N-CSR

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM N-CSR

CERTIFIED SHAREHOLDER REPORT OF REGISTERED

MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number: 811-05291

College and University Facility Loan Trust One

(Exact name of registrant as specified in charter)

c/o U.S. Bank One Federal Street Boston, MA 02110

(Address of principal executive offices) (Zip code)

Laura S Cawley

U.S. Bank Corporate Trust Services

One Federal Street

Boston, MA 02110

(Name and address of agent for service)

Registrant’s telephone number, including area code: (617) 603-6452

Date of fiscal year end: November 30

Date of reporting period: December 1, 2011 – November 30, 2012

ITEM 1. REPORT TO STOCKHOLDERS

College and University Facility Loan Trust One

Financial Statements

As of and for the Year Ended

November 30, 2012

College and University Facility Loan Trust One

Contents

Report of Independent Registered Public Accounting Firm	3
Financial Statements:
Statement of assets and liabilities	4
Statement of operations	5
Statement of cash flows	6
Statements of changes in net assets	7
Financial highlights	8
Notes to financial statements	9-19
Schedule of investments	20

2

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To U.S. Bank National Association, Owner Trustee, The Bank of New York Mellon Trust Company, N.A., Bond Trustee, and the Certificateholders of College and University Facility Loan Trust One:

We have audited the accompanying statement of assets and liabilities of College and University Facility Loan Trust One (the “Trust”), including the schedule of investments as of November 30, 2012, and the related statements of operations and cash flows for the year then ended, the statements of changes in net assets for each of the two years in the period then ended, and the financial highlights for each of the five years in the period then ended. These financial statements and financial highlights are the responsibility of the Trust’s management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement. The Trust is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Trust’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. Our procedures included confirmation of securities owned as of November 30, 2012, by correspondence with the custodian. We believe that our audits provide a reasonable basis for our opinion.

As described in Note 2 to the financial statements, the Trust accounts for its investments under the amortized cost method of accounting, with its loan investments adjusted by an allowance for loan loss. In our opinion, accounting principles generally accepted in the United States of America require that the investments be accounted for under the fair value method of accounting and that the financial statements include the disclosures required under Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosures. Accounting for the investments under the fair value method of accounting, based on management’s estimate of fair value as described in Note 8, would result in an increase of approximately $3,381,000 in the recorded value of the investments as of November 30, 2012, and would result in a decrease in the reported net assets resulting from operations of approximately $(1,063,000) and $(1,295,000) for the years ended November 30, 2012 and November 30, 2011, respectively, and would also impact the financial highlights presented.

In our opinion, except for the effect on the 2012 and 2011 financial statements and financial highlights of accounting for investments under the amortized cost method of accounting, as discussed in the preceding paragraph, the financial statements and financial highlights referred to above present fairly, in all material respects, the financial position of College and University Facility Loan Trust One as of November 30, 2012, the results of its operations and its cash flows for the year then ended, the changes in its net assets for each of the two years in the period then ended, and the financial highlights for each of the five years in the period then ended, in conformity with accounting principles generally accepted in the United States of America.

DELOITTE & TOUCHE LLP

Boston, Massachusetts

February 22, 2013

3

College and University Facility Loan Trust One

Statement of Assets and Liabilities

November 30,	2012
Assets:
Investments, at amortized cost, net of allowance for loan losses of $238,000	$	14,097,832
Cash		127,485
Interest Receivable		255,437
Deferred Bond Issuance Costs		12,467
Total Assets		14,493,221
Liabilities:
Bonds Payable		4,668,622
Bond Interest Payable		246,270
Accrued Expenses and Other Liabilities		281,004
Distributions Payable to Class B Certificateholders		779,985
Total Liabilities		5,975,881
Net Assets:
Class B Certificates, par value $1 - authorized, issued and outstanding - 1,001,643 certificates		1,001,643
Distributions in Excess of Net Investment Income		(238,000	)
Additional Paid-In Capital		7,753,697
Net Assets	$	8,517,340
Net Asset Value per Class B Certificate (based on 1,001,643 certificates outstanding)	$	8.50

The accompanying notes are an integral part of these financial statements.

4

College and University Facility Loan Trust One

Statement of Operations

Year ended November 30,	2012
Investment Income:
Interest income	$	1,542,587
Expenses:
Interest expense		579,168
Professional fees		398,265
Trustee fees		43,039
Servicer fees		8,207
Other trust and bond administration expenses		13,941
Total Expenses		1,042,620
Net Investment Income		499,967
Decrease in Provision for Loan Losses		19,000
Net Increase in Net Assets Resulting From Operations	$	518,967

The accompanying notes are an integral part of these financial statements.

5

College and University Facility Loan Trust One

Statement of Cash Flows

Year ended November 30,	2012
Cash Flows From Operating Activities:
Reconciliation of net increase in net assets resulting from operations to net cash provided by operating activities:
Net increase in net assets resulting from operations	$	518,967
Decrease in loan principal balance		2,840,483
Amortization of purchase discount on Loans		(790,689	)
Decrease in provision for loan losses		(19,000	)
Decrease in investment agreements		1,210,989
Decrease in interest receivable		91,497
Amortization of deferred bond issuance costs		14,778
Decrease in bond interest payable		(124,415	)
Increase in accrued expenses and other liabilities		112,083
Net cash provided by operating activities		3,854,693
Cash Flows From Financing Activities:
Principal repayments on Bonds		(2,358,584	)
Distributions to Class B certificateholders		(1,418,624	)
Net cash used in financing activities		(3,777,208	)
Net Increase in Cash		77,485
Cash, beginning of year		50,000
Cash, end of year	$	127,485
Supplemental Cash Flow Information:
Cash paid for interest on bonds	$	688,806

The accompanying notes are an integral part of these financial statements.

6

College and University Facility Loan Trust One

Statements of Changes in Net Assets

Year ended November 30,	2012			2011
From Operations:
Net investment income	$	499,967		$	808,568
Decrease in provision for loan losses		19,000			197,000
Net increase in net assets applicable to Class B certificateholders resulting from operations		518,967			1,005,568
Distributions to Class B Certificateholders From:
Tax return of capital (Note 5)		(1,422,438	)		(1,648,399	)
Net Decrease in Net Assets		(903,471	)		(642,831	)
Net Assets:
Beginning of year		9,420,811			10,063,642
End of year	$	8,517,340		$	9,420,811

The accompanying notes are an integral part of these financial statements.

7

College and University Facility Loan Trust One

Financial Highlights

Selected Per Certificate Information:
Years ended November 30,	2012			2011			2010			2009			2008
Net asset value, beginning of year	$	9.41		$	10.05		$	10.01		$	10.34		$	10.45
Income from investment operations:
Net investment income		.50			.81			.70			.70			.50
(Increase) decrease in provision for loan losses		.01			.20			.13			(.12	)		—
Net increase from operations		.51			1.01			.83			.58			.50
Distributions to Class B certificateholders from tax return of capital		(1.42	)		(1.65	)		(.79	)		(.91	)		(.61	)
Net asset value, end of year (c)	$	8.50		$	9.41		$	10.05		$	10.01		$	10.34
Total investment return (a)		N/A			N/A			N/A			N/A			N/A
Net assets applicable to Class B certificates, end of year	$	8,517,340		$	9,420,811		$	10,063,642		$	10,025,807		$	10,354,920
Ratios and Supplemental Data:
Ratio of operating expenses to average net assets applicable to Class B certificates		11.62	%(b)		12.36	%(b)		14.82	%(b)		17.35	%(b)		21.08	%(b)
Ratio of net investment income to average net assets applicable to Class B certificates		5.57	%		8.30	%		6.98	%		6.89	%		4.79	%
Number of Class B certificates outstanding, end of year		1,001,643			1,001,643			1,001,643			1,001,643			1,001,643

(a) The Trust’s investments are recorded at amortized cost as discussed in Note 2. Accordingly, the financial statements do not reflect the fair value of such investments. For this reason, management believes that no meaningful information can be provided regarding “Total investment return” and has not included information under that heading. The Trust is prohibited, by the terms of its Indenture, from selling or purchasing any investments. As the Trust did not purchase or sell investments during the periods presented, “portfolio turnover” is 0% for all periods presented.

(b) Excluding interest expense, the ratio of operating expenses to average net assets was 5.17%, 3.79%, 3.65%, 3.42% and 4.60% in 2012, 2011, 2010, 2009 and 2008, respectively.

(c) The Trust is prohibited, by the terms of its Indenture, from issuing new or redeeming existing Certificates. As such, market value is not presented.

The accompanying notes are an integral part of these financial statements.

8

College and University Facility Loan Trust One

Notes to Financial Statements

1. Organization and Business

College and University Facility Loan Trust One (the Trust) was formed on September 17, 1987 as a business trust under the laws of the Commonwealth of Massachusetts by a declaration of trust by Bank of Boston (the Owner Trustee), succeeded by State Street Bank and Trust Company, succeeded by U.S. Bank National Association (successor Owner Trustee), not in its individual capacity but solely as Owner Trustee. The Trust is registered under the Investment Company Act of 1940 (as amended) as a diversified, closed-end, management investment company.

