309.44			921,309.44		1,011,882.52		1,010,522.42		1,360.10
Loans Due in Current Period and Paid in Prior Period:
						TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
						TOTALS:		—		—		—		—
						GRAND TOTAL:		223,890.13		29,169.31		253,059.44		3,468,980.30

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

Total System Credits @ 6/30		921,309.44
Total Bank Credits @ 6/30		1,011,882.52
05/28/10           in transit		(116,700.00	)
06/30/10           in transit		26,126.92
Adjusted Bank Credits:		921,309.44
	—

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

Total Bank Credits @ 6/30		1,011,882.52
Total Debits to Trustee @ 6/30		1,010,522.42
06/08/10           Service Fee		1,360.10
Adjusted Debits to Trustee		1,011,882.52
	—

###################################	20010801	LONG ISLAND UNIVERSITY	4,799.98	—	—		4,799.98
###################################	20010801	LONG ISLAND UNIVERSITY	—	1,394.25	—		1,394.25
###################################	20010801	LONG ISLAND UNIVERSITY	28,805.77	4,200.00	—		33,005.77
###################################	20014401	OLD DOMINION UNIVERSITY	160,000.00	9,975.00	—		169,975.00
###################################	20021603	UNIVERSITY OF NORTH CAROLINA	—	—	660,000.00		660,000.00
###################################	20021603	UNIVERSITY OF NORTH CAROLINA	—	—	8,250.00		8,250.00
###################################	20013001	MONTREAT-ANDERSON COLLEGE	2,800.00	882.00	—		3,682.00
###################################	20018701	FINLANDIA UNIVERSITY	8,349.42	5,726.10	—		14,075.52
###################################	20021603	UNIVERSITY OF NORTH CAROLINA	—	—	(660,000.00	)	(660,000.00	)
###################################	20021603	UNIVERSITY OF NORTH CAROLINA	—	—	(8,250.00	)	(8,250.00	)
###################################	20021603	UNIVERSITY OF NORTH CAROLINA	660,000.00	8,250.00	—		668,250.00
###################################	20002401	BOSTON UNIVERITY	17,740.71	8,386.21	—		26,126.92
6/1/2010
6/2/2010							116,700.00
6/3/2010							209,175.00
Trustee Wire 6/30
6/4/2010							666,889.90
6/7/2010							3,682.00
6/9/2010							14,075.52

Berkadia Commercial Mortgage
College and University Loan Trust I
Remittance Report for July 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
	20100702		7012010		20003901	COLLEGE OF CHARLESTON		59,000.00		6,510.00		65,510.00		434,000.00		59,000.00		6,510.00		—		65,510.00
	20100702		7012010		20021401	UNIV OF NEBRASKA/ AG MENS CLUB		6,000.00		585.00		6,585.00		39,000.00		6,000.00		585.00		—		6,585.00
System Credits 7/1																								72,095.00
System Debits 7/1
Bank Credit 7/1 (includes new acct funds mvmt)																										52,253.84
Bank Debit 7/1 (funds movement adj)																														26,126.92
Bank Debit 7/22 (inspection fees)																														585.00
Trustee Wire 7/2																												25,541.92
	20100707		7072010		20018701	FINLANDIA UNIVERSITY		8,558.48		5,517.04		14,075.52		1,891,555.95		8,558.48		5,517.04		—		14,075.52
System Credits 7/7																								14,075.52
System Debits 7/7																								—
Bank Credit 7/6																										144,190.00
Bank Debit 7/6 (funds movement adj)																														72,095.00
Trustee Wire 7/7																												72,095.00
System Credits 7/8																								—
System Debits 7/8																								—
Bank Credit 7/8																										28,151.04
Bank Debit 7/22 (service fees)																														518.57
Bank Debit 7/8 (funds movement adj)																														14,075.52
Trustee Wire 7/9																												13,556.95
						TOTALS:		73,558.48		12,612.04		86,170.52		2,364,555.95		73,558.48		12,612.04		—		86,170.52		86,170.52		224,594.88		111,193.87		113,401.01
Loans Due in Current Period and Paid in Prior Period:
			7012010		20021603	NORTH CAROLIN		—		9,900.00		9,900.00		660,000.00
						TOTALS:		—		9,900.00		9,900.00		660,000.00
Loans Due in Current Period Not Yet Paid:
			7012010		20012401	MISSISSIPPI V		—		300.00		300.00		—
						TOTALS:		—		300.00		300.00		—
						GRAND TOTAL:		73,558.48		22,812.04		96,370.52		3,024,555.95

