Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Period of December 1, 2007 through December 31, 2007

Collections:
Principal Payments	116,929.29
Interest Payments	41,032.02
Total Principal and Interest Collections	157,961.31
Payments and Reversals Posted to Suspense	—
Total Collections	157,961.31
Less: Servicing Fees (not withheld from remittances)	(758.10	)
Net Collections	157,203.21

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of December 1, 2007 through December 31, 2007

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
12012007	20013001	MONTREAT-ANDE	2,600.00	1,077.00	3,677.00	71,800.00	19.75
12012007	20010801	LONG ISLAND U	0.00	5,250.00	5,250.00	358,999.98	98.72
12012007	20012501	MISSOURI SOUT	55,000.00	1,695.00	56,695.00	112,999.99	31.07
12012007	20014401	DOMNION UNIV.	0.00	14,550.00	14,550.00	969,999.99	266.75
12012007	20019601	TOUGALOO COLL	0.00	1,320.00	1,320.00	88,000.00	24.20
12072007	20018701	SUOMI COLLEGE	7,826.79	6,248.73	14,075.52	2,142,422.89	98.19
12302007	20023102	VANDERBLT/GEO	37,634.50	2,309.37	39,943.87	153,958.28	42.34
12302007	20002401	BOSTON UNIVER	16,468.00	9,658.92	26,126.92	643,928.23	177.08
		TOTALS:	119,529.29	42,109.02	161,638.31	4,542,109.36	758.10
							758.10	Service Fees due

2

Capmark Finance

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of December 1, 2007 through December 31, 2007

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
	TOTAL:	—	—	—	—

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of December 1, 2007 through December 31, 2007

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
None to Report	—	0.00	0.00	0
	TOTAL:	—	—	—

4

Capmark Finance

College and University Loan Trust I

Trial Balance

As of December 31, 2007

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	50,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,134,596.10	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	64,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	875,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
			24,791,358.37

5

GMACCM 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:		61,648,229.45

6

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of December 31, 2007

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	06/01/07	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	07/01/07	9,999.99	19,999.99
TOTAL			18,999.97	378,999.97

7

Capmark Finance

College and University Loan Trust I

Liquidation Report

As of December 31, 2007

None to report for this period

8

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Period of January 1, 2008 through January 31, 2008

Collections:
Principal Payments	82,642.08
Interest Payments	28,753.44
Total Principal and Interest Collections	111,395.52
Payments and Reversals Posted to Suspense	—
Total Collections	111,395.52
Less: Servicing Fees (not withheld from remittances)	(507.05	)
Net Collections	110,888.47

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of January 1, 2008 through January 31, 2008

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service  Fees
1012008	20003901	COLL. OF CHAR	0.00	8,235.00	8,235.00	549,000.00	150.98
1012008	20012401	MISSISSIPPI V	0.00	150.00	150.00	10,000.00	2.75
1012008	20021401	U OF NEBRASKA	5,000.00	960.00	5,960.00	64,000.00	17.60
1012008	20021603	NORTH CAROLIN	70,000.00	13,125.00	83,125.00	875,000.00	240.63
1072008	20018701	SUOMI COLLEGE	7,642.08	6,433.44	14,075.52	2,134,596.10	97.84
		TOTALS:	82,642.08	28,903.44	111,545.52	3,632,596.10	509.80
							(2.75)	Loan 020012401 not yet paid for 1/08
							507.05	Service Fees due

2

Capmark Finance

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of January 1, 2008 through January 31, 2008

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

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of January 1, 2008 through January 31, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
None to Report	—	0.00	0.00	0
	TOTAL:	—	—	—

4

Capmark Finance

College and University Loan Trust I

Trial Balance

As of  January 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	50,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,126,954.02	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
			24,708,716.29

5

GMACCM 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:		61,482,945.29

6

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of  January 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment  Due	P and I  Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	06/01/07	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	07/01/07	10,149.99	19,999.99
TOTAL			19,149.97	378,999.97

7

Capmark Finance

College and University Loan Trust I

Liquidation Report

As of  January 31, 2008

None to report for this period

8

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Period of February 1, 2008 through February 29, 2008

Collections:
Principal Payments	16,665.12
Interest Payments	7,925.40
Total Principal and Interest Collections	24,590.52
Payments and Reversals Posted to Suspense	—
Total Collections	24,590.52
Less: Servicing Fees (not withheld from remittances)	(125.27	)
Net Collections	24,465.25

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of February 1, 2008 through February 29, 2008

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
2012008	20002501	BRYAN COLLEGE	9,000.00	750.00	9,750.00	50,000.00	13.75
2012008	20010301	LAREDO MUN. J	0.00	765.00	765.00	51,000.00	14.03
2012008	20018601	STILLMAN COLL	0.00	30.00	30.00	0.00	0.00
2072008	20018701	SUOMI COLLEGE	7,665.12	6,410.40	14,075.52	2,126,954.02	97.49
		TOTALS:	16,665.12	7,955.40	24,620.52	2,227,954.02	125.27
							125.27	Service Fees due

2

Capmark Finance

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of February 1, 2008 through February 29, 2008

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

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of February 1, 2008 through February 29, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
None to Report	—	0.00	0.00	0
	TOTAL:	—	—	—

4

Capmark Finance

College and University Loan Trust I

Trial Balance

As of  February 29, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	41,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,119,288.90	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3.00	770,000.00	11012016
			24,692,051.17

5

GMACCM 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:		61,449,615.05

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20010801	LONG ISLAND UNIVERSITY	06/01/07	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	07/01/07	10,149.99	19,999.99
TOTAL			19,149.97	378,999.97

7

Capmark Finance

College and University Loan Trust I

Liquidation Report

As of  February 29, 2008

None to report for this period

8

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Period of March 1, 2008 through March 31, 2008

Collections:
Principal Payments	458,100.30
Interest Payments	47,645.23
Total Principal and Interest Collections	505,745.53
Payments and Reversals Posted to Suspense	—
Total Collections	505,745.53
Less: Servicing Fees (not withheld from remittances)	(309.94	)
Net Collections	505,435.59

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of March 1, 2008 through March 31, 2008

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
3012008	20000902	ANDERSON COLL	25,000.00	1,125.00	26,125.00	100,000.00	27.50
3072008	20018701	SUOMI COLLEGE	8,100.30	5,975.22	14,075.52	2,119,288.90	97.13
3012008	20019502	TEXAS TECH UN	50,000.00	6,035.63	56,035.63	333,000.00	91.58
3012008	20019504	TEXAS TECH UN	400,000.00	34,509.38	434,509.38	2,045,000.00	93.73
		TOTALS:	483,100.30	47,645.23	530,745.53	4,597,288.90	309.94
							309.94	Service Fees due

2

Capmark Finance

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of March 1, 2008 through March 31, 2008

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

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of March 1, 2008 through March 31, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
None to Report	—	0.00	0.00	0
	TOTAL:	—	—	—

4

Capmark Finance

College and University Loan Trust I

Trial Balance

As of March 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	41,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,111,188.60	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	283,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	1,645,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3.00	770,000.00	11012016
			24,233,950.87

5

GMACCM 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:		60,533,414.45

6

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of March 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	20070601	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	20070701	10,149.99	19,999.99
TOTAL			19,149.97	378,999.97

7

Capmark Finance

College and University Loan Trust I

Liquidation Report

As of March 31, 2008

None to report for this period

8

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Period of April 1, 2008 through April 30, 2008

Collections:
Principal Payments	639,280.19
Interest Payments	156,144.90
Total Principal and Interest Collections	795,425.09
Payments and Reversals Posted to Suspense	—
Total Collections	795,425.09
Less: Servicing Fees (not withheld from remittances)	(2,934.81	)
Net Collections	792,490.28