The Trust was formed for the sole purpose of raising funds through the issuance and sale of bonds (the Bonds) to purchase certain loan portfolios. The Trust commenced operations on September 29, 1987 (the Closing Date) and issued Bonds in five tranches in the aggregate principal amount of $126,995,000. The Bonds constitute full recourse obligations of the Trust. The collateral securing the Bonds consists primarily of a pool of loans made to college and university facilities (the Loans) and certain other funds held under the indenture (the Indenture) and the investment agreements. The Loans were originated by, or previously assigned to, the United States Department of Education (ED) under the College Housing Loan Program or the Academic Facilities Loan Program. The Loans, which have been assigned to The Bank of New York Mellon Trust Company, National Association, as successor in interest to J.P. Morgan Trust Company, National Association, as successor in interest to Bank One Trust Company, NA, formerly The First National Bank of Chicago (the Bond Trustee), are secured by various types of collateral, including mortgages on real estate, general recourse obligations of the borrowers, pledges of securities and pledges of revenues. As of the Closing Date, the Loans had a weighted average stated interest rate of approximately 3.16% and a weighted average remaining term to maturity of approximately 19.4 years. Payments on the Loans are managed by the Bond Trustee in various fund accounts and are invested under investment agreements (see Note 2) as specified in the Indenture. The Trust is prohibited, by the terms of its Indenture, from selling or purchasing any investments.

All payments on the Loans and earnings under the investment agreements and any required transfers from the Expense Fund, Reserve Fund and Liquidity Fund are deposited to the credit of the Revenue Fund held by the Bond Trustee, as defined within, and in accordance with the Indenture. On each bond payment date, amounts on deposit in the Revenue Fund are applied in the following order of priority: to pay amounts due on the Bonds, to pay administrative expenses not previously paid from the Expense Fund, to fund the Expense Fund to the Expense Fund Requirement, to fund the Reserve Fund to the Maximum Reserve Requirement and to fund the Liquidity Fund to the Liquidity Fund Requirement. Any funds remaining in the Revenue Fund on such payment date are paid to the Class B certificateholders, as discussed in Note 5. See Note 8 for balances in the respective funds.

Berkadia Commercial Mortgage LLC (“Servicer” or “Berkadia”) is the administrator for the loan portfolio. Berkadia serves at the Master Servicer and Special Servicer under Master Servicing and Special Service Agreements. Berkadia handles the custodial bank accounts and performs the loan recordkeeping and monitoring.

9

College and University Facility Loan Trust One

Notes to Financial Statements

2. Summary of Significant Accounting Policies

(a) College and University Facility Loans

The Loans were purchased by the Trust at amounts below the par value of the Loans “purchase discount”.

Accounting Standard Codification (“ASC”) Topic 820 Fair Value Measurement (“ASC 820”), requires that the Loans be accounted for at fair value. However, management believes that the amortized cost method of accounting, net of any allowance for loan losses, best serves the informational needs of the users of the Trust’s financial statements.

Pursuant to a “no-action letter” that the Trust received from the Securities and Exchange Commission, the Loans were recorded at the discounted value below par and are being accounted for under the amortized cost method of accounting, net of any allowance for loan losses. Under the amortized cost method, the difference between the cost of each Loan to the Trust and the scheduled principal and interest payments is amortized, assuming no prepayments of principal, and included in the Trust’s income by applying the Loan’s effective interest rate to the amortized cost of that Loan over the duration of the Loan. Upon a Loan prepayment, the remaining discount is recognized as interest income. The remaining balance of the purchase discount on the Loans as of November 30, 2012 was approximately $2,342,000. For the years ended November 30, 2012 and November 30, 2011, the Trust recognized approximately $1,012,000 and $1,108,000 of interest income, respectively, related to the amortization of the purchase discount. As a result of prepayments of Loans during the year ended November 30, 2012 and November 30, 2011, additional interest income of approximately $100,000 and $299,000, respectively, was recognized in the Statement of Operations.

The Trust records an allowance for loan losses based on the Trust’s evaluation of collectability of the Loans within the portfolio. The Loans are classified into three separate pools based on risk and collection performance. The pools are then assigned a reserve percentage based on risk and other factors and a reserve is systematically calculated for the pools:

(1) General - Loans are performing on a timely basis and where there is no information that leads the Trust to reclassify to a different risk pool.

(2) Substandard - Loans are generally classified into this category resulting from either historical collection issues or administrative issues with receiving collection that have been on-going. Loans in this pool are not considered uncollectible but due to collection issues, a higher reserve percentage is applied due to the risk profile of this pool.

(3) Doubtful - A Loan is considered doubtful when, based on current information and events, it is probable that the Trust will be unable to collect all amounts due in accordance with the contractual terms of the Loan agreement. Loans in this category are generally assigned a 100% reserve unless facts and circumstances provide evidence that some level of collectability exists. At November 30, 2012, there were no recorded investments in Loans that are considered to be doubtful.

As credit quality for an individual Loan changes, the Loan would be evaluated for reclassification to a different risk pool as described above. Risk ratings to the existing pools may be adjusted based on qualitative factors including, among others, general economic and business conditions, credit quality trends, and specific industry conditions. Berkadia, as part of their loan portfolio

10

College and University Facility Loan Trust One

Notes to Financial Statements

administrative responsibilities, monitors credit quality primarily through two trigger points, receipt of financial information that upon review raises credit quality concerns and delinquent payments which then require investigation as to causes of the delinquency. Historically, write-offs have been immaterial and the current macro economic environment for the industry has been robust.

The Trust views all amounts over 30 days past due as delinquent. The Trust is currently accruing interest on all amounts past due.

There are inherent uncertainties with respect to the final outcome of Loans and as such, actual losses may differ from the amounts reflected in the financial statements and could be material.

(b) Interest Income

The Trust records interest, including amortization of discount, on the Loans as earned. The Loans generally require interest payments on a semiannual basis with rates of interest ranging from 3% to 3.63%. The Trust recognizes purchase discount as interest income on the effective interest method.

The Trust’s policy is to generally discontinue the accrual of interest on Loans for which payment of principal or interest is 180 days or more past due or for other such Loans if management believes the collection of interest and principal is doubtful. Due to the nature of the loan investments in the Trust, there are instances where payment of the loans and related interest may not be received by the Trust due to documentation issues that require time for the Trust to resolve. In those circumstances, where the past due loan is greater than 180 days but the Trust has concluded it is not a credit issue, the accrual of interest or the accretion of purchase discount may continue to be recorded as the Trust believes these amounts to be collectable. When a Loan is placed on nonaccrual status, all previously accrued, but uncollected interest is reversed against the current period’s interest income. Subsequently, interest income is generally recognized when received. Payments are generally applied to interest first, with the balance, if any, applied to principal. At November 30, 2012, no Loans have been placed on nonaccrual status. The Trust is currently accruing interest on all delinquent loans. The outstanding principal and the principal amount that is currently past due more than 90 days on such loans is $171,010 and $16,010, respectively.

(c) Other Investments

Other investments, which are included in investments in the accompanying statement of assets and liabilities, consist of two unsecured investment agreements issued by the Federal National Mortgage Association bearing fixed rates of interest of 5% and 8%. These investments are carried at amortized cost. These investment agreements terminate on the earlier of December 1, 2014, or the date on which the Bonds are paid-in-full. Please see Note 8 for discussion of fair value measurement of these investments.

ASC 820 requires that the investments be accounted for under the fair value method of accounting. However, management believes that the amortized cost method of accounting best serves the informational needs of the users of the Trust’s financial statements because the Trust cannot sell or dispose of the investment agreements prior to the earlier of December 1, 2014 or the date on which the Bonds are paid-in-full.

11

College and University Facility Loan Trust One

Notes to Financial Statements

(d) Federal Income Taxes

It is the Trust’s policy to comply with the requirements applicable to a regulated investment company under Subchapter M of the Internal Revenue Code of 1986, as amended, and to distribute substantially all of its investment company taxable income to its certificateholders each year. Accordingly, no federal or state income tax provision is required.

For tax purposes, the Loans were transferred to the Trust at their face values. Accordingly, the accretion of the purchase discount creates a permanent book-tax difference.

As of November 30, 2012, the Trust had no uncertain tax positions that would require financial statement recognition, de-recognition, or disclosure. The Trust is additionally not aware of any tax positions for which it is reasonably possible that the total amount of unrecognized tax benefits will change in the next 12 months.

The Trust’s federal tax returns for the prior three fiscal years remain subject to examination by the Internal Revenue Service.

(e) Deferred Bond Issuance Costs

Deferred bond issuance costs are being amortized using the effective interest-rate method, assuming that all mandatory semiannual payments will be made on the Bonds as discussed in Note 3, and are included as a component of interest expense.

(f) Distributable earnings and profits

Capital distributions are presented and disclosed in accordance with ASC Topic 946 Investment Company, (“ASC 946”). ASC 946 requires the Trust to report distributions that are in excess of tax-basis earnings and profits as a tax return of capital and to present the capital accounts on a basis that approximates the amounts that are available for future distributions on a tax basis. Distributions of $642,453 and $779,985 per certificate were declared on May 20, 2012 and November 20, 2012 and paid to certificateholders of record on June 1, 2012 and December 3, 2012, respectively. The distributions of $1,422,438 and $1,648,399 for the years ended November 30, 2012 and 2011, respectively, are return of capital for tax purposes.