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

Total System Credits @ 7/31	86,170.52
Total Bank Credits @ 7/31	224,594.88
06/30/10      in transit	(26,126.92	)
07/01/10      funds movement adj (new acct)	(26,126.92	)
07/06/10      funds movement adj (new acct)	(72,095.00	)
07/08/10      funds movement adj (new acct)	(14,075.52	)
Adjusted Bank Credits:	86,170.52
	—

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

Total Bank Credits @ 7/31	224,594.88
Total Debits to Trustee @ 7/31	111,193.87
07/22/10      Service Fee	518.57
07/22/10      Inspection Fee	585.00
07/01/10      funds movement adj (new acct)	26,126.92
07/06/10      funds movement adj (new acct)	72,095.00
07/08/10      funds movement adj (new acct)	14,075.52
Adjusted Debits to Trustee	224,594.88
	(0.00	)

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

																													ACH
																							Net						Debits and
		Date					Principal				Total		Principal		Principal		Interest				Total		System		Total Bank				Other
Date Received		Due		Loan Number		Borrower Name	Due		Interest Due		Due		Balance		Paid		Paid		Suspense		Paid		Credits		Credits		Trust Wires		Wires
	20100809		8072010		20018701	FINLANDIA UNIVERSITY		8,400.37		5,675.15		14,075.52		1,882,997.47		8,400.37		5,675.15		—		14,075.52
																						—
System Credits 8/9																								14,075.52
System Debits 8/9
Bank Credit 8/9
Bank Debit 8/9
Trustee Wire 8/9
																						—
System Credits 8/10																								—
System Debits 8/10																								—
Bank Credit 8/10																										28,151.04
Bank Debit 8/10 (funds movement adj)																														14,075.52
Bank Debit 8/19 (service fees)																														398.28
Trustee Wire 8/11																												13,677.24
						TOTALS:		8,400.37		5,675.15		14,075.52		1,882,997.47		8,400.37		5,675.15		—		14,075.52		14,075.52		28,151.04		13,677.24		14,473.80
Loans Due in Current Period and Paid in Prior Period:
						TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
						TOTALS:		—		—		—		—
						GRAND TOTAL:		8,400.37		5,675.15		14,075.52		1,882,997.47

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

Total System Credits @ 8/31	14,075.52
Total Bank Credits @ 8/31	28,151.04
08/10/10     funds movement adjustment	(14,075.52	)
Adjusted Bank Credits:	14,075.52
	—

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

Total Bank Credits @ 8/31	28,151.04
Total Debits to Trustee @ 8/31	13,677.24
08/19/10     Service Fee	398.28
08/10/10     funds movement adjustment	14,075.52
Adjusted Debits to Trustee	28,151.04
	—

8/9/2010	Loan Payment	3	20018701	Loan Payment	-8400.37
8/9/2010	Loan Payment		21018701	Loan Payment	-5675.15
8/9/2010	Loan Payment		23000003	Loan Payment	14075.52
8/11/2010	Wire	2	23000001	Wire	13677.24
8/11/2010	Wire		23000003	Wire	-13677.24