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of April 1, 2008 through April 30, 2008

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
4012008	20000101	ALBION COLLEG	0.00	10,800.00	10,800.00	720,000.00	198.00
4012008	20000601	ALMA COLLEGE	50,000.00	2,250.00	52,250.00	150,000.00	41.25
4012008	20001301	AUGSBERG COLL	80,000.00	12,000.00	92,000.00	800,000.00	220.00
4012008	20001401	AZUSA UNIVERS	40,000.00	7,245.00	47,245.00	483,000.00	132.83
4012008	20002102	BIRMINGHAM SO	0.00	1,800.00	1,800.00	120,000.00	33.00
4012008	20003001	CASE WESTERN	110,000.00	16,875.00	126,875.00	1,125,000.00	309.38
4012008	20004001	COLL.OF ST. T	30,000.00	5,325.00	35,325.00	355,000.00	97.63
4012008	20004401	R.I. JR. COLL	10,000.00	3,540.00	13,540.00	236,000.00	64.90
4012008	20005201	DANIEL WEBSTE	15,000.00	3,225.00	18,225.00	215,000.00	59.13
4012008	20006401	KS.ST.TEACHER	50,000.00	1,200.00	51,200.00	80,000.00	22.00
4012008	20009302	JARVIS CHRIST	25,000.00	5,445.00	30,445.00	363,000.00	99.83
4012008	20012101	MIDDLEBURY CO	43,000.00	10,920.00	53,920.00	728,000.00	200.20
4012008	20012601	MISSOURI WEST	0.00	480.00	480.00	32,000.00	8.80
4012008	20012901	MONTEREY JR C	0.00	2,775.00	2,775.00	185,000.00	50.88
4012008	20013501	NEW ENGLAND C	0.00	3,208.12	3,208.12	176,999.99	48.67
4012008	20013502	NEW ENGLAND C	45,000.00	9,900.00	54,900.00	660,000.00	181.50
4012008	20016201	RIVIER COLLEG	45,000.00	6,126.25	51,126.25	338,000.00	92.95
4012008	20018001	ST.EDWARDS	15,000.00	1,721.87	16,721.87	95,000.00	26.13
4012008	20018302	ST. MICHAELS	5,000.00	75.00	5,075.00	5,000.00	1.38
4072008	20018701	SUOMI COLLEGE	7,712.63	6,362.89	14,075.52	2,111,188.60	96.76
4012008	20019101	TAYLOR UNIV.	0.00	2,625.00	2,625.00	175,000.00	48.13
4012008	20021701	UNIV. OF NOTR	90,000.00	16,650.00	106,650.00	1,110,000.00	305.25
4012008	20022601	UNIV.OF STEUB	23,000.00	2,075.63	25,075.63	123,000.00	33.83
4012008	20022602	UNIV.OF STEUB	17,000.00	3,015.00	20,015.00	201,000.00	55.28
4012008	20022701	UNIV OF VERMO	64,000.00	27,660.00	91,660.00	1,844,000.00	507.10
4012008	20023601	WSTRN WASH. S	0.00	300.00	300.00	0.00	—
		TOTALS:	764,712.63	163,599.76	928,312.39	12,431,188.59	2,934.81
							2,934.81	Service Fees due

2

Capmark Finance

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of April 1, 2008 through April 30, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
20018302	4/3/2008	5,075.00	5,000.00	75.00		4012008
	TOTAL:	5,075.00	5,000.00	75.00	—

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of April 1, 2008 through April 30, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
None to Report	—	0.00	0.00	0
	TOTAL:	—	—	—

4

Capmark Finance

College and University Loan Trust I

Trial Balance

As of April 30, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	100,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	147,640.95	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	720,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	443,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	41,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	352,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	325,000.00	4012017
20004401	R.I. JR. COLLEGE	3	226,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	200,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	30,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	685,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	615,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	754,938.15	11012021
20017801	SPRINGFIELD COLLEGE	3	47,388.32	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	80,000.00	4012013
20018701	FINLANDIA UNIVERSITY	3.5	2,103,475.97	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	62,890.96	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	283,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	1,645,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,020,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	100,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	184,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,780,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
			23,594,670.68

5

GMACCM 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:		59,254,854.07

6

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of April 30, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	20070601	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	20070701	10,149.99	19,999.99
20000902	ANDERSON COLLEGE	20080301	25,000.00	75,000.00
TOTAL			44,149.97	453,999.97

7

Capmark Finance

College and University Loan Trust I

Liquidation Report

As of April 30, 2008

None to report for this period

8

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Period of May 1, 2008 through May 31, 2008

Collections:
Principal Payments	209,644.91
Interest Payments	97,878.56
Total Principal and Interest Collections	307,523.47
Payments and Reversals Posted to Suspense	—
Total Collections	307,523.47
Less: Servicing Fees (not withheld from remittances)	(1,935.57	)
Net Collections	305,587.90

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of May 1, 2008 through May 31, 2008

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
5012008	20002701	CALIFORNIA ST	0.00	12,900.00	12,900.00	860,000.00	236.50
5012008	20006502	FAIRLEIGH DIC	2,454.53	1,160.29	3,614.82	77,352.38	21.27
5012008	20008301	HARCUM JR COL	0.00	5,700.00	5,700.00	380,000.00	104.50
5012008	20013301	MORRIS COLLEG	0.00	6,525.00	6,525.00	435,000.00	119.63
5012008	20016401	CALIFORNIA ST	0.00	4,125.00	4,125.00	275,000.00	75.63
5012008	20016501	CALIFORNIA ST	0.00	8,625.00	8,625.00	575,000.00	158.13
5012008	20018802	SUSQUEHANNA U	0.00	3,806.25	3,806.25	210,000.00	57.75
5012008	20019201	TEMPLE UNIV.	0.00	3,931.88	3,931.88	233,000.00	64.08
5012008	20023501	WSTRN MARYLAN	0.00	11,550.00	11,550.00	770,000.00	211.75
5012008	20021301	UNIV OF MONTE	9,000.00	2,730.00	11,730.00	182,000.00	50.05
5072008	20018701	SUOMI COLLEGE	7,940.38	6,135.14	14,075.52	2,103,475.97	96.41
5012008	20020001	UNIV. OF ALAB	75,000.00	19,065.00	94,065.00	1,271,000.00	349.53
5012008	20001201	ATLANTIC UNIO	3,720.03	2,270.41	5,990.44	151,360.98	41.62
5012008	20002801	CARNEGIE-MELL	15,000.00	5,505.00	20,505.00	367,000.00	100.93
5012008	20016601	SARAH LAWRENC	23,601.64	11,678.10	35,279.74	778,539.79	214.10
5012008	20017801	SPRINGFIELD C	7,494.66	823.24	8,317.90	54,882.98	15.09
5012008	20018901	SWARTHMORE CO	4,751.23	1,014.63	5,765.86	67,642.19	18.60
		TOTALS:	148,962.47	107,544.94	256,507.41	8,791,254.29	1,935.57
							1,935.57	Service Fees due

2

Capmark Finance

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of May 1, 2008 through May 31, 2008

Loan  Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
	TOTAL:	—	—	—	—

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of May 1, 2008 through May 31, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
None to Report	—	0.00	0.00	0
	TOTAL:	—	—	—