The trusts primary permanent differences between Generally Accepted Accounting Principles (GAAP) and tax accounting are related to:

(a) The amortization of the loan purchase discounts for under GAAP. For the year ended November 30, 2012 and 2011, the Trust recorded $790,689 and $1,108,484, respectively of interest income related to the amortization. At November 30, 2012 the Trust had accumulated amortization of the purchase discounts of $112,187,437.

(b) Non-deductible tax interest expense under the Internal Revenue Code.

As required under ASC 946, the Trust reclassifies the accumulated value of the permanent differences discussed above from distributions in excess of net investment income to paid-in-capital. The total reclassification decreased Additional Paid in Capital $922,471 as of November 30, 2012. This reclassification has no impact on the net investment income or net assets of the Trust. The distributions for the years ended November 30, 2012 and 2011 are return of capital for tax purposes.

12

College and University Facility Loan Trust One

Notes to Financial Statements

(g) Use of Estimates

The preparation of financial statements in conformity with GAAP requires the Trust to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities at the date of the financial statements and for the period then ended. On an on-going basis, the Trust evaluates the estimates used, including those related to the allowance for loan losses. The Trust bases its estimates on historical experience, current conditions and various other assumptions that the Trust believes to be reasonable under the circumstances. These estimates form the basis for making judgments about the carrying values of assets and liabilities and are not readily apparent from other sources. These estimates are used to assist the Trust in the identification and assessment of the accounting treatment necessary with respect to commitments and contingencies. Actual results may differ from these estimates under different assumptions or conditions and such differences could be material.

(h) Statement of Cash Flows

The cash amount shown in the Statement of Cash Flows of the Trust is the amount included in the Trust’s Statement of Assets and Liabilities and represents the cash on hand and does not include any short-term investments.

(i) Risk Factors

The Trust’s investments are subject to the following:

Market Risk

Market risk represents the potential loss that can be caused by a change in the fair value of the financial instrument.

Credit Risk

The Trust is subject to credit risk to its counterparties of any of its investments if the counterparties fail to perform pursuant to the terms of their agreements with the Trust.

The Trust’s investments are held in escrow by the Bond Trustee. The Bond Trustee has custody of the Trust’s investments. The Trust is subject to counterparty risk to the extent that the Bond Trustee may be unable to fulfill its obligations to the Trust.

Loan payments made to the Trust are received and processed by a third party servicer. The Trust is subject to counterparty risk to the extent that the servicer may be unable to fulfill its obligations to the Trust.

Prepayment Risk

Most of the Loans held by the Trust allow for prepayment of principal without penalty. As such, the Trust is subject to prepayment risk, which could negatively impact future earnings.

13

College and University Facility Loan Trust One

Notes to Financial Statements

(j) Indemnification

Under the Trust’s organizational documents, its Owner Trustee and Bond Trustee may be indemnified against certain liabilities and expenses arising out of the performance of their duties to the Trust, and certificateholders are indemnified against personal liability for the obligations of the Trust. Additionally, in the normal course of business, the Trust may enter into agreements with service providers that may contain indemnification clauses. The Trust’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against the Trust that have not yet occurred.

3. Bonds

The Bonds outstanding at November 30, 2012 consist of the following:

Type	Interest Rate			Stated Maturity		Principal Amount (000’s)
Term		10.55	%		December 1, 2014	$	4,669

The Bonds are being redeemed, in part, on a pro rata basis by application of mandatory semiannual payments. The redemption price is equal to 100% of the principal amount to be redeemed plus interest accrued to the redemption date. Interest on the Bonds is payable semiannually.

On December 3, 2012, the Trust made the mandatory redemption of $1,061,928 on the Bonds. The average amount of bond principal outstanding for the year ended November 30, 2012 was approximately $5,909,000.

The aggregate scheduled maturities of the Bonds, including the scheduled mandatory redemptions at November 30, 2012, are as follows:

Fiscal Year	Amount (000’s)
2013	$	2,121
2014		1,767
2015		781
Total	$	4,669

The Bonds are not subject to optional redemption by either the Trust or the bondholders.

In the event the Trust realizes negative cash flows, reserves held in the Liquidity Fund and Reserve Fund have been established and maintained such that, on or before such bond payment date, such funds may be used by the Bond Trustee to make any required payments on the Bonds and to pay operating expenses of the Trust. See Note 8 for balances in the respective funds.

The cash flows from the December 1, 2012 bond payment date were sufficient to satisfy the Maximum Reserve Requirement of $2,114,520, as required by, and defined in, the Indenture.

14

College and University Facility Loan Trust One

Notes to Financial Statements

4. Administrative Agreements

(a) Servicer

As compensation for the services provided under the servicing agreement, Berkadia receives a servicing fee. This fee is earned on each date of payment for each Loan and is equal to 0.055 of 1% of the outstanding principal balance of such Loan divided by the number of payments of principal and interest in a calendar year. For the year ended November 30, 2012, this fee totaled $6,427. Additionally, per the servicing agreement, the Servicer is reimbursed for certain expenditures incurred related to inspection of mortgaged property. For the year ended November 30, 2012 the Servicer was reimbursed $1,780. As of November 30, 2012, the Servicer is due $823.

(b) Trustees

As compensation for services provided, the Owner and Bond Trustees, are entitled under the Declaration of Trust and the Indenture to receive the following fees:

The Owner Trustee, in its capacities as manager of the Trust and as Owner Trustee earned fees of $19,661 and $17,695, respectively, for the year ended November 30, 2012. In addition, the Owner Trustee incurred $2,005 of out-of-pocket expenses during the fiscal year ended November 30, 2012.

The Owner Trustee, in its capacities as manager of the Trust and as Owner Trustee earned fees of $18,929 and $17,036, respectively, for the year ended November 30, 2011. In addition, the Owner Trustee incurred $22,108 of out-of-pocket expenses during the fiscal year ended November 30, 2011.

The Bond Trustee is entitled to an annual fee equal to 0.025 of 1% of the aggregate outstanding principal of the Bonds on the bond payment date immediately preceding the date of payment of such fee. The Bond Trustee is also reimbursed for out-of-pocket expenses. In addition, the Bond Trustee is reimbursed for other agreed-upon related expenses such as transaction costs. For the year ended November 30, 2012, total Bond Trustee fees and related expenses amounted to $3,678.

5. Certificates

The holders of the Class B certificates may receive semi-annual distributions declared in May and November of each year, calculated in accordance with the Indenture, from amounts collected by the Trust, on a pro rata basis. While the Bonds remain outstanding, the distributions are paid on the second business day in each June and December and, after the Bonds are paid in full, on the first business day of each month. The certificate holders of the Class B Certificates are entitled to one vote per certificate. At November 30, 2012, the distributions declared on November 20, 2012, of $779,985, which was paid on December 3, 2012, was recorded as distributions payable.

15

College and University Facility Loan Trust One

Notes to Financial Statements

6. Allowance for Loan Losses

An analysis of the allowance for loan losses for the year ended November 30, 2012 is summarized as follows:

Balance, beginning of year	$	257,000
Decrease in provision for loan losses		(19,000	)
Charge-offs		—
Recoveries		—
Balance, end of year	$	238,000

The reduction in the allowance for loan losses for the year ended November 30, 2012 is primarily from the reduction of delinquent loan amounts that were paid during the year.

Loan classification by credit risk profile as of November 30, 2012 is as follows:

	Amortized Cost (000’s)		Reserve Amount (000’s)			Loans, net of allowance of loan loss (000’s)
General	$	5,488	$	(55	)	$	5,433
Substandard		1,229		(183	)		1,046
Doubtful		—		—			—
Total	$	6,717	$	(238	)	$	6,479

7. Loans

Scheduled principal and interest payments on the Loans as of November 30, 2012 are as follows:

Fiscal Year	Principal Payments (000’s)		Interest Payments (000’s)		Total (000’s)
2013	$	1,309	$	289	$	1,598
2014		2,700		220		2,920
2015		1,208		141		1,349
2016		1,136		104		1,240
2017		805		74		879
Thereafter		1,901		117		2,018
Total	$	9,059	$	945	$	10,004

Expected payments may differ from contractual payments because borrowers may prepay or default on their obligations. Accordingly, actual principal and interest payments on the Loans may vary significantly from the scheduled payments. Prepayments made during the year totaled $708,825.

16

College and University Facility Loan Trust One

Notes to Financial Statements

The ability of a borrower to meet future debt service payments on a Loan will depend on a number of factors relevant to the financial condition of such borrower, including, among others, the size and diversity of the borrower’s sources of revenues; enrollment trends; reputation; management expertise; the availability and restrictions on the use of endowments and other funds; the quality and maintenance costs of the borrower’s facilities and, in the case of some Loans to public institutions which are obligations of a state, the financial condition of the relevant state or other governmental entity and its policies with respect to education. The ability of a borrower to maintain enrollment levels will depend on such factors as tuition costs, geographical location, geographic diversity, quality of the student body, quality of the faculty and diversity of program offerings.

The Trust’s aging of outstanding principal amounts as of November 30, 2012 is as follows (in thousands):

Current	30-59 Days Delinquent		60-89 Days Delinquent		Greater Than 90 Days Delinquent		Total Delinquent		Total
$ 9,043	$	—	$	—	$	16	$	16	$	9,059

The collateral for Loans that are secured by a mortgage on real estate generally consists of special purpose facilities, such as dormitories, dining halls and gymnasiums, which are integral components of the overall educational setting. As a result, in the event of borrower default on a Loan, the Trust’s ability to realize the outstanding balance of the Loan through the sale of the underlying collateral may be negatively impacted by the special purpose nature and location of such collateral.