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

																																ACH Debits
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		and Other Wires
	20100901		9012010		20019502	TEXAS TECH. UNIVERSITY		—		3,226.25		3,226.25		178,000.00		—		3,226.25		—			3,226.25
	20100901		9012010		20019504	TEXAS TECH. UNIVERSITY		—		13,584.38		13,584.38		805,000.00		—		13,584.38		—			13,584.38
System Credits 9/1																										16,810.63
System Debits 9/1
Bank Credit 9/1
Bank Debit 9/1
Trustee Wire 9/1
	20100907		9072010		20018701	FINLANDIA UNIVERSITY		8,425.69		5,649.83		14,075.52		1,874,597.10		8,425.69		5,649.83		—			14,075.52
System Credits 9/7																										14,075.52
System Debits 9/7																										—
Bank Credit 9/2																													33,621.26
Bank Debit 9/2 (funds movement adj)																																	16,810.63
Trustee Wire 9/3																															16,810.63
	20100909		0		20010801	LONG ISLAND UNIVERSITY										—		—		12,360.92			12,360.92
System Credits 9/9																										12,360.92
System Debits 9/9																										—
Bank Credit 9/8																													28,151.04
Bank Debit 9/10 (service fees)																																	86.30
Bank Debit 9/8 (funds movement adj)																																	14,075.52
Trustee Wire 9/9																															13,989.22
	20100913		0		20010801	LONG ISLAND UNIVERSITY										—		—		(12,360.92	)		(12,360.92	)
	20100913		0		20010801	LONG ISLAND UNIVERSITY										—		—		3,360.94			3,360.94
	20100913		6012010		20010801	LONG ISLAND UNIVERSITY										6,194.23		—		—			6,194.23
System Credits 9/13																										9,555.17
System Debits 9/13																										(12,360.92	)
Bank Credit 9/10																													12,360.92
Bank Debit 9/10
Trustee Wire 9/13																															12,360.92
	20100915		0		20010801	LONG ISLAND UNIVERSITY										—		—		—			—
	20100915		0		20010801	LONG ISLAND UNIVERSITY										—		—		(3,360.94	)		(3,360.94	)
	20100915		0		20010801	LONG ISLAND UNIVERSITY										—		3,360.94		—			3,360.94
System Credits 9/15																										3,360.94
System Debits 9/15																										(3,360.94	)
Bank Credit 9/14																													15,749.40
Bank Credit 9/14 (overdraft funding)																													2,805.75
Bank Debit 9/14 (funds movement adj)																																	6,194.23
Bank Debit 9/14 (pmt reversal)																																	12,360.92
Trustee Wire 6/9
	20100921		10012010		20012901	MONTEREY PENINSULA JR. COLLEGE										15,000.00		2,325.00		—			17,325.00
System Credits 9/21																										17,325.00
System Debits 9/21
Bank Credit 9/16
Bank Debit 9/16
Trustee Wire 9/16
System Credits 9/22																										—
System Debits 9/22																										—
Bank Credit 9/22																													34,650.00
Bank Debit 9/22 (funds movement adj)																																	17,325.00
Bank Debit 9/28 (overdraft funds recovery)																																	2,805.75
Trustee Wire 9/22																															14,519.25
						TOTALS:		8,425.69		22,460.46		30,886.15		2,857,597.10		29,619.92		28,146.40		—			57,766.32			57,766.32			127,338.37		57,680.02		69,658.35
Loans Due in Current Period and Paid in Prior Period:
						TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
						TOTALS:		—		—		—		—
						GRAND TOTAL:		8,425.69		22,460.46		30,886.15		2,857,597.10

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

Total System Credits @ 9/30				57,766.32
Total Bank Credits @ 9/30				127,338.37
	09/02/10	funds movement adjustment		(16,810.63	)
	09/08/10	funds movement adjustment		(14,075.52	)
	09/14/10	overdraft funding		(2,805.75	)
	09/14/10	funds movement adjustment		(6,194.23	)
	09/14/10	payment reversal		(12,360.92	)
	09/22/10	funds movement adjustment		(17,325.00	)
Adjusted Bank Credits:				57,766.32
			—