4

Capmark Finance

College and University Loan Trust I

Trial Balance

As of  May 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	100,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	147,640.95	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	720,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	443,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	41,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	352,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,015,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	325,000.00	4012017
20004401	R.I. JR. COLLEGE	3	226,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	200,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	30,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	74,897.85	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	353,749.98	6012016
20012101	MIDDLEBURY COLLEGE	3	685,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	615,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	754,938.15	11012021
20017801	SPRINGFIELD COLLEGE	3	47,388.32	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	80,000.00	4012013
20018701	FINLANDIA UNIVERSITY	3.5	2,095,535.59	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	62,890.96	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	283,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	1,645,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,196,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	173,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,020,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	100,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	184,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,780,000.00	10012019
20023102	VANDERBILT UNIV — 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
			23,385,025.77

5

GMACCM 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:		58,835,564.25

6

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of  May 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	20071201	5,250.00	353,749.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	20070701	10,149.99	19,999.99
20000902	ANDERSON COLLEGE	20080301	25,000.00	75,000.00
TOTAL			40,399.99	448,749.97

7

Capmark Finance

College and University Loan Trust I

Liquidation Report

As of  May 31, 2008

None to report for this period

8

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Quarter Ended December 31, 2007

	October		November		December
Collections:
Principal Payments	1,105,128.00		795,250.60		116,929.29
Interest Payments	176,178.20		112,096.24		41,032.02
Total Principal and Interest Collections	1,281,306.20		907,346.84		157,961.31
Payments and Reversals Posted to Suspense	—		—		—
Total Collections	1,281,306.20		907,346.84		157,961.31
Less: Servicing Fees (not withheld from remittances)	(3,043.65	)	(2,160.00	)	(758.10	)
Net Collections	1,278,262.55		905,186.84		157,203.21

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended December 31, 2007

Date Due	GMACCM Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
October
10012007	20000101	ALBION COLLEG	80,000.00	12,000.00	92,000.00	800,000.00	220.00
10012007	20001301	AUGSBERG COLL	0.00	12,000.00	12,000.00	800,000.00	220.00
10012007	20002102	BIRMINGHAM SO	40,000.00	2,400.00	42,400.00	160,000.00	44.00
10012007	20003001	CASE WESTERN	0.00	16,875.00	16,875.00	1,125,000.00	309.38
10012007	20004001	COLL.OF ST. T	0.00	5,325.00	5,325.00	355,000.00	97.63
10012007	20004401	R.I. JR. COLL	10,000.00	3,690.00	13,690.00	246,000.00	67.65
10012007	20005201	DANIEL WEBSTE	0.00	3,225.00	3,225.00	215,000.00	59.13
10012007	20006401	KS.ST.TEACHER	0.00	1,200.00	1,200.00	80,000.00	22.00
10012007	20012601	MISSOURI WEST	35,000.00	1,005.00	36,005.00	67,000.00	18.43
10012007	20013501	NEW ENGLAND C	28,000.00	3,715.62	31,715.62	204,999.99	56.37
10012007	20013502	NEW ENGLAND C	0.00	9,900.00	9,900.00	660,000.00	181.50
10012007	20016201	RIVIER COLLEG	0.00	6,126.25	6,126.25	338,000.00	92.95
10012007	20022601	UNIV.OF STEUB	0.00	2,075.63	2,075.63	123,000.00	33.83
10012007	20022602	UNIV.OF STEUB	0.00	3,015.00	3,015.00	201,000.00	55.28
10012007	20000601	ALMA COLLEGE	0.00	2,250.00	2,250.00	150,000.00	41.25
10012007	20012101	MIDDLEBURY CO	42,000.00	11,550.00	53,550.00	770,000.00	211.75
10012007	20018001	ST.EDWARDS	0.00	1,721.87	1,721.87	95,000.00	26.13
10012007	20018302	ST. MICHAELS	0.00	75.00	75.00	5,000.00	1.38
10012007	20019101	TAYLOR UNIV.	55,000.00	3,450.00	58,450.00	230,000.00	63.25
10012007	20021701	UNIV. OF NOTR	0.00	16,650.00	16,650.00	1,110,000.00	305.25
10012007	20022701	UNIV OF VERMO	63,000.00	28,605.00	91,605.00	1,907,000.00	524.43
10012007	20023601	WSTRN WASH. S	20,000.00	300.00	20,300.00	20,000.00	5.50
10012007	20009302	JARVIS CHRIST	0.00	5,445.00	5,445.00	363,000.00	99.83
10012007	20001401	AZUSA UNIVERS	0.00	7,245.00	7,245.00	483,000.00	132.83
10072007	20018701	SUOMI COLLEGE	7,781.94	6,293.58	14,075.52	2,157,800.43	98.90
10012007	20012901	MONTEREY JR C	15,000.00	3,000.00	18,000.00	200,000.00	55.00
		TOTALS:	395,781.94	169,137.95	564,919.89	12,865,800.42	3,043.65
November
11012007	20000401	ALFRED UNIVER	47,000.00	705.00	47,705.00	47,000.00	12.93
11012007	20001201	ATLANTIC UNIO	3,665.05	2,325.39	5,990.44	155,026.03	42.63
11012007	20002701	CALIFORNIA ST	160,000.00	15,300.00	175,300.00	1,020,000.00	280.50
11012007	20002801	CARNEGIE-MELL	15,000.00	5,730.00	20,730.00	382,000.00	105.05
11012007	20004501	CONCORDIA TEA	30,000.00	3,900.00	33,900.00	259,999.99	71.50
11012007	20006502	FAIRLEIGH DIC	2,418.26	1,196.56	3,614.82	79,770.64	21.94
11012007	20008301	HARCUM JR COL	40,000.00	6,300.00	46,300.00	420,000.00	115.50
11012007	20013301	MORRIS COLLEG	65,000.00	7,500.00	72,500.00	500,000.00	137.50
11012007	20016401	CALIFORNIA ST	15,000.00	4,350.00	19,350.00	290,000.00	79.75
11012007	20016501	CALIFORNIA ST	35,000.00	9,150.00	44,150.00	610,000.00	167.75
11012007	20016601	SARAH LAWRENC	23,252.85	12,026.89	35,279.74	801,792.64	220.49
11012007	20017801	SPRINGFIELD C	7,383.90	934.00	8,317.90	62,266.88	17.12
11072007	20018701	SUOMI COLLEGE	7,595.60	6,479.92	14,075.52	2,150,018.49	98.54
11012007	20018802	SUSQUEHANNA U	25,000.00	4,259.37	29,259.37	235,000.00	64.63
11012007	20018901	SWARTHMORE CO	4,681.01	1,084.85	5,765.86	72,323.20	19.89
11012007	20019201	TEMPLE UNIV.	35,000.00	4,522.50	39,522.50	268,000.00	73.70
11012007	20020001	UNIV. OF ALAB	0.00	19,065.00	19,065.00	1,271,000.00	349.53
11012007	20021301	UNIV OF MONTE	0.00	2,730.00	2,730.00	182,000.00	50.05
11012007	20023501	WSTRN MARYLAN	70,000.00	12,600.00	82,600.00	840,000.00	231.00
		TOTALS:	585,996.67	120,159.48	706,156.15	9,646,197.87	2,160.00
December
12012007	20013001	MONTREAT-ANDE	2,600.00	1,077.00	3,677.00	71,800.00	19.75
12012007	20010801	LONG ISLAND U	0.00	5,250.00	5,250.00	358,999.98	98.72
12012007	20012501	MISSOURI SOUT	55,000.00	1,695.00	56,695.00	112,999.99	31.07
12012007	20014401	DOMNION UNIV.	0.00	14,550.00	14,550.00	969,999.99	266.75
12012007	20019601	TOUGALOO COLL	0.00	1,320.00	1,320.00	88,000.00	24.20
12072007	20018701	SUOMI COLLEGE	7,826.79	6,248.73	14,075.52	2,142,422.89	98.19
12302007	20023102	VANDERBLT/GEO	37,634.50	2,309.37	39,943.87	153,958.28	42.34
12302007	20002401	BOSTON UNIVER	16,468.00	9,658.92	26,126.92	643,928.23	177.08
		TOTALS:	119,529.29	42,109.02	161,638.31	4,542,109.36	758.10
	TOTALS FOR 4th QTR		1,101,307.90	331,406.45	1,432,714.35	27,054,107.65	5,961.75