8. Fair Value of Financial Instruments

ASC Topic 825, Financial Instruments (“ASC 825”) requires that entities disclose the estimated fair value for financial instruments, where they are accounted for on a basis other than Fair Value. ASC 825 allows for the use of a wide range of valuation techniques; therefore, it may be difficult to compare the Trust’s fair value information to independent markets or to other fair value information.

ASC 820, Fair Value Measurements and Disclosures (“ASC 820”) establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Trust. Unobservable inputs are inputs that reflect the Trust’s assumptions about the factors market participants would use in pricing the asset or liability based on the best information available in the circumstances. The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1 - Valuations based on quoted prices in active markets for identical assets or liabilities. An active market for the asset or liability is a market in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis. Valuation adjustments and block discounts are not applied to Level 1 instruments.

17

College and University Facility Loan Trust One

Notes to Financial Statements

Level 2 - Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level 3 - Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

Current market prices are not available for most of the Trust’s financial instruments since an active market generally does not exist for such instruments. Therefore, the investments are categorized as Level 3 within the hierarchy. In accordance with the terms of the Indenture, the Trust is required to hold all of the Loans to maturity and to use the cash flows therefrom to retire the Bonds. Accordingly, the Trust has estimated the fair values of its Loans and Bonds, using a discounted cash flow methodology. In applying the methodology, the calculations have been adjusted for the change in the relevant market rates of interest, the estimated duration of the instruments and an internally developed credit risk rating of the instruments. All calculations are based on the scheduled principal and interest payments on the Loans (excluding any potential prepayments as it is not possible to estimate such prepayments), and scheduled payments on the Bonds.

The fair values of the long-term fixed-maturity investments are determined by adding a market rate adjustment to the carrying value of the investments. This market rate adjustment is calculated using the net present value of the difference between future interest income to the Trust at the issue rate and the future interest income at the current market rate through the maturity of the investment. The current market rate is based upon Federal National Mortgage Association bond rates at November 30, 2012, with similar maturity dates to the investment agreements. The methodology is consistent with the prior year.

The estimated fair value of the Trust’s financial instruments and the amortized cost presented in the accompanying statement of assets and liabilities as of November 30, 2012 is as follows:

	Amortized Costs (000’s)			Fair Value (000’s)
Loans	$	6,479	*	$	9,274
Investment Agreements:
Reserve Fund		5,019			5,203
Liquidity Fund		2,600			3,002
	$	14,098		$	17,479
Bonds Payable	$	4,669		$	5,343

*Net of allowance for loan losses of $238,000.

18

College and University Facility Loan Trust One

Notes to Financial Statements

9. Subsequent Events

The Trust has evaluated the need for disclosures and/or adjustments resulting from subsequent events through the date of issuance of these financial statements. Except for the subsequent distributions disclosed in Notes 2(f), 3, and 5, the evaluation did not identify any subsequent events that necessitated disclosures and/or adjustments to these financial statements.

The remainder of this page intentionally left blank.

19

COLLEGE AND UNIVERSITY FACILITY LOAN TRUST ONE

SCHEDULE OF INVESTMENTS

November 30, 2012

(Dollar Amounts in Thousands)

Outstanding Principal Balance		Description	Stated Interest Rate %			Maturity Date		Effective Yield to Maturity % (A) (Unaudited)			Amortized Cost (Notes 1 and 2)
		COLLEGE AND UNIVERSITY LOANS (76%)
		— ALABAMA (8%) —
$	866	University of Alabama		3.00	%		05/01/2021		12.27	%	$	609
	138	University of Montevallo		3.00			05/01/2023		12.3			91
												700
		— CALIFORNIA (8%) —
	263	Azusa Pacific University		3.00			04/01/2017		12.96			209
	110	Monterey Peninsula College		3.00			10/01/2018		11.95			82
	190	San Diego State University		3.00			11/01/2021		11.93			129
	395	San Francisco State University		3.00			11/01/2021		11.93			268
												688
		— MASSACHUSETTS(4%) —
	112	Atlantic Union College		3.00			11/01/2023		12.68			70
	468	Boston University		3.00			12/31/2022		11.87			306
												376
		— MICHIGAN (16%) —
	290	Albion College		3.00			10/01/2015		12.51			242
	1,635	Finlandia University		3.50			08/01/2014		12.70			1,127
												1,369
		— MINNESOTA (2%) —
	107	Augsburg College		3.00			04/01/2016		12.95			92
	81	College of St. Thomas		3.00			04/01/2017		12.95			64
												156
		— NEBRASKA (<1%) —
	33	University of Nebraska		3.00			07/01/2013		10.59			32
												32
		— NEW HAMPSHIRE (4%) —
	19	New England College		3.625			10/01/2013		12.37			17
	415	New England College		3.00			04/01/2019		12.96			303
												320
		— NEW JERSEY (<1%) —
	51	Fairleigh Dickinson University		3.00			11/01/2020		12.09			36
												36
		— NEW YORK (6%) —
	170	Long Island University		3.00			06/01/2016		12.34			135
	526	Sarah Lawrence College		3.00			11/01/2021		12.64			361
												496
		— NORTH CAROLINA (<1%) —
	45	Montreat-Anderson College		3.00			12/01/2019		12.19			32
												32
		— OHIO (6%) —
	535	Case Western Reserve University		3.00			04/01/2016		10.54			463
	109	University of Steubenville		3.00			04/01/2017		12.96			86
												549
		— PENNSYLVANIA (3%) —
	197	Carnegie—Mellon University		3.00			11/01/2017		10.45			164
	17	Swarthmore College		3.00			05/01/2014		12.30			15
	53	Temple University		3.375			11/01/2014		11.99			48
												227
		— RHODE ISLAND (1%) —
	133	Community College of Rhode Island		3.00			04/01/2018		12.10			105
												105

The accompanying notes are an integral part of this schedule.

COLLEGE AND UNIVERSITY FACILITY LOAN TRUST ONE

SCHEDULE OF INVESTMENTS

November 30, 2012

(Dollar Amounts in Thousands)

Outstanding Principal Balance		Description	Stated Interest Rate %		Maturity Date			Effective Yield to Maturity % (A) (Unaudited)			Amortized Cost (Notes 1 and 2)
		— SOUTH CAROLINA (3%) —
	254	College of Charleston		3.00		07/01/2016			12.02			204
	80	Morris College		3.00		11/01/2013			12.42			73
												277
		— TEXAS (1%) —
	16	St. Edward’s University		3.625		04/01/2013			12.80			15
	63	Texas Tech University		3.625		03/01/2013			10.80			60
												75
		— VERMONT (13%) —
	360	Middlebury College		3.00		04/01/2018			12.87			274
	1,153	University of Vermont		3.00		10/01/2019			12.19			846
												1,120
		— VIRGINIA (2%) —
	175	Old Dominion University		3.00		06/01/2013			11.70			159
												159
		TOTAL COLLEGE & UNIVERSITY LOANS										6,717
		Allowance for Loan Losses										(238	)
		Loans, net of allowance for loan losses										6,479
		INVESTMENT AGREEMENTS (90%)
	2,600	FNMA #787 Liquidity Fund		8.00		12/01/2014	(C)					2,600
	5,019	FNMA #786 Revenue Fund		5.00		12/01/2014	(C)					5,019
		TOTAL INVESTMENT AGREEMENTS										7,619
		Total Investments (166.0%)								(B)		14,098
		OTHER ASSETS, LESS LIABILITIES (-66%)										(5,581	)
		NET ASSETS (100.0%)									$	8,517

(A) Represents the rate of return earned by the Trust based on the purchase discount and the accretion to maturity as of the date of purchase.

(B) The tax basis in all investments is approximately $16,678

(C) Terminates at the earlier of December 1, 2014 or the date on which the Bonds are paid-in-full (Note 2).

The accompanying notes are an integral part of this schedule.

ITEM 2. CODE OF ETHICS

Not applicable to the registrant.

ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT

Not applicable to the registrant.

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES

(a) Audit Fees billed to the registrant for the two most recent fiscal years:

Fiscal year ended 2012 - $159,000

Fiscal year ended 2011 - $114,000

(b) Audit-Related Fees billed to the registrant for the two most recent fiscal years:

Fiscal year ended 2011 - $0

Fiscal year ended 2010 - $0

(c) Tax Fees billed to the registrant for the two most recent fiscal years:

Fiscal year ended 2011 - $0

Fiscal year ended 2010 - $0

(d) All Other Fees billed to the registrant for the two most recent fiscal years:

Fiscal year ended 2012 - $57,500

-$41,500 in connection with Accountants’ Report on Applying Agreed-Upon Procedures to comply with the requirements of section 4.8 of the Trust’s Indenture.

-$12,000 in connection with Accountants’ Report on Applying Agreed Upon Procedure relating to the Trust’s Servicing Agreement.

-$4,000 out of pocket expenses.

Fiscal year ended 2011 - $53,000

-$37,000 in connection with Accountants’ Report on Applying Agreed-Upon Procedures to comply with the requirements of section 4.8 of the Trust’s Indenture.