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

Total Bank Credits @ 9/30				127,338.37
Total Debits to Trustee @ 9/30				57,680.02
	09/10/10	Service Fee		86.30
	09/02/10	funds movement adjustment		16,810.63
	09/08/10	funds movement adjustment		14,075.52
	09/14/10	overdraft funding		2,805.75
	09/14/10	funds movement adjustment		6,194.23
	09/14/10	payment reversal		12,360.92
	09/22/10	funds movement adjustment		17,325.00
Adjusted Debits to Trustee				127,338.37
			—

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

																													ACH Debits
				Loan			Principal		Interest		Total		Principal		Principal		Interest				Total		Net System		Total Bank		Trust		and Other
Date Received		Date Due		Number		Borrower Name	Due		Due		Due		Balance		Paid		Paid		Suspense		Paid		Credits		Credits		Wires		Wires
	20101001		10012010		20021701	UNIVERSITY OF NOTRE DAME — BONDS 1968		—		12,600.00		12,600.00		840,000.00		—		12,600.00		—		12,600.00
System Credits 10/1																								12,600.00
System Debits 10/1
Bank Credit 10/1
Bank Debit 10/1
Trustee Wire 10/1
	20101007		10072010		20018701	FINLANDIA UNIVERSITY		8,632.52		5,443.00		14,075.52		1,866,171.41		8,632.52		5,443.00		—		14,075.52
System Credits 10/7																								14,075.52
System Debits 10/7																								—
Bank Credit 10/4																										25,200.00
Bank Debit 10/4 (funds movement adj)																														12,600.00
Bank Debit 10/5 (service fees)																														356.25
Trustee Wire 10/5																												12,243.75
	20101015		10012010		20013501	NEW ENGLAND COLLEGE		32,000.00		2,138.75		34,138.75		118,049.99		31,950.00		2,138.75		—		34,088.75
System Credits 10/15																								34,088.75
System Debits 10/15																								—
Bank Credit 10/8																										28,151.04
Bank Debit 10/8 (funds movement adj)																														14,075.52
Trustee Wire 10/8																												14,075.52
	20101019		11012010		20002801	CARNEGIE MELLON UNIVERSITY										17,000.00		4,260.00		—		21,260.00
System Credits 10/19																								21,260.00
System Debits 10/19																								—
Bank Credit 10/18																										68,177.50
Bank Debit 10/18																														34,088.75
Trustee Wire 10/18																												34,088.75
	20101021		4012009		20022701	UNIVERSITY OF VERMONT										67,000.00		—		—		67,000.00
	20101021		4012009		20022701	UNIVERSITY OF VERMONT										—		25,680.00		—		25,680.00
System Credits 10/21																								92,680.00
System Debits 10/21																								—
Bank Credit 10/20																										42,520.00
Bank Debit 10/20 (funds movement adj)																														21,260.00
Trustee Wire 10/20																												21,260.00
	20101022		11012010		20018901	SWARTHMORE COLLEGE										5,118.42		647.44		—		5,765.86
System Credits 10/22																								5,765.86
System Debits 10/22
Bank Credit 10/22
Bank Debit 10/22
Trustee Wire 10/22
System Credits 10/25																								—
System Debits 10/25																								—
Bank Credit 10/25																										11,531.72
Bank Debit 10/25																														5,765.86
Trustee Wire 10/25																												5,765.86
						TOTALS:		40,632.52		20,181.75		60,814.27		2,824,221.40		129,700.94		50,769.19		—		180,470.13		180,470.13		175,580.26		87,433.88		88,146.38
Loans Due in Current Period and Paid in Prior Period:
			10012010		20012901	MONTEREY JR C		15,000.00		2,325.00		17,325.00		155,000.00
						TOTALS:		15,000.00		2,325.00		17,325.00		155,000.00
Loans Due in Current Period Not Yet Paid:
			10012010		20000101	ALBION COLLEG		90,000.00		8,400.00		98,400.00		560,000.00
			10012010		20001301	AUGSBERG COLL		—		8,400.00		8,400.00		560,000.00
			10012010		20001401	AZUSA UNIVERS		—		5,295.00		5,295.00		353,000.00
			10012010		20003001	CASE WESTERN		—		11,775.00		11,775.00		785,000.00
			10012010		20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00
			10012010		20004401	R.I. JR. COLL		10,000.00		2,790.00		12,790.00		186,000.00
			10012010		20012101	MIDDLEBURY CO		27,000.00		7,575.00		34,575.00		505,000.00
			10012010		20013502	NEW ENGLAND C		—		7,725.00		7,725.00		515,000.00
			10012010		20018001	ST.EDWARDS		—		888.13		888.13		49,000.00
			10012010		20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00
			10012010		20022601	UNIV.OF STEUB		—		877.50		877.50		52,000.00
			10012010		20022602	UNIV.OF STEUB		—		2,220.00		2,220.00		148,000.00
			10012010		20022701	UNIV OF VERMO		70,000.00		22,680.00		92,680.00		1,512,000.00
						TOTALS:		257,000.00		83,425.63		340,425.63		5,545,000.00
						GRAND TOTAL:		312,632.52		105,932.38		418,564.90		8,524,221.40