2

Capmark Finance

College and University Loan Trust I

Paid In Full Loan Schedule

For the Quarter Ended December 31, 2007

Loan Number	Payoff Date	Total Amount	Principal Amount	Interest Amount	Other Fees	Maturity Date
20009302	71022	368,445.00	363,000.00	5,445.00		4012019
20016201	71024	344,126.25	338,000.00	6,126.25		4012014
20023601	71002	20,300.00	20,000.00	300.00		10012007
20000401	71105	47,705.00	47,000.00	705.00		11012007
20004501	71102	263,899.99	259,999.99	3,900.00		5012011
Totals		1,044,476.24	1,027,999.99	16,476.25	—

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

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Quarter Ended December 31, 2007

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

4

Capmark Finance

College and University Loan Trust I

Trial Balance

For the Quarter Ended December 31, 2007

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
October
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000401	UNIVERSITY OF ALFRED	3	47,000.00	11012007
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	643,928.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	50,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	1,020,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20004501	CONCORDIA TEACHERS COLLEGE	3	259,999.99	5012011
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	79,770.64	11012020
20008301	HARCUM COLLEGE	3	420,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	112,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	71,800.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	500,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	290,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	610,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	801,792.64	11012021
20017801	SPRINGFIELD COLLEGE	3	62,266.88	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,150,018.49	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	235,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	268,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	64,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	875,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
October
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV — 1979 MAYFIELD	3	153,958.28	6302009
20023501	McDANIEL COLLEGE	3	840,000.00	11012016
	TOTALS:		25,703,538.26
November
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	643,928.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	50,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	112,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,142,422.89	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
November
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	64,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	875,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	153,958.28	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
	TOTALS:		24,908,287.66
December
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	50,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,134,596.10	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	64,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	875,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV — 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
	TOTALS:		24,791,358.37

7

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

For the Quarter Ended December 31, 2007

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	06/01/07	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	07/01/07	9,999.99	19,999.99
TOTAL			18,999.97	378,999.97

8

Capmark Finance

College and University Loan Trust I

Liquidation Report

For the Quarter Ended December 31, 2007

None to report for this period

9

Capmark Finance

College and University Loan Trust I

Collection Account Activity Report

For the Quarter Ended March 31, 2008

	January		February		March
Collections:
Principal Payments	82,642.08		16,665.12		458,100.30
Interest Payments	28,753.44		7,925.40		47,645.23
Total Principal and Interest Collections	111,395.52		24,590.52		505,745.53
Payments and Reversals Posted to Suspense	—		—		—
Total Collections	111,395.52		24,590.52		505,745.53
Less: Servicing Fees (not withheld from remittances)	(507.05	)	(125.27	)	(309.94	)
Net Collections	110,888.47		24,465.25		505,435.59

Capmark Finance

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended March 31, 2008

Date Due	GMACCM Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
January
1012008	20003901	COLL. OF CHAR	0.00	8,235.00	8,235.00	549,000.00	150.98
1012008	20012401	MISSISSIPPI V	0.00	150.00	150.00	10,000.00	2.75
1012008	20021401	U OF NEBRASKA	5,000.00	960.00	5,960.00	64,000.00	17.60
1012008	20021603	NORTH CAROLIN	70,000.00	13,125.00	83,125.00	875,000.00	240.63
1072008	20018701	SUOMI COLLEGE	7,642.08	6,433.44	14,075.52	2,134,596.10	97.84
		TOTALS:	82,642.08	28,903.44	111,545.52	3,632,596.10	509.80
							(2.75	)	Loan 020012401 not yet paid for 1/08
							507.05		Service Fees due
February
2012008	20002501	BRYAN COLLEGE	9,000.00	750.00	9,750.00	50,000.00	13.75
2012008	20010301	LAREDO MUN. J	0.00	765.00	765.00	51,000.00	14.03
2012008	20018601	STILLMAN COLL	0.00	30.00	30.00	0.00	0.00
2072008	20018701	SUOMI COLLEGE	7,665.12	6,410.40	14,075.52	2,126,954.02	97.49
		TOTALS:	16,665.12	7,955.40	24,620.52	2,227,954.02	125.27
March
3012008	20000902	ANDERSON COLL	25,000.00	1,125.00	26,125.00	100,000.00	27.50
3072008	20018701	SUOMI COLLEGE	8,100.30	5,975.22	14,075.52	2,119,288.90	97.13
3012008	20019502	TEXAS TECH UN	50,000.00	6,035.63	56,035.63	333,000.00	91.58
3012008	20019504	TEXAS TECH UN	400,000.00	34,509.38	434,509.38	2,045,000.00	93.73
		TOTALS:	483,100.30	47,645.23	530,745.53	4,597,288.90	309.94
	TOTALS FOR 4th QTR		582,407.50	84,504.07	666,911.57	10,457,839.02	942.26

2

Capmark Finance

College and University Loan Trust I

Paid In Full Loan Schedule

For the Quarter Ended March 31, 2008

Loan Number	Payoff Date	Total Amount	Principal Amount	Interest Amount	Other Fees	Maturity Date
None to Report
Totals		—	—	—	—

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

3

Capmark Finance

College and University Loan Trust I

Summary of Partial Prepayments

For the Quarter Ended March 31, 2008

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

4

Capmark Finance

College and University Loan Trust I

Trial Balance

For the Quarter Ended March 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	50,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,126,954.02	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
	TOTALS:		24,708,716.29
February
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	41,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,119,288.90	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	333,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	2,045,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
	TOTALS:		24,692,051.17
March
20000101	ALBION COLLEGE	3	720,000.00	10012015
20000601	ALMA COLLEGE	3	150,000.00	4012010
20000902	ANDERSON COLLEGE	3	75,000.00	3012010
20001201	ATLANTIC UNION COLLEGE	3	151,360.98	5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	3	800,000.00	4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	3	483,000.00	4012017
20002102	BIRMINGHAM SOUTHERN COLLEGE	3	120,000.00	10012010
20002401	BOSTON UNIVERITY	3	627,460.23	12312022
20002501	WILLIAM JENNINGS BRYAN COLLEGE	3	41,000.00	2012010
20002701	CALIFORNIA STATE UNIVERSITY	3	860,000.00	11012012
20002801	CARNEGIE MELLON UNIVERSITY	3	367,000.00	11012017
20003001	CASE WESTERN RESERVE UNIVERSIT	3	1,125,000.00	4012016
20003901	COLLEGE OF CHARLESTON	3	549,000.00	7012016
20004001	COLLEGE OF ST. THOMAS	3	355,000.00	4012017
20004401	R.I. JR. COLLEGE	3	236,000.00	4012018
20005201	DANIEL WEBSTER COLLEGE	3	215,000.00	4012019
20006401	EMPORIA STATE UNIVERSITY	3	80,000.00	4012009
20006502	FAIRLEIGH DICKINSON UNIVERSITY	3	77,352.38	11012020
20008301	HARCUM COLLEGE	3	380,000.00	11012015
20010301	LAREDO MUNICIPAL JR. COLLEGE	3	51,000.00	8012009
20010801	LONG ISLAND UNIVERSITY	3	358,999.98	6012016
20012101	MIDDLEBURY COLLEGE	3	728,000.00	4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE	3	19,999.99	7012008
20012501	MISSOURI SOUTHERN STATE COLLEG	3	57,999.99	12012008
20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	3	32,000.00	10012008
20012901	MONTEREY PENINSULA JR. COLLEGE	3	185,000.00	10012018
20013001	MONTREAT-ANDERSON COLLEGE	3	69,200.00	12012019
20013301	MORRIS COLLEGE - BONDS 1983	3	435,000.00	11012013
20013501	NEW ENGLAND COLLEGE	3.625	176,999.99	10012013
20013502	NEW ENGLAND COLLEGE	3	660,000.00	4012019
20014401	OLD DOMINION UNIVERSITY	3	969,999.99	6012013
20016401	CALIFORNIA STATE UNIVERSITY	3	275,000.00	11012021
20016501	CALIFORNIA STATE UNIVERSITY	3	575,000.00	11012021
20016601	SARAH LAWRENCE COLLEGE	3	778,539.79	11012021
20017801	SPRINGFIELD COLLEGE	3	54,882.98	5012011