-$12,000 in connection with Accountants’ Report on Applying Agreed Upon Procedure relating to the Trust’s Servicing Agreement.

-$4,000 out of pocket expenses.

(e)

(1) Audit Committee Policies regarding Pre-approval of Services.

Not applicable to the registrant.

(2) Percentage of services identified in items 4(b) through 4(d) that were approved by the registrants audit committee pursuant to paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X:

Not applicable to the registrant.

(f) Not applicable to the registrant.

(g) Not applicable to the registrant.

(h) Not applicable to the registrant.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS

Not applicable to the registrant.

ITEM 6. SCHEDULE OF INVESTMENTS

Schedule is included as part of the report to shareholders filed under Item 1.

ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES

Not applicable to the registrant.

ITEM 8. PORTFOLIO MANAGER OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES

Not applicable to the registrant.

ITEM 9. PURCHASE OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT COMPANY AND AFFILIATED PURCHASERS

Not applicable to the registrant.

ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not applicable to the registrant.

ITEM 11. CONTROLS AND PROCEDURES

(a) Not applicable to the registrant.

(b) Not applicable to the registrant.

ITEM 12. EXHIBITS

The following exhibits are attached to this Form N-CSR:

(a)

(1) Code of ethics or amendments: not applicable to the registrant.

(2) Certification by the registrant’s Owner Trustee, as required by Rule 30a-2(a) under the Investment Company Act of 1940, is attached.

(3) Annual Compliance Statement of the Servicer, Berkadia Commercial Mortgage LLC, is attached.

(4) Report on Compliance with minimum Master Servicing Standards is attached.

(5) Berkadia Commercial Mortgage LLC reports pursuant to section 1301, 1302, 1303, 1304, 1306 and 1307 of the Servicer Agreement.

(b) Certification by the registrant’s Owner Trustee, as required by Rule 30a-2(b) under the Investment Company Act of 1940, is attached.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

(Registrant) College and University Facility Loan Trust One

By (Signature and Title) /s/ Laura S Cawley,  Vice President

Date February 22, 2013

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

By (Signature and Title) /s/ Bryan Calder,  Executive Vice President

Date February 22, 2013

EX-99.CERT

Exhibit 99.CERT

Certification

I, Bryan Calder of the owner trustee, certify that:

1. I have reviewed this report on Form N-CSR of College and University Facility Loan Trust One (the “Registrant”);

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in the report, fairly present in all material respects the financial condition, results of operation, changes in net assets, and cash flows (if the financial statements are required to include a statement of cash flows) of the registrant as of, and for, the periods presented in the report;

4. Based on my knowledge, the distribution or servicing information required to be provided to the trustee by the servicer under the pooling and servicing, or similar, agreement, for inclusion in this report is included in this report;

5. Based on my knowledge and upon the annual compliance statement delivered to the trustee in accordance with the terms of the pooling and servicing, or similar, agreement, and except as disclosed in this report, the servicer has fulfilled its obligations under the servicing agreement; and

6. The report discloses all significant deficiencies relating to the servicer’s compliance with the minimum servicing standards based upon the report provided by an independent public accountant, after conducting a review in compliance with the Uniform Single Attestation Program for Mortgage Bankers or similar procedure, as set forth in the pooling and servicing, or similar, agreement.

In giving the certifications above, I have reasonably relied on information provided to me by the following unaffiliated parties: Berkadia Commercial Mortgage LLC and The Bank of New York Trust Company National Association.

Date: February 22, 2013

/s/ Bryan Calder

Bryan Calder

Executive Vice President

EX-99.906CERT

EX-99.906

CERTIFICATION PURSUANT TO SECTION 906 OF THE

SARBANES-OXLEY ACT OF 2002

I, Bryan Calder, Executive Vice President of US Bank, the Owner Trustee of College and University Facility Loan Trust One (the “Registrant”), hereby certifies that:

1. the Registrant’s report on Form N-CSR (the “Report”) for the period ended November 30, 2012 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

Date:	February 22, 2013
By:	/s/ Bryan Calder
	Executive Vice President

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to the Registrant and will be retained by the Registrant and furnished to the Securities and Exchange Commission or its staff upon request.

EX-99.3

Annual Statement as to Compliance

For the Year Ended December 31, 2011

United States Department of Education

College and University Facility Loan Trust One

Pursuant to Section 206 of the Servicing Agreement governing the referenced transaction, I hereby attest that:

i. A review of the activities of Berkadia Commercial Mortgage as Master Servicer during the period under this Servicing Agreement has been made under my supervision, and, to the best of my knowledge, based on such review, Berkadia Commercial Mortgage as Master Servicer, has fulfilled in all material respects, all of its duties, responsibilities, or obligations under this Servicing Agreement throughout the period.

ii. I confirm that Berkadia Commercial Mortgage as Master Servicer is in compliance with the requirements of Section 206.

If you have any questions, please e-mail the RCCSecurity.Requests@berkadia.com.

Berkadia Commercial Mortgage

Mark E. McCool

Executive Vice President

February 20, 2012

Inv. 2 Lib. G

Annual Statement as to Compliance

For the Year Ended December 31, 2011

United States Department of Education

College and University Facility Loan Trust One

Pursuant to Section 206 of the Servicing Agreement governing the referenced transaction, I hereby attest that:

i. A review of the activities of Berkadia Commercial Mortgage as Special Servicer during the period, and of its performance under this Servicing Agreement, has been made under my supervision.

ii. To the best of my knowledge, based on such review, Berkadia Commercial Mortgage as Special Servicer, has fulfilled in all material respects its obligations under this Servicing Agreement throughout the period.

If you have any questions, please e-mail the RCCSecurity.Requests@berkadia.com.

Berkadia Commercial Mortgage

Michael Carp

Executive Vice President

February 20, 2012

Inv. 002 b. G

EX-99.4

Management’s Assertion Concerning Compliance

with Minimum Special Servicing Standards

February 29, 2012

As of and for the year ended December 31, 2011, Berkadia Commercial Mortgage LLC has complied, in all material respects, with the minimum special servicing standards set forth in the Company’s Special Servicing Policy (attached in Exhibit I) which were derived from the Mortgage Banker’s Association of America’s Uniform Single Attestation Program for Mortgage Bankers.

As of December 31, 2011, the Company is covered by insurance policies providing for $150 million of fidelity bond insurance and $150 million of errors and omission insurance.

Mark E. McCool

Executive Vice President

Head of Servicing

Berkadia Commercial Mortgage LLC

Michael Carp

Executive Vice President

Asset Management

Berkadia Commercial Mortgage LLC

Exhibit I

Berkadia Commercial Mortgage LLC

Special Servicing Policy

I. RECORDKEEPING

Records documenting the status of the loan shall be maintained during the period the loan is assigned to the special servicer. Such records shall describe the entity’s activities in monitoring the current status of the loan and are updated to reflect a change in status to be communicated to the investor.

II. INSURANCE

A fidelity bond and errors and omission policy shall be in effect on the servicing entity in the amount of coverage represented to investors.

Management’s Assertion Concerning Compliance

with Minimum Master Servicing Standards

February 29, 2012

As of and for the year ended December 31, 2011, Berkadia Commercial Mortgage LLC has complied, in all material respects, with the minimum master servicing standards set forth in the Company’s Master Servicing Policy (attached in Exhibit I) which were derived from the Mortgage Banker’s Association of America’s Uniform Single Attestation Program for Mortgage Bankers.

As of December 31, 2011, the Company is covered by insurance policies providing for $150 million of fidelity bond insurance and $150 million of errors and omission insurance.

Mark E. McCool

Executive Vice President

Head of Servicing

Berkadia Commercial Mortgage LLC

Exhibit I

Berkadia Commercial Mortgage LLC

Master Servicing Policy

I. CUSTODIAL BANK ACCOUNTS

1. Reconciliations shall be prepared on a monthly basis for all custodial bank accounts and related bank clearing accounts. These reconciliations shall:

• Be mathematically accurate;

• Be prepared within thirty (30) calendar days after the cutoff date;

• Be reviewed and approved by someone other than the person who prepared the reconciliation; and

• Document explanations for reconciling items. These reconciling items shall be resolved within ninety (90) calendar days of identification.

2. Funds of the servicing entity shall be advanced as specified in the servicing agreement in cases where there is an overdraft in an investor’s or a mortgagor’s account.

3. All cash for each custodial account shall be maintained at a federally insured depository institution in trust for the applicable investor or in an investment account in accordance with the applicable servicing agreement requirements.

4. Escrow funds held in trust for a mortgagor shall be returned to the mortgagor within thirty (30) calendar days of payoff of the mortgage loan.

II. MORTGAGE PAYMENTS

1. Mortgage payments which are properly identified with the Company’s account number and which agree to the total amount of the scheduled payment due shall be deposited into the clearing bank accounts and related custodial bank accounts within two business days of receipt. Any mortgage payments which do not meet these parameters will be researched and deposited into the appropriate bank accounts within five business days of receipt.

2. Mortgage payments made in accordance with the mortgagor’s loan documents shall be posted to the applicable mortgagor records within two business days of receipt.

III. DISBURSEMENTS

1. Disbursements made via wire transfer on behalf of a mortgagor or investor shall be made only by authorized personnel.

2. Amounts remitted to investors per the servicer’s investor reports shall agree with cancelled checks, or other form of payment, or custodial bank statements.