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

Total System Credits @ 10/31	180,470.13
Total Bank Credits @ 10/31	175,580.26
10/04/10          funds movement adjustment	(12,600.00	)
10/08/10          funds movement adjustment	(14,075.52	)
10/18/10          funds movement adjustment	(34,088.75	)
10/20/10          funds movement adjustment	(21,260.00	)
10/25/10          funds movement adjustment	(5,765.86	)
10/21/10          Direct to Lender payments	92,680.00
Adjusted Bank Credits:	180,470.13
	—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

October-10

Total Bank Credits @ 10/31	175,580.26
Total Debits to Trustee @ 10/31	87,433.88
10/05/10          Service Fee	356.25
10/04/10          funds movement adjustment	12,600.00
10/08/10          funds movement adjustment	14,075.52
10/18/10          funds movement adjustment	34,088.75
10/20/10          funds movement adjustment	21,260.00
10/25/10          funds movement adjustment	5,765.86
Adjusted Debits to Trustee	175,580.26
	—

10/1/2010	Loan Payment	2	21021701	Loan Payment	-12,600.00
10/1/2010	Loan Payment		23000003	Loan Payment	12,600.00
10/7/2010	Loan Payment	3	20018701	Loan Payment	-8,632.52
10/7/2010	Loan Payment		21018701	Loan Payment	-5,443.00
10/7/2010	Loan Payment		23000003	Loan Payment	14,075.52
10/15/2010	Loan Payment	3	20013501	Loan Payment	-31,950.00
10/15/2010	Loan Payment		21013501	Loan Payment	-2,138.75
10/15/2010	Loan Payment		23000003	Loan Payment	34,088.75
10/19/2010	Loan Payment	3	20002801	Loan Payment	-17,000.00
10/19/2010	Loan Payment		21002801	Loan Payment	-4,260.00
10/19/2010	Loan Payment		23000003	Loan Payment	21,260.00
10/21/2010	Loan Payment	4	20022701	Loan Payment	-67,000.00
10/21/2010	Loan Payment		21022701	Loan Payment	-25,680.00
10/21/2010	Loan Payment		23000001	Loan Payment	67,000.00
10/21/2010	Loan Payment		23000001	Loan Payment	25,680.00
10/22/2010	Loan Payment	3	20018901	Loan Payment	-5,118.42
10/22/2010	Loan Payment		21018901	Loan Payment	-647.44
10/22/2010	Wire		23000003	Wire	5,765.86
10/18/2010	Wire	2	23000001	Wire	34,088.75
10/18/2010	Wire		23000003	Wire	-34,088.75
10/20/2010	Wire	2	23000001	Wire	21,260.00
10/20/2010	Wire		23000003	Wire	-21,260.00
10/25/2010	Wire	2	23000001	Wire	5,765.86
10/25/2010	Wire		23000003	Wire	-5,765.86
10/5/2010	Wire	2	23000001	Wire	12,243.75
10/5/2010	Wire		23000003	Wire	-12,243.75
10/8/2010	Wire	2	23000001	Wire	14,075.52
10/8/2010	Wire		23000003	Wire	-14,075.52