7

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
20018001	ST.EDWARDS UNIVERSITY	3.625	95,000.00	4012013
20018302	ST. MICHAELS COLLEGE	3	5,000.00	4012008
20018701	FINLANDIA UNIVERSITY	3.5	2,111,188.60	8062014
20018802	SUSQUEHANNA UNIVERSITY	3.625	210,000.00	11012014
20018901	SWARTHMORE COLLEGE	3	67,642.19	11012013
20019101	TAYLOR UNIVERISTY	3	175,000.00	10012010
20019201	TEMPLE UNIVERSITY	3.375	233,000.00	11012014
20019502	TEXAS TECH. UNIVERSITY	3.625	283,000.00	3012013
20019504	TEXAS TECH. UNIVERSITY	3.375	1,645,000.00	3012012
20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	3	88,000.00	6012021
20020001	UNIVERSITY OF ALABAMA	3	1,271,000.00	5012021
20021301	UNIVERSITY OF MONTEVALLO	3	182,000.00	5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	3	59,000.00	1012013
20021603	UNIVERSITY OF NORTH CAROLINA	3	805,000.00	1012018
20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	3	1,110,000.00	4012018
20022601	UNIVERSITY OF STEUBENVILLE	3.375	123,000.00	4012012
20022602	UNIVERSITY OF STEUBENVILLE	3	201,000.00	4012017
20022701	UNIVERSITY OF VERMONT	3	1,844,000.00	10012019
20023102	VANDERBILT UNIV - 1979 MAYFIELD	3	116,323.78	6302009
20023501	McDANIEL COLLEGE	3	770,000.00	11012016
			24,233,950.87

8

Capmark Finance

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

For the Quarter Ended March 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND UNIVERSITY	20070601	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	20070701	10,149.99	19,999.99
TOTAL			19,149.97	378,999.97

9

Capmark Finance

College and University Loan Trust I

Liquidation Report

For the Quarter Ended March 31, 2008

None to report for this period

10

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report for December 2007

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	First Chicago Wires	ACH Debits and Other Wires
20071203	0	20010801	LONG ISLAND UNIVERSITY	—	5,250.00	5,250.00	358,999.98			5,250.00		5,250.00
20071203	12012007	20012501	MISSOURI SOUTHERN STATE COLLEG	55,000.00	1,695.00	56,695.00	112,999.99	55,000.00	1,695.00	—		56,695.00
20071203	12012007	20014401	OLD DOMINION UNIVERSITY	—	14,550.00	14,550.00	969,999.99	—	14,550.00	—		14,550.00
System Credits 12/3														76,495.00
System Debits 12/3
Bank Credit 12/3																3,677.00
Bank Debit 12/3
Trustee Wire 12/3																	3,677.00
20071204	0	20010801	LONG ISLAND UNIVERSITY							(5,250.00	)	(5,250.00	)
20071204	12012007	20010801	LONG ISLAND UNIVERSITY						5,250.00	—		5,250.00
20071204	12012007	20019601	TOUGALOO COLLEGE/ DORM BONDS 1981	—	1,320.00	1,320.00	88,000.00		1,320.00	—		1,320.00
System Credits 12/4														6,570.00
System Debits 12/4														(5,250.00	)
Bank Credit 12/4																76,495.00
Bank Debit 12/4
Trustee Wire 12/4																	76,495.00
20071207	12072007	20018701	FINLANDIA UNIVERSITY	7826.79	6248.73	14,075.52	2,142,422.89	7,826.79	6,248.73	—		14,075.52
System Credits 12/5														14,075.52
System Debits 12/5
Bank Credit 12/5																6,570.00
Bank Debit 12/5 (Payment Reversal)																		5,250.00
Trustee Wire 12/5																	1,320.00
20071226	12302007	20023102	VANDERBILT UNIV - 1979 MAYFIELD	37,634.50	2,309.37	39,943.87	153,958.28	37,634.50	2,309.37	—		39,943.87
System Credits 12/10														39,943.87
System Debits 12/10
Bank Credit 12/10																14,075.52
Bank Debit 12/10 (Service Fees)																		2,160.00
Trustee Wire 12/10																	11,915.52
20071231	12302007	20002401	BOSTON UNIVERITY	16,468.00	9,658.92	26,126.92	643,928.23	16,468.00	9,658.92	—		26,126.92
System Credits 12/27														26,126.92
System Debits 12/27
Bank Credit 12/27																39,943.87
Bank Debit 12/27
Trustee Wire 12/27																	39,943.87
			TOTALS:	116,929.29	41,032.02	157,961.31	4,470,309.36	116,929.29	41,032.02	—		157,961.31		157,961.31		140,761.39	133,351.39	7,410.00
Loans Due in Current Period and Paid in Prior Period:
20071130	12012007	20013001	MONTREAT-ANDE	2,600.00	1,077.00	3,677.00	71,800.00
			TOTALS:	2,600.00	1,077.00	3,677.00	71,800.00
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	119,529.29	42,109.02	161,638.31	4,542,109.36

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report Reconciliation

December-07

Total System Credits @ 12/31		157,961.31
Total Bank Credits @ 12/31		140,761.39
12/03/07	In Transit	(3,677.00	)
12/05/07	Payment Reversal	(5,250.00	)
	Payment Reversal
	Payment Reversal
12/31/2007	In Transit	26,126.92
Adjusted Bank Credits:		157,961.31

Total Bank Credits @ 12/31		140,761.39
Total Debits to Trustee @ 12/31		133,351.39
12/05/07	Payment Reversal	5,250.00
12/10/07	Service Fees	2,160.00
Adjusted Debits to Trustee		140,761.39