Exhibit I

IV. INVESTOR ACCOUNTING AND REPORTING

1. The servicing entity’s investor reports shall agree with, or reconcile to, investors records on a monthly basis as to the total unpaid principle balance and number of loans serviced by the servicing entity.

V. INSURANCE POLICIES

1. A fidelity bond and errors and omissions policy shall be in effect on the servicing entity in the amount of coverage represented in investors in management’s assertion.

VI. MONITORING OF SUBSERVICER COMPLIANCE

1. Within 120 days of the calendar year end or subservicer’s year end, the subservicer’s management assertions about compliance with minimum servicing standards, which were derived from the Mortgage Banker’s Association of America’s Uniform Single Attestation Program for Mortgage Bankers, and the Independent Accountants’ Report on management’s assertions shall be reviewed, and if material exceptions are found, appropriate corrective action will be taken.

2. An annual certification from each subservicer stating that the subservicer is in compliance with its subservicing agreement shall be obtained for the previous calendar year.

EX-99.5

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of January 01, 2012 through January 31, 2012

Collections:
Principal Payments	87,397.27
Interest Payments	18,430.17
Total Principal and Interest Collections	105,827.44
Payments and Reversals Posted to Suspense	—
Total Collections	105,827.44
Less: Servicing Fees (not withheld from remittances)	(321.54	)
Net Collections	105,505.90

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of January 01, 2012 through January 31, 2012

Date Due		Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
	1012012	20003901	COLL. OF CHAR		—		4,725.00		4,725.00		315,000.00		86.63
	1072012	20018701	SUOMI COLLEGE		8,846.19		5,229.33		14,075.52		1,735,075.80		79.52
	1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05
													—
													—
													—
			TOTALS:		13,846.19		10,284.33		24,130.52		2,072,075.80		172.20
	12302011	20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26		138.89		PAID 1/31/12
	10012010	20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00		16.50		PAID (p/o) 1/17/12
	1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		(6.05	)	unpaid
													321.54		Service Fees due
	SF STILL DUE:
	10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50		unpaid
	4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50		unpaid
	11012010	20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90		unpaid
	5012011	20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90		unpaid
	11012011	20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53		unpaid
	7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
	11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60		unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of January 01, 2012 through January 31, 2012

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
20019101	1/17/2012		60,900.00		60,000.00		900.00				10012010
TOTAL:			60,900.00		60,000.00		900.00		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of January 01, 2012 through January 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of January 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,726,229.61		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,802,865.84

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of January 31, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of January 31, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of January 31, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		42,800.00		260,000.00
20020001	UNIVERSITY OF ALABAMA		11/1/2010		130,345.00		1,036,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		2,160.00		144,000.00
TOTAL					192,550.00		1,473,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of January 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of February 01, 2012 through February 29, 2012

Collections:
Principal Payments	8,872.86
Interest Payments	5,202.66
Total Principal and Interest Collections	14,075.52
Payments and Reversals Posted to Suspense	—
Total Collections	14,075.52
Less: Servicing Fees (not withheld from remittances)	(79.12	)
Net Collections	13,996.40

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of February 01, 2012 through February 29, 2012

Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
														—
	2072012		20018701	SUOMI COLLEGE		8,872.86		5,202.66		14,075.52		1,726,229.61		79.12
														—
														—
														—
														—
				TOTALS:		8,872.86		5,202.66		14,075.52		1,726,229.61		79.12
														79.12	Service Fees due
	SF STILL DUE:
	10012010		20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50	unpaid
	4012011		20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50	unpaid
	11012010		20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90	unpaid
	5012011		20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90	unpaid
	11012011		20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53	unpaid
	7012011		20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70	unpaid
	11012011		20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60	unpaid
	1012012		20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05	unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of February 01, 2012 through February 29, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of February 01, 2012 through February 29, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of February 29, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,717,356.75		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,793,992.98

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of February 29, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of February 29, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of February 29, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		42,800.00		260,000.00
20020001	UNIVERSITY OF ALABAMA		11/1/2010		130,345.00		1,036,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		2,160.00		144,000.00
TOTAL					192,550.00		1,473,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of February 29, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of March 01, 2012 through March 31, 2012

Collections:
Principal Payments	424,233.53
Interest Payments	13,062.00
Total Principal and Interest Collections	437,295.53
Payments and Reversals Posted to Suspense	—
Total Collections	437,295.53
Less: Servicing Fees (not withheld from remittances)	(210.17	)
Net Collections	437,085.36

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of March 01, 2012 through March 31, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
3072012	20018701	SUOMI COLLEGE		9,233.53		4,841.99		14,075.52		1,717,356.75		78.71
3012012	20019502	TEXAS TECH UN		60,000.00		2,229.38		62,229.38		123,000.00		33.83
3012012	20019504	TEXAS TECH UN		355,000.00		5,990.63		360,990.63		355,000.00		97.63
												—
												—
												—
		TOTALS:		424,233.53		13,062.00		437,295.53		2,195,356.75		210.17
												210.17	Service Fees due
SF STILL DUE:
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50	unpaid
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50	unpaid
11012010	20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90	unpaid
5012011	20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90	unpaid
11012011	20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53	unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70	unpaid
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60	unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05	unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of March 01, 2012 through March 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of March 01, 2012 through March 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of March 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,708,123.22		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,369,759.45

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of March 31, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of March 31, 2012

Loan Number Borrower
Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of March 31, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		42,800.00		260,000.00
20020001	UNIVERSITY OF ALABAMA		11/1/2010		130,345.00		1,036,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		2,160.00		144,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
TOTAL					192,550.00		1,473,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of March 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of April 01, 2012 through April 30, 2012

Collections:
Principal Payments	355,514.51
Interest Payments	61,599.50
Total Principal and Interest Collections	417,114.01
Payments and Reversals Posted to Suspense	130,800.64
Total Collections	547,914.65
Less: Servicing Fees (not withheld from remittances)	(830.16	)
Net Collections	547,084.49

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of April 01, 2012 through April 30, 2012

Date Due		Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
	4072012	20018701	SUOMI COLLEGE		8,927.43		5,148.09		14,075.52		1,708,123.22		78.29
	4012012	20000101	ALBION COLLEGE		—		5,700.00		5,700.00		380,000.00		104.50
	4012012	20012101	MIDDLEBURY COLLEGE		30,000.00		6,300.00		36,300.00		420,000.00		115.50
	4012012	20013501	NEW ENGLAND COLLEGE		—		960.62		960.62		52,999.99		14.57
	4012012	20013502	NEW ENGLAND COLLEGE		50,000.00		6,975.00		56,975.00		465,000.00		127.88
	4012012	20018001	ST.EDWARDS UNIVERSITY		17,000.00		598.13		17,598.13		33,000.00		9.08
	4012012	20022602	UNIVERSITY OF STEUBENVILLE		20,000.00		1,935.00		21,935.00		129,000.00		35.48
	4012012	20003001	CASE WESTERN RESERVE UNIVERSIT		130,000.00		9,975.00		139,975.00		665,000.00		182.88
	4012012	20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		45,000.00		4,620.00		49,620.00		308,000.00		84.70
	4012012	20004401	R.I. JR. COLLEGE		10,000.00		2,340.00		12,340.00		156,000.00		42.90
	4012012	20012901	MONTEREY PENINSULA JR. COLLEGE		—		1,875.00		1,875.00		125,000.00		34.38
	4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25
	4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88
	4012012	20022701	UNIV OF VERMO		73,000.00		19,500.00		92,500.00		1,300,000.00		357.50
	4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43
			TOTALS:		535,927.43		76,807.47		612,734.90		6,464,123.21		1,386.22
	4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		(129.25	)	unpaid
	4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		(61.88	)	unpaid
	4012012	20022701	UNIV OF VERMO		73,000.00		19,500.00		92,500.00		1,300,000.00		(357.50	)	unpaid
	4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		(7.43	)	unpaid
													830.16		Service Fees due
	SF STILL DUE:
	10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50		unpaid
	4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50		unpaid
	7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
	11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60		unpaid
	1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05		unpaid
	11012010	20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90		posted 5/1, collect with May reporting
	5012011	20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90		posted 5/1, collect with May reporting
	11012011	20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53		posted 5/1, collect with May reporting

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of April 01, 2012 through April 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of April 01, 2012 through April 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of April 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,699,195.79		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,014,244.94

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of April 30, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of April 30, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of April 30, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20020001	UNIVERSITY OF ALABAMA		11/1/2010		130,345.00		1,036,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		2,160.00		144,000.00
TOTAL					230,925.00		1,473,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of April 30, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of May 01, 2012 through May 31, 2012

Collections:
Principal Payments	717,227.34
Interest Payments	108,162.69
Total Principal and Interest Collections	825,390.03
Payments and Reversals Posted to Suspense	(121,589.81	)
Total Collections	703,800.22
Less: Servicing Fees (not withheld from remittances)	(1,846.91	)
Net Collections	701,953.31

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of May 01, 2012 through May 31, 2012