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

																							Net		Total				ACH Debits
Date				Loan			Principal		Interest		Total		Principal		Principal		Interest				Total		System		Bank		Trust		and Other
Received		Date Due		Number		Borrower Name	Due		Due		Due		Balance		Paid		Paid		Suspense		Paid		Credits		Credits		Wires		Wires
	20101101		11012010		20006502	FAIRLEIGH DICKINSON UNIVERSITY		2,644.23		970.59		3,614.82		64,705.96		2,644.23		970.59		—		3,614.82
	20101101		11012010		20016601	SARAH LAWRENCE COLLEGE		25,425.67		9,854.07		35,279.74		656,937.84		25,425.67		9,854.07		—		35,279.74
System Credits 11/1																								38,894.56
System Debits 11/1																								—
Bank Credit 11/1
Bank Debit 11/1
Trustee Wire 11/1
	20101102		11012010		20008301	HARCUM COLLEGE		45,000.00		4,350.00		49,350.00		290,000.00		45,000.00		4,350.00		—		49,350.00
	20101102		11012010		20016401	CALIFORNIA STATE UNIVERSITY		15,000.00		3,675.00		18,675.00		245,000.00		15,000.00		3,675.00		—		18,675.00
	20101102		11012010		20016501	CALIFORNIA STATE UNIVERSITY		35,000.00		7,575.00		42,575.00		505,000.00		35,000.00		7,575.00		—		42,575.00
	20101102		11012010		20023501	McDANIEL COLLEGE		80,000.00		9,150.00		89,150.00		610,000.00		80,000.00		9,150.00		—		89,150.00
System Credits 11/2																								199,750.00
System Debits 11/2																								—
Bank Credit 11/2																										77,789.12
Bank Debit 11/2 (funds movement adj)																														38,894.56
Trustee Wire 11/2																												38,894.56
	20101105		11012010		20001201	ATLANTIC UNION COLLEGE		4,007.52		1,982.92		5,990.44		132,194.41		4,007.52		1,982.92		—		5,990.44
System Credits 11/5																								5,990.44
System Debits 11/5																								—
Bank Credit 11/3																										399,500.00
Bank Debit 11/3 (funds movement adj)																														199,750.00
Bank Debit 11/4 (service fees)																														391.62
Trustee Wire 11/3																												199,358.38
	20101108		11072010		20018701	FINLANDIA UNIVERSITY		8,477.10		5,598.42		14,075.52		1,857,538.89		8,477.10		5,598.42		—		14,075.52
System Credits 11/8																								14,075.52
System Debits 11/8																								—
Bank Credit 11/8																										11,980.88
Bank Debit 11/8 (funds movement adj)																														5,990.44
Bank Debit 11/8 (service fees)																														471.63
Trustee Wire 11/8																												5,518.81
	20101110		10012010		20004401	R.I. JR. COLLEGE										9,975.00		2,790.00		—		12,765.00
System Credits 11/10																								12,765.00
System Debits 11/10																								—
Bank Credit 11/9																										28,151.04
Bank Debit 11/9 (funds movement adj)																														14,075.52
Trustee Wire 11/9																												14,075.52
	20101112		10012010		20000101	ALBION COLLEGE										—		8,400.00		—		8,400.00
	20101112		10012010		20018001	ST.EDWARDS UNIVERSITY										—		888.09		—		888.09
	20101112		4012011		20018001	ST.EDWARDS UNIVERSITY										—		0.04		—		0.04
	20101112		10012010		20022601	UNIVERSITY OF STEUBENVILLE										—		877.50		—		877.50
System Credits 11/12																								10,165.63
System Debits 11/12
Bank Credit 11/12																										25,530.00
Bank Debit 11/12 (funds movement adj)																														12,765.00
Trustee Wire 11/12																												12,765.00
	20101116		10012010		20012101	MIDDLEBURY COLLEGE										26,975.00		—		—		26,975.00
	20101116		11012010		20013301	MORRIS COLLEGE - BONDS 1983		71,000.00		4,485.00		75,485.00		299,050.00		70,950.00		4,485.00		—		75,435.00
System Credits 11/16																								102,410.00
System Debits 11/16
Bank Credit 11/16
Bank Debit 11/16
Trustee Wire 11/16
	20101118		10012010		20003001	CASE WESTERN RESERVE UNIVERSIT										—		11,775.00		—		11,775.00
System Credits 11/18																								11,775.00
System Debits 11/18																								—
Bank Credit 11/17																										204,820.00
Bank Debit 11/17																														102,410.00
Trustee Wire 11/17																												102,410.00
	20101123		12012010		20013001	MONTREAT-ANDERSON COLLEGE										2,800.00		840.00		—		3,640.00
System Credits 11/23																								3,640.00
System Debits 11/23																								—
Bank Credit 11/19																										23,550.00
Bank Debit 11/19 (funds movement adj)																														11,775.00
Bank Debit 11/22 (inspection fees)																														460.00
Trustee Wire 11/19																												11,315.00
System Credits 11/24																								—
System Debits 11/24
Bank Credit 11/24																										7,280.00
Bank Debit 11/24 (funds movement adj)																														3,640.00
Trustee Wire 11/24																												3,640.00
						TOTALS:		286,554.52		47,641.00		334,195.52		4,660,427.10		326,254.52		73,211.63		—		399,466.15		399,466.15		778,601.04		387,977.27		390,623.77
Loans Due in Current Period and Paid in Prior Period:
			11012010		20002801	CARNEGIE-MELL		17,000.00		4,260.00		21,260.00		284,000.00
			11012010		20018901	SWARTHMORE CO		5,118.42		647.44		5,765.86		43,162.58
			11012010		20019201	TEMPLE UNIV.		35,000.00		2,750.63		37,750.63		163,000.00
						TOTALS:		57,118.42		7,658.07		64,776.49		490,162.58
Loans Due in Current Period Not Yet Paid:
			11012010		20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00
			11012010		20021301	UNIV OF MONTE		—		2,310.00		2,310.00		154,000.00
						TOTALS:		—		17,850.00		17,850.00		1,190,000.00
						GRAND TOTAL:		343,672.94		73,149.07		416,822.01		6,340,589.68