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report for January 2008

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	First Chicago Wires	ACH Debits and Other Wires
20080102	1012008	20003901	COLLEGE OF CHARLESTON	—	8,235.00	8,235.00	549,000.00	—	8,235.00	—	8,235.00
20080102	1012008	20021603	UNIVERSITY OF NORTH CAROLINA	70,000.00	13,125.00	83,125.00	875,000.00	70,000.00	13,125.00	—	83,125.00
System Credits 1/2												91,360.00
System Debits 1/2
Bank Credit 1/2													26,126.92
Bank Debit 1/2
Trustee Wire 1/2														26,126.92
20070103	1012007	20003901	COLLEGE OF CHARLESTON					—	9,075.00	—	9,075.00
20070103	1012007	20009201	JACKSON STATE COLLEGE					50,000.00	750.00	—	50,750.00
20080103	1012008	20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	5,000.00	960.00	5,960.00	64,000.00	5,000.00	960.00	—	5,960.00
System Credits 1/3												65,785.00
System Debits 1/3
Bank Credit 1/3													91,360.00
Bank Debit 1/3
Trustee Wire 1/3
20080107	1072008	20018701	FINLANDIA UNIVERSITY	7642.08	6433.44	14,075.52	2,134,596.10	7,642.08	6,433.44	—	14,075.52
System Credits 1/4												14,075.52
System Debits 1/4
Bank Credit 1/4													5,960.00
Bank Debit 1/4
Trustee Wire 1/4 (Query error; Funds wired in error 1-3-07 pmt SHB 1-3-08 Pmts)														59,825.00
											—
System Credits 1/8												—
System Debits 1/8
Bank Credit 1/8													14,075.52
Bank Debit 1/8
Trustee Wire 1/8 ($91,360.00 1-2 Pmts, $5,960.00 1-3 Pmts, $14,075.52 1-7 Pmts, deducted 1-4 wire in error $59,825.00* query error pulled 1-3-07 pmts SHB 1-3-08 )														51,570.52
			TOTALS:	82,642.08	28,753.44	111,395.52	3,622,596.10	132,642.08	38,578.44	—	171,220.52	171,220.52	137,522.44	137,522.44	—
Loans Due in Current Period and Paid in Prior Period:
			TOTALS:	—	—	—	—
Loans Due in Current Period Not Yet Paid:
	1012008	20012401	MISSISSIPPI V	—	150.00	150.00	10,000.00
			TOTALS:	—	150.00	150.00	10,000.00
			GRAND TOTAL:	82,642.08	28,903.44	111,545.52	3,632,596.10

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report Reconciliation

January-08

Total System Credits @ 1/31		171,220.52
Total Bank Credits @ 1/31		137,522.44
01/02/08	In Transit	(26,126.92	)
01/04/08	Query error; 1-3-07 pmts wired in error SHB 1-3-08 pmts	59,825.00
Adjusted Bank Credits:		171,220.52

Total Bank Credits @ 1/31	137,522.44
Total Debits to Trustee @ 1/31	137,522.44
Adjusted Debits to Trustee	137,522.44

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report for February 2008

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	First Chicago Wires	ACH Debits and Other Wires
20080201	2012008	20002501	WILLIAM JENNINGS BRYAN COLLEGE	9,000.00	750.00	9,750.00	50,000.00	9,000.00	750.00	—	9,750.00
20080201	2012008	20010301	LAREDO MUNICIPAL JR. COLLEGE	—	765.00	765.00	51,000.00	—	765.00	—	765.00
System Credits 2/4												10,515.00
System Debits 2/4
Bank Credit 2/4													10,515.00
Bank Debit 2/4 (Service Fees)															758.10
Trustee Wire 2/4														9,756.90
20080207	2072008	20018701	FINLANDIA UNIVERSITY	7,665.12	6,410.40	14,075.52	2,126,954.02	7,665.12	6,410.40	—	14,075.52
System Credits 2/8												14,075.52
System Debits 2/8
Bank Credit 2/8													14,075.52
Bank Debit 2/8
Trustee Wire 2/8														14,075.52
			TOTALS:	16,665.12	7,925.40	24,590.52	2,227,954.02	16,665.12	7,925.40	—	24,590.52	24,590.52	24,590.52	23,832.42	758.10
Loans Due in Current Period and Paid in Prior Period:
20070917	2012008	20018601	STILLMAN COLL	—	30.00	30.00	—
			TOTALS:	—	30.00	30.00	—
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	16,665.12	7,955.40	24,620.52	2,227,954.02

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report Reconciliation

February-08

Total System Credits @ 2/29	24,590.52
Total Bank Credits @ 2/29	24,590.52
Adjusted Bank Credits:	24,590.52

Total Bank Credits @ 2/29		24,590.52
Total Debits to Trustee @ 2/29		23,832.42
02/04/08	Service Fees	758.10
Adjusted Debits to Trustee		24,590.52

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report for March 2008

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	First Chicago Wires	ACH Debits and Other Wires
20080303	3012008	20019502	TEXAS TECH. UNIVERSITY	50,000.00	6,035.63	56,035.63	333,000.00	50,000.00	6,035.63	—	56,035.63
20080303	3012008	20019504	TEXAS TECH. UNIVERSITY	400,000.00	34,509.38	434,509.38	2,045,000.00	400,000.00	34,509.38	—	434,509.38
System Credits 3/4												490,545.01
System Debits 3/4
Bank Credit 3/4													490,545.01
Bank Debit 3/4  (Service Fees)															507.05
Trustee Wire 3/4														490,037.96
20080304	3012008	20000902	ANDERSON COLLEGE	25,000.00	1,125.00	26,125.00	100,000.00	—	1,125.00	—	1,125.00
System Credits 3/5												1,125.00
System Debits 3/5
Bank Credit 3/5													1,125.00
Bank Debit 3/5 (Service Fees)															125.27
Trustee Wire 3/5														999.73
20080307	3072008	20018701	FINLANDIA UNIVERSITY	8,100.30	5,975.22	14,075.52	2,119,288.90	8,100.30	5,975.22	—	14,075.52
System Credits 3/10												14,075.52
System Debits 3/10
Bank Credit 3/10													14,075.52
Bank Debit 3/10
Trustee Wire 3/10														14,075.52
			TOTALS:	483,100.30	47,645.23	530,745.53	4,597,288.90	458,100.30	47,645.23	—	505,745.53	505,745.53	505,745.53	505,113.21	632.32
Loans Due in Current Period and Paid in Prior Period:
				—			—
			TOTALS:	—	—	—	—
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	483,100.30	47,645.23	530,745.53	4,597,288.90

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report Reconciliation

March-08

Total System Credits @ 3/31	505,745.53
Total Bank Credits @ 3/31	505,745.53
Adjusted Bank Credits:	505,745.53

Total Bank Credits @ 3/31		505,745.53
Total Debits to Trustee @ 3/31		505,113.21
03/04/08	1-08 Service Fees	507.05
03/05/08	2-08 Service Fees	125.27
Adjusted Debits to Trustee		505,745.53