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
5072012		20018701	SUOMI COLLEGE		9,119.53		4,955.99		14,075.52		1,699,195.79		77.88
5012012		20001201	ATLANTIC UNIO		4,190.58		1,799.86		5,990.44		119,990.60		5.50
5012012		20006502	FAIRLEIGH DIC		2,765.01		849.81		3,614.82		56,653.69		15.58
5012012		20013301	MORRIS COLLEG		—		2,325.00		2,325.00		155,000.00		42.63
5012012		20016401	CALIFORNIA ST		—		3,150.00		3,150.00		210,000.00		57.75
5012012		20016501	CALIFORNIA ST		—		6,525.00		6,525.00		435,000.00		119.63
5012012		20018901	SWARTHMORE CO		5,352.22		413.64		5,765.86		27,575.83		7.58
5012012		20019201	TEMPLE UNIV.		—		1,569.38		1,569.38		93,000.00		25.58
5012012		20020001	UNIV. OF ALAB		85,000.00		14,265.00		99,265.00		951,000.00		261.53
5012012		20023501	WSTRN MARYLAN		—		6,750.00		6,750.00		450,000.00		123.75
5012012		20002801	CARNEGIE-MELL		18,000.00		3,480.00		21,480.00		232,000.00		63.80
5012012		20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60
5012012		20016601	SARAH LAWRENC		26,587.08		8,692.66		35,279.74		579,510.95		159.37
5012012		20008301	HARCUM JR COL		—		3,000.00		3,000.00		200,000.00		55.00
			TOTALS:		161,014.42		59,936.34		220,950.76		5,352,926.86		1,055.18
11012010		20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90
5012011		20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90
11012011		20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53
4012012		20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		(39.60	)	unpaid
													1,846.91		Service Fees due
SF STILL DUE:
10012010		20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50		unpaid
4012011		20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50		unpaid
7012011		20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
11012011		20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60		unpaid
1012012		20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05		unpaid
4012012		20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25		unpaid
4012012		20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88		unpaid
4012012		20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43		unpaid
11012010		20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90		posted 5/1, collect with May reporting
5012011		20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90		posted 5/1, collect with May reporting
11012011		20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53		posted 5/1, collect with May reporting

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of May 01, 2012 through May 31, 2012

Loan Number	Payoff Date	Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
20023501	5/1/2012		456,750.00		450,000.00		6,750.00				11012016
TOTAL:			456,750.00		450,000.00		6,750.00		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of May 01, 2012 through May 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of May 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,690,076.26		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					10,297,017.60

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of May 31, 2012

Loan Number Borrower Name Interest
Rate Current
UPB Maturity
Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of May 31, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of May 31, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
TOTAL					237,245.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of May 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of June 01, 2012 through June 30, 2012

Collections:
Principal Payments	232,811.17
Interest Payments	20,641.27
Total Principal and Interest Collections	253,452.44
Payments and Reversals Posted to Suspense	—
Total Collections	253,452.44
Less: Servicing Fees (not withheld from remittances)	(375.59	)
Net Collections	253,076.85

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of June 01, 2012 through June 30, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
6302012	20002401	BOSTON UNIVER		18,829.35		7,297.57		26,126.92		486,505.18		133.79
6012012	20010801	LONG ISLAND U		40,000.00		3,150.00		43,150.00		210,000.00		57.75
6012012	20013001	MONTREAT-ANDE		2,800.00		714.00		3,514.00		47,600.00		13.09
6012012	20014401	DOMNION UNIV.		165,000.00		5,100.00		170,100.00		339,999.99		93.50
6072012	20018701	SUOMI COLLEGE		8,981.82		5,093.70		14,075.52		1,690,076.26		77.46
		TOTALS:		235,611.17		21,355.27		256,966.44		2,774,181.43		375.59
												375.59	Service Fees due
SF STILL DUE:
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50	unpaid
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50	unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70	unpaid
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60	unpaid
4012012	20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60	unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05	unpaid
4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25	unpaid
4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88	unpaid
4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43	unpaid
11012010	20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90	posted 5/1, collect with May reporting
5012011	20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90	posted 5/1, collect with May reporting
11012011	20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53	posted 5/1, collect with May reporting

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of June 01, 2012 through June 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of June 01, 2012 through June 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of June 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,681,094.44		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					10,064,206.43

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of June 30, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
TOTAL					237,245.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of June 30, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of July 01, 2012 through July 31, 2012

Collections:
Principal Payments	70,172.33
Interest Payments	9,628.19
Total Principal and Interest Collections	79,800.52
Payments and Reversals Posted to Suspense	—
Total Collections	79,800.52
Less: Servicing Fees (not withheld from remittances)	(101.80	)
Net Collections	79,698.72

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of July 01, 2012 through July 31, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
7012012	20003901	COLL. OF CHAR		61,000.00		4,725.00		65,725.00		315,000.00		86.63
7072012	20018701	SUOMI COLLEGE		9,172.33		4,903.19		14,075.52		1,681,094.44		77.05
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		4.68
												—
												—
		TOTALS:		76,172.33		9,883.19		86,055.52		2,013,094.44		168.36
10-01-2011	20004001	COLL.OF ST. T		0.00		3,375.00		3,375.00		225,000.00		(61.88	)	SF collected nov 2011 but this pmt was not rec’d
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		(4.68	)	unpaid
												101.80		Service Fees due
SF STILL DUE:
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50		unpaid
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50		unpaid
4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88		unpaid
1012011	20021401	U OF NEBRASKA		5,000.00		495.00		5,495.00		33,000.00		9.08		unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05		unpaid
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60		unpaid
5012012	20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60		unpaid
4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25		unpaid
4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43		unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of July 01, 2012 through July 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of July 01, 2012 through July 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of July 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,671,922.11		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					9,994,034.10

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of July 31, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		23,500.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
TOTAL					243,500.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of July 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of August 01, 2012 through August 31, 2012

Collections:
Principal Payments	9,036.53
Interest Payments	5,038.99
Total Principal and Interest Collections	14,075.52
Payments and Reversals Posted to Suspense	—
Total Collections	14,075.52
Less: Servicing Fees (not withheld from remittances)	(76.63	)
Net Collections	13,998.89

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of August 01, 2012 through August 31, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
												—
8072012	20018701	SUOMI COLLEGE		9,036.53		5,038.99		14,075.52		1,671,922.11		76.63
												—
												—
												—
		TOTALS:		9,036.53		5,038.99		14,075.52		1,671,922.11		76.63
												76.63
SF STILL DUE:
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50	unpaid
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50	unpaid
4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88	unpaid
1012011	20021401	U OF NEBRASKA		5,000.00		495.00		5,495.00		33,000.00		9.08	unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70	unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05	unpaid
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		4.68	unpaid
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60	unpaid
5012012	20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60	unpaid
4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25	unpaid
4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43	unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of August 01, 2012 through August 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of August 01, 2012 through August 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of August 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.00		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.80		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		175,000.00		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.90		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,662,886.00		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					9,984,997.98

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of August 31, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		23,500.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
TOTAL					243,500.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of August 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of September 01, 2012 through September 30, 2012

Collections:
Principal Payments	209,063.77
Interest Payments	9,153.63
Total Principal and Interest Collections	218,217.40
Payments and Reversals Posted to Suspense	—
Total Collections	218,217.40
Less: Servicing Fees (not withheld from remittances)	(93.55	)
Net Collections	218,123.85

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of September 01, 2012 through September 30, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
												—
9072012	20018701	SUOMI COLLEGE		9,063.77		5,011.75		14,075.52		1,662,885.58		76.22
9012012	20019502	TEXAS TECH UN		—		1,141.88		1,141.88		63,000.00		17.33
												—
												—
		TOTALS:		9,063.77		6,153.63		15,217.40		1,725,885.58		93.55
												93.55	Service Fees due
SF STILL DUE:
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50	unpaid
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50	unpaid
4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88	unpaid
1012011	20021401	U OF NEBRASKA		5,000.00		495.00		5,495.00		33,000.00		9.08	unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70	unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05	unpaid
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		4.68	unpaid
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60	unpaid
5012012	20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60	unpaid
4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25	unpaid
4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43	unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of September 01, 2012 through September 30, 2012

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
20008301		9/20/2012		203,000.00		200,000.00		3,000.00				11012015
TOTAL:				203,000.00		200,000.00		3,000.00		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of September 01, 2012 through September 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of September 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,653,821.81		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					9,775,933.80

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of September 30, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of September 30, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of September 30, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		23,500.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
TOTAL					243,500.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of September 30, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of October 01, 2012 through October 31, 2012

Collections:
Principal Payments	525,985.66
Interest Payments	90,562.12
Total Principal and Interest Collections	616,547.78
Payments and Reversals Posted to Suspense	(10,766.03	)
Total Collections	605,781.75
Less: Servicing Fees (not withheld from remittances)	(1,395.88	)
Net Collections	604,385.87