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

Total System Credits @ 11/30	399,466.15
Total Bank Credits @ 11/30	778,601.04
11/12/10 Direct to Lender payments applied	10,165.63
11/02/10 funds movement adjustment	(38,894.56	)
11/03/10 funds movement adjustment	(199,750.00	)
11/08/10 funds movement adjustment	(5,990.44	)
11/09/10 funds movement adjustment	(14,075.52	)
11/12/10 funds movement adjustment	(12,765.00	)
11/17/10 funds movement adjustment	(102,410.00	)
11/19/10 funds movement adjustment	(11,775.00	)
11/24/10 funds movement adjustment	(3,640.00	)
Adjusted Bank Credits:	399,466.15
	—

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

Total Bank Credits @ 11/30	778,601.04
Total Debits to Trustee @ 11/30	387,977.27
11/04/10 Service Fee	391.62
11/08/10 Service Fee	471.63
11/22/10 Inspection Fee	460.00
11/02/10 funds movement adjustment	38,894.56
11/03/10 funds movement adjustment	199,750.00
11/08/10 funds movement adjustment	5,990.44
11/09/10 funds movement adjustment	14,075.52
11/12/10 funds movement adjustment	12,765.00
11/17/10 funds movement adjustment	102,410.00
11/19/10 funds movement adjustment	11,775.00
11/24/10 funds movement adjustment	3,640.00
Adjusted Debits to Trustee	778,601.04
	—