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report for April 2008

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	First Chicago Wires	ACH Debits and Other Wires
20080401	4012008	20000601	ALMA COLLEGE	50,000.00	2,250.00	52,250.00	150,000.00	50,000.00	2,250.00	—	52,250.00
20080401	4012008	20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU	80,000.00	12,000.00	92,000.00	800,000.00	80,000.00	12,000.00	—	92,000.00
20080401	4012008	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850	40,000.00	7,245.00	47,245.00	483,000.00	8,023.75	7,245.00	—	15,268.75
20080401	4012008	20004001	COLLEGE OF ST.  THOMAS	30,000.00	5,325.00	35,325.00	355,000.00	30,000.00	5,325.00	—	35,325.00
20080401	4012008	20005201	DANIEL WEBSTER COLLEGE	15,000.00	3,225.00	18,225.00	215,000.00	15,000.00	3,225.00	—	18,225.00
20080401	4012008	20012101	MIDDLEBURY COLLEGE	43,000.00	10,920.00	53,920.00	728,000.00	43,000.00	—	—	43,000.00
20080401	4012008	20012101	MIDDLEBURY COLLEGE					—	10,920.00	—	10,920.00
20080401	4012008	20018001	ST.EDWARDS UNIVERSITY	15,000.00	1,721.87	16,721.87	95,000.00	15,000.00	1,721.84	—	16,721.84
20080401	0	20018001	ST.EDWARDS UNIVERSITY					—	—	0.04	0.04
20080401	4012008	20021701	UNIVERSITY OF NOTRE DAME - BONDS 1968	90,000.00	16,650.00	106,650.00	1,110,000.00	90,000.00	16,650.00	—	106,650.00
20080401	4012008	20022601	UNIVERSITY OF STEUBENVILLE	23,000.00	2,075.63	25,075.63	123,000.00	23,000.00	2,075.63	—	25,075.63
20080401	4012008	20022602	UNIVERSITY OF STEUBENVILLE	17,000.00	3,015.00	20,015.00	201,000.00	17,000.00	3,015.00	—	20,015.00
System Credits 4/2												435,451.26
System Debits 4/2
Bank Credit 4/2													435,451.26
Bank Debit 4/2
Trustee Wire 4/2														435,451.26
20080402	4012008	20000101	ALBION COLLEGE	—	10,800.00	10,800.00	720,000.00	—	10,800.00	—	10,800.00
20080402	4012008	20002102	BIRMINGHAM SOUTHERN COLLEGE	—	1,800.00	1,800.00	120,000.00	—	1,800.00	—	1,800.00
20080402	4012008	20004401	R.I. JR. COLLEGE	10,000.00	3,540.00	13,540.00	236,000.00	10,000.00	3,540.00	—	13,540.00
20080402	4012008	20012601	MISSOURI WESTERN STATE COLLEGE (ESCROW)	—	480.00	480.00	32,000.00	—	480.00	—	480.00
20080402	4012008	20013501	NEW ENGLAND COLLEGE	—	3,208.12	3,208.12	176,999.99	—	3,208.12	—	3,208.12
20080402	4012008	20013502	NEW ENGLAND COLLEGE	45,000.00	9,900.00	54,900.00	660,000.00	45,000.00	9,900.00	—	54,900.00
20080402	0	20018001	ST.EDWARDS UNIVERSITY					—	—	(0.04)	(0.04)
20080402	10012008	20018001	ST.EDWARDS UNIVERSITY					—	0.04	—	0.04
20080402	0	20018302	ST. MICHAELS COLLEGE					—	—	5,075.00	5,075.00
20080402	4012008	20019101	TAYLOR UNIVERISTY	—	2,625.00	2,625.00	175,000.00	—	2,625.00	—	2,625.00
20080402	4012008	20022701	UNIVERSITY OF VERMONT	64,000.00	27,660.00	91,660.00	1,844,000.00	64,000.00	27,660.00	—	91,660.00
System Credits 4/3												184,088.16
System Debits 4/3												(0.04)
Bank Credit 4/3													184,088.16

Bank Debit 4/3 (Payment Reversal)															0.04
Trustee Wire 4/3														184,088.12
20080403	4012008	20006401	EMPORIA STATE UNIVERSITY	50,000.00	1,200.00	51,200.00	80,000.00	50,000.00	1,200.00	—	51,200.00
20080403	0	20018302	ST. MICHAELS COLLEGE					—	—	(5,075.00)	(5,075.00)
20080403	0	20018302	ST. MICHAELS COLLEGE	5,000.00	75.00	5,075.00	5,000.00	5,000.00	75.00	—	5,075.00
System Credits 4/4												56,275.00
System Debits 4/4												(5,075.00)
Bank Credit 4/4													56,275.00
Bank Debit 4/4  (Service Fees - $309.94 + Payment Reversal - $5075.00)															5,384.94
Trustee Wire 4/4														50,890.06
20080407	4012008	20012901	MONTEREY PENINSULA JR. COLLEGE	—	2,775.00	2,775.00	185,000.00	—	2,775.00	—	2,775.00
20080407	4072008	20018701	FINLANDIA UNIVERSITY	7,712.63	6,362.89	14,075.52	2,111,188.60	7,712.63	6,362.89	—	14,075.52
System Credits 4/8												16,850.52
System Debits 4/8
Bank Credit 4/8													16,850.52
Bank Debit 4/8
Trustee Wire 4/8														16,850.52
20080408	4012008	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850					31,976.25	—	—	31,976.25
System Credits 4/9												31,976.25
System Debits 4/9
Bank Credit 4/9													31,976.25
Bank Debit 4/9
Trustee Wire 4/9														31,976.25
20080415	5012008	20017801	SPRINGFIELD COLLEGE					7,494.66	823.24	—	8,317.90
System Credits 4/16												8,317.90
System Debits 4/16
Bank Credit 4/16													8,317.90
Bank Debit 4/16
Trustee Wire 4/16														8,317.90
20080421	5012008	20016601	SARAH LAWRENCE COLLEGE					23,601.64	11,678.10	—	35,279.74
System Credits 4/22												35,279.74
System Debits 4/22

Bank Credit 4/22													35,279.74
Bank Debit 4/22
Trustee Wire 4/22														35,279.74
20080422	5012008	20002801	CARNEGIE MELLON  UNIVERSITY					15,000.00	5,505.00	—	20,505.00
System Credits 4/23												20,505.00
System Debits 4/23
Bank Credit 4/23													20,505.00
Bank Debit 4/23
Trustee Wire 4/23														20,505.00
20080425	5012008	20018901	SWARTHMORE COLLEGE					4,751.23	1,014.63	—	5,765.86
System Credits 4/28												5,765.86
System Debits 4/28
Bank Credit 4/28													5,765.86
Bank Debit 4/28
Trustee Wire 4/28														5,765.86
20080429	5012008	20001201	ATLANTIC UNION COLLEGE					3,720.03	2,270.41	—	5,990.44
System Credits 4/30												5,990.44
System Debits 4/30
Bank Credit 4/30													5,990.44
Bank Debit 4/30
Trustee Wire 4/30														5,990.44
			TOTALS:	584,712.63	134,853.51	719,566.14	10,605,188.59	639,280.19	156,144.90	—	795,425.09	795,425.09	800,500.13	795,115.15	5,384.98
Loans Due in Current Period and Paid in Prior Period:
20071022	4012008	20009302	JARVIS CHRIST	25,000.00	5,445.00	30,445.00	363,000.00
20071024	4012008	20016201	RIVIER COLLEG	45,000.00	6,126.25	51,126.25	338,000.00
20071002	4012008	20023601	WSTRN WASH. S	—	300.00	300.00	—
			TOTALS:	70,000.00	11,871.25	81,871.25	701,000.00
Loans Due in Current Period Not Yet Paid:
	4012008	20003001	CASE WESTERN	110,000.00	16,875.00	126,875.00	1,125,000.00
			TOTALS:	110,000.00	16,875.00	126,875.00	1,125,000.00
			GRAND TOTAL:	764,712.63	163,599.76	928,312.39	12,431,188.59

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report Reconciliation

April-08

Total System Credits @ 4/30		795,425.09
Total Bank Credits @ 4/30		800,500.13
04/03/08	Payment Reversal	(0.04	)
04/04/08	Payment Reversal	(5,075.00	)
Adjusted Bank Credits:		795,425.09

Total Bank Credits @ 4/30		800,500.13
Total Debits to Trustee @ 4/30		795,115.15
04/03/08	Payment Reversal	0.04
04/04/08	Payment Reversal	5,075.00
04/04/08	Service Fees	309.94
Adjusted Debits to Trustee		800,500.13

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report for May 2008

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	First Chicago Wires	ACH Debits and Other Wires
20080501	5012008	20002701	CALIFORNIA STATE UNIVERSITY	—	12,900.00	12,900.00	860,000.00	—	12,900.00		—		12,900.00
20080501	5012008	20006502	FAIRLEIGH DICKINSON UNIVERSITY	2,454.53	1,160.29	3,614.82	77,352.38	2,454.53	1,160.29		—		3,614.82
20080501	5012008	20008301	HARCUM COLLEGE	—	5,700.00	5,700.00	380,000.00	—	5,700.00		—		5,700.00
20080501	5012008	20013301	MORRIS COLLEGE - BONDS 1983	—	6,525.00	6,525.00	435,000.00	—	6,525.00		—		6,525.00
20080501	5012008	20016401	CALIFORNIA STATE UNIVERSITY	—	4,125.00	4,125.00	275,000.00	—	4,125.00		—		4,125.00
20080501	5012008	20016501	CALIFORNIA STATE UNIVERSITY	—	8,625.00	8,625.00	575,000.00	—	8,625.00		—		8,625.00
20080501	5012008	20018802	SUSQUEHANNA UNIVERSITY	—	3,806.25	3,806.25	210,000.00	—	3,806.25		—		3,806.25
20080501	5012008	20019201	TEMPLE UNIVERSITY	—	3,931.88	3,931.88	233,000.00	—	3,931.88		—		3,931.88
20080501	5012008	20023501	McDANIEL COLLEGE	—	11,550.00	11,550.00	770,000.00	—	11,550.00		—		11,550.00
System Credits 5/1															60,777.95
System Debits 5/1
Bank Credit 5/1																	5,990.44
Bank Debit 5/1
Trustee Wire 5/1																		5,990.44
20080502	20080501	20021301	UNIVERSITY OF MONTEVALLO	9,000.00	2,730.00	11,730.00	182,000.00	9,000.00	2,730.00		—		11,730.00
System Credits 5/2															11,730.00
System Debits 5/2
Bank Credit 5/5																	60,777.95
Bank Debit 5/5
Trustee Wire 5/5																		60,777.95
20080507	5072008	20018701	FINLANDIA UNIVERSITY	7,940.38	6,135.14	14,075.52	2,103,475.97	7,940.38	6,135.14		—		14,075.52
System Credits 5/6															14,075.52
System Debits 5/6
Bank Credit 5/6																	23,460.00
Bank Debit 5/6																			11,730.00
Trustee Wire 5/6																		11,730.00
20080508	5012008	20020001	UNIVERSITY OF ALABAMA	75,000.00	19,065.00	94,065.00	1,271,000.00	75,000.00	19,065.00		—		94,065.00
System Credits 5/9															94,065.00
System Debits 5/9
Bank Credit 5/9																	14,075.52
Bank Debit 5/9
Trustee Wire 5/9																		14,075.52
20080519	12012007	20010801	LONG ISLAND UNIVERSITY					—	(5,250.00	)	—		(5,250.00	)
20080519	0	20010801	LONG ISLAND UNIVERSITY					—	—		5,250.00		5,250.00
System Credits 5/12															5,250.00
System Debits 5/12															(5,250.00	)
Bank Credit 5/12																	94,065.00
Bank Debit 5/12 (Service fee)																			2,934.81
Trustee Wire 5/12																		91,130.19
20080520	0	20010801	LONG ISLAND UNIVERSITY					—	—		(5,250.00	)	(5,250.00	)
20080520	6012007	20010801	LONG ISLAND UNIVERSITY					5,250.00	—		—		5,250.00
System Credits 5/20															5,250.00
System Debits 5/20															(5,250.00	)
Bank Credit 5/20
Bank Debit 5/20
Trustee Wire 5/20
20080522	4012008	20003001	CASE WESTERN RESERVE UNIVERSIT					110,000.00	16,875.00		—		126,875.00
System Credits 5/22															126,875.00
System Debits 5/22
Bank Credit 5/22
Bank Debit 5/22
Trustee Wire 5/22
System Credits 5/26
System Debits 5/26
Bank Credit 5/26																	126,875.00
Bank Debit 5/26
Trustee Wire 5/28																		126,875.00
			TOTALS:	94,394.91	86,253.56	180,648.47	7,371,828.35	209,644.91	97,878.56		—		307,523.47		307,523.47		325,243.91	310,579.10	14,664.81
Loans Due in Current Period and Paid in Prior Period:
20080429	5012008	20001201	ATLANTIC UNIO	3,720.03	2,270.41	5,990.44	151,360.98
20080422	5012008	20002801	CARNEGIE-MELL	15,000.00	5,505.00	20,505.00	367,000.00
20080421	5012008	20016601	SARAH LAWRENC	23,601.64	11,678.10	35,279.74	778,539.79
20080415	5012008	20017801	SPRINGFIELD C	7,494.66	823.24	8,317.90	54,882.98
20080425	5012008	20018901	SWARTHMORE CO	4,751.23	1,014.63	5,765.86	67,642.19
			TOTALS:	54,567.56	21,291.38	75,858.94	1,419,425.94
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	148,962.47	107,544.94	256,507.41	8,791,254.29

Capmark Finance, Inc.

College and University Loan Trust I

Remittance Report Reconciliation

May-08

Total System Credits @ 5/31	307,523.47
Total Bank Credits @ 5/31	325,243.91
05/01/08 In transit	(5,990.44	)
05/06/08 Bank Error	(11,730.00	)
05/30/08 In transit
Adjusted Bank Credits:	307,523.47

Total Bank Credits @ 5/31	325,243.91
Total Debits to Trustee @ 5/31	310,579.10
Payment Reversal
05/06/08 Bank Error	11,730.00
05/12/08 Service Fees	2,934.81
Adjusted Debits to Trustee	325,243.91

May 19, 2008

Richard C. Tarnas

J.P. Morgan Trust Company

120 South LaSalle, 4^th Floor

Chicago, IL 60603

RE: College and University Loan Trust One Due Period Report

Section 1306:

A.Loans delinquent more than six months – See Attached

B.Loans delinquent less than six months – See Attached

C.Re-scheduled loans – None to report

D.Pre-payments – See Attached

E.Known circumstances that will result in rescheduling of future payments of any loan – None

We certify the above information to be true and correct to the best of our knowledge.

Eric Rindgen

Assistant Vice President, CMBS Investor Reporting

Cc: Diana Kenneally

US Bank

Corporate Trust Dept.

One Federal Street

Boston, MA 02110

	Capmark Finance Inc.
	200 Witmer Road
	Horsham, PA 19044
Real Estate Finance, Investments, Services	www.capmark.com

GMAC Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (less than 6 months)

As of May 1, 2008

GMACCM Loan  Number	Borrower Name	Next  Payment Due	P and I Due	Current UPB
20000902	ANDERSON COLLEGE	03-01-08	25,000.00	75,000.00
	TOTALS:		25,000.00	75,000.00

GMAC Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (6+ Months)

As of May 1, 2008

GMACCM Loan  Number	Borrower Name	Next  Payment Due	P and I Due	Current UPB
20010801	LONG ISLAND U	06-01-07	8,999.98	358,999.98
20012401	MISSISSIPPI VALLEY ST. COLLEGE	07-01-07	10,149.99	19,999.99
TOTAL			19,149.97	378,999.97

Capmark Finance

College and University Loan Trust I

Prepayments

For 6 months ending May 1, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
20004501	11/2/2007	263,899.99	259,999.99	3,900.00		5/1/2011
Totals		263,899.99	259,999.99	3,900.00	—

Capmark Finance

College and University Loan Trust I

Paid In Full Loan Schedule

For 6 months ending May 1, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
20000401	11/5/2007	47,705.00	47,000.00	705.00		11/1/2007
TOTALS:		47,705.00	47,000.00	705.00	—