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of October 01, 2012 through October 31, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
10012012	20000101	ALBION COLLEG		90,000.00		5,700.00		95,700.00		380,000.00		104.50
10012012	20001401	AZUSA UNIVERS		—		3,945.00		3,945.00		263,000.00		72.33
10012012	20003001	CASE WESTERN		—		8,025.00		8,025.00		535,000.00		147.13
10012012	20004001	COLL.OF ST. T		—		2,850.00		2,850.00		81,175.00		22.32
10012012	20004401	R.I. JR. COLL		12,500.00		2,190.00		14,690.00		146,000.00		40.15
10012012	20012101	MIDDLEBURY CO		30,000.00		5,850.00		35,850.00		390,000.00		107.25
10012012	20012901	MONTEREY JR C		15,000.00		1,875.00		16,875.00		125,000.00		34.38
10012012	20013501	NEW ENGLAND C		34,000.00		960.62		34,960.62		52,999.99		14.57
10012012	20013502	NEW ENGLAND C		—		6,225.00		6,225.00		415,000.00		114.13
10012012	20018001	ST.EDWARDS		—		290.00		290.00		16,000.00		4.40
10072012	20018701	SUOMI COLLEGE		9,251.87		4,823.65		14,075.52		1,653,821.81		75.80
10012012	20022601	UNIV.OF STEUB		—		455.63		455.63		—		—
10012012	20022602	UNIV.OF STEUB		—		1,635.00		1,635.00		109,000.00		29.98
10012012	20022701	UNIV OF VERMO		74,000.00		18,405.00		92,405.00		1,227,000.00		337.43
10012012	20001301	AUGSBERG COLL		0.00		252.00		252.00		16,800.00		4.62
		TOTALS:		264,751.87		63,481.90		328,233.77		5,410,796.80		1,108.99
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50		paid 10/30
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50		paid 10/30
4012012	20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88		paid 10/30
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60		paid 10/30
5012012	20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60		partially paid 10/30
4012012	20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43		paid 10/12
10012012	20001301	AUGSBERG COLL		—		252.00		252.00		16,800.00		(4.62	)	unpaid
												1,395.88		Service Fees due
SF STILL DUE:
1012011	20021401	U OF NEBRASKA		5,000.00		495.00		5,495.00		33,000.00		9.08		unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05		unpaid
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		4.68		unpaid
4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25		unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of October 01, 2012 through October 31, 2012

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
20022601		10/12/2012		27,455.63		27,000.00		455.63				4012012
TOTAL:				27,455.63		27,000.00		455.63		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of October 01, 2012 through October 31, 2012

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount
20004001		10/30/2012		108,825.00		108,825.00		0
TOTAL:				108,825.00		108,825.00		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of October 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		290,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		197,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		81,175.00		4012017
20004401	R.I. JR. COLLEGE		3		133,500.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		360,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		110,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		18,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		525,937.99		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,644,569.94		8062014
20018901	SWARTHMORE COLLEGE		3		16,791.10		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		138,009.60		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,153,000.00		10012019
					9,249,948.14

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of October 31, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of October 31, 2012

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of October 31, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20021401	UNIV. OF NEBRASKA/ AG MENS CLUB		1/1/2011		23,500.00		33,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,302.00		106,800.00
20021301	UNIVERSITY OF MONTEVALLO		5/1/2012		4,009.60		138,009.60
TOTAL					124,811.60		277,809.60

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of October 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of November 01, 2012 through November 30, 2012

Collections:
Principal Payments	191,178.91
Interest Payments	34,061.25
Total Principal and Interest Collections	225,240.16
Payments and Reversals Posted to Suspense	1,447.20
Total Collections	226,687.36
Less: Servicing Fees (not withheld from remittances)	(822.80	)
Net Collections	225,864.56

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of November 01, 2012 through November 30, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
11012012	20001201	ATLANTIC UNIO		4,253.44		1,737.00		5,990.44		115,800.00		31.85
11012012	20006502	FAIRLEIGH DIC		2,806.50		808.32		3,614.82		53,888.68		14.82
11012012	20013301	MORRIS COLLEG		75,000.00		2,325.00		77,325.00		155,000.00		42.63
11012012	20016401	CALIFORNIA ST		20,000.00		3,150.00		23,150.00		210,000.00		57.75
11012012	20016501	CALIFORNIA ST		40,000.00		6,525.00		46,525.00		435,000.00		119.63
11072012	20018701	SUOMI COLLEGE		9,118.97		4,956.55		14,075.52		1,644,570.00		75.38
11012012	20019201	TEMPLE UNIV.		40,000.00		1,569.38		41,569.38		93,000.00		25.58
11012012	20020001	UNIV. OF ALAB		—		12,990.00		12,990.00		866,000.00		238.15
11012012	20002801	CARNEGIE-MELL		17,000.00		3,210.00		20,210.00		214,000.00		58.85
11012012	20016601	SARAH LAWRENC		26,985.88		8,293.86		35,279.74		552,923.90		152.05
11012012	20018901	SWARTHMORE CO		5,432.51		333.35		5,765.86		22,223.61		6.11
11012012	20021301	UNIV OF MONTE		—		2,010.00		2,010.00		134,000.00		36.85
												—
		TOTALS:		240,597.30		47,908.46		288,505.76		4,496,406.19		859.65
11012012	20021301	UNIV OF MONTE		—		2,010.00		2,010.00		134,000.00		(36.85	)	unpaid
												822.80		Service Fees due
SF STILL DUE:
1012011	20021401	U OF NEBRASKA		5,000.00		495.00		5,495.00		33,000.00		9.08		unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
1012012	20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05		unpaid
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		4.68		unpaid
4012012	20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25		unpaid
10012012	20001301	AUGSBERG COLL		—		252.00		252.00		16,800.00		4.62		unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of November 01, 2012 through November 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of November 01, 2012 through November 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of November 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		290,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		111,546.58		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		197,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		81,175.00		4012017
20004401	R.I. JR. COLLEGE		3		133,500.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		51,082.18		11012020
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		360,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		110,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		80,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		18,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		190,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		395,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		525,937.99		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,635,450.97		8062014
20018901	SWARTHMORE COLLEGE		3		16,791.10		11012013
20019201	TEMPLE UNIVERSITY		3.375		53,000.00		11012014
20019502	TEXAS TECH UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		138,009.60		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,153,000.00		10012019
					9,058,769.23

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of November 30, 2012

Loan Number Borrower Name Interest Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of November 30, 2012

Loan Number Borrower Name Interest Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of November 30, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		23,500.00		33,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,302.00		106,800.00
20021301	UNIVERSITY OF MONTEVALLO		5/1/2012		6,019.60		138,009.60
TOTAL					126,821.60		277,809.60

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of November 30, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of December 01, 2011 through December 31, 2011

Collections:
Principal Payments	8,988.67
Interest Payments	13,336.85
Total Principal and Interest Collections	22,325.52
Payments and Reversals Posted to Suspense	—
Total Collections	22,325.52
Less: Servicing Fees (not withheld from remittances)	(245.05	)
Net Collections	22,080.47

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Period of December 01, 2011 through December 31, 2011

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
12012011	20010801	LONG ISLAND U		—		3,150.00		3,150.00		210,000.00		57.75
12012011	20014401	DOMNION UNIV.		—		5,100.00		5,100.00		339,999.99		93.50
12072011	20018701	SUOMI COLLEGE		8,988.67		5,086.85		14,075.52		1,744,064.47		79.94
12012011	20013001	MONTREAT-ANDE		2,800.00		756.00		3,556.00		50,400.00		13.86
12302011	20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26		138.89
												—
		TOTALS:		30,065.59		21,668.69		51,734.28		2,849,520.72		383.94
12302011	20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26		(138.89	)	unpaid
												245.05		Service Fees due
SF STILL DUE:
10012010	20004001	COLL.OF ST. T		—		3,900.00		3,900.00		260,000.00		71.50		unpaid
4012011	20004001	COLL.OF ST. T		35,000.00		3,900.00		38,900.00		260,000.00		71.50		unpaid
10012010	20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00		16.50		unpaid
11012010	20020001	UNIV. OF ALAB		—		15,540.00		15,540.00		1,036,000.00		284.90		unpaid
5012011	20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90		unpaid
11012011	20020001	UNIV. OF ALAB		—		14,265.00		14,265.00		951,000.00		261.53		unpaid
7012011	20021401	U OF NEBRASKA		6,000.00		420.00		6,420.00		28,000.00		7.70		unpaid
11012011	20021301	UNIV OF MONTE		—		2,160.00		2,160.00		144,000.00		39.60		unpaid

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of December 01, 2011 through December 31, 2011

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of December 01, 2011 through December 31, 2011

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of December 31, 2011

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERITY		3		505,056.26		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,735,075.80		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,890,263.11

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of December 31, 2011

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

As of December 31, 2011

Loan Number Borrower Name Interest
Rate Current UPB Maturity Date

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of December 31, 2011

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		42,800.00		260,000.00
20019101	TAYLOR UNIVERISTY		10/1/2010		62,700.00		60,000.00
20020001	UNIVERSITY OF ALABAMA		11/1/2010		130,345.00		1,036,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		11,915.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		2,160.00		144,000.00
TOTAL					249,920.00		1,533,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of December 31, 2011

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Quarter Ended December 31, 2011

Collections:
	October			November			December
Principal Payments		695,331.11			376,718.52			8,988.67
Interest Payments		101,807.90			43,352.83			13,336.85
Total Principal and Interest Collections		797,139.01			420,071.35			22,325.52
Payments and Reversals Posted to Suspense		—			1,555.20			—
Total Collections		797,139.01			421,626.55			22,325.52
Less: Servicing Fees (not withheld from remittances)		(1,584.19	)		(1,062.40	)		(245.05	)
Net Collections		795,554.82			420,564.15			22,080.47

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended December 31, 2011

Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
October
	10012011		20001301	AUGSBERG COLL		—		7,050.00		7,050.00		470,000.00		129.25
	10012011		20001401	AZUSA UNIVERS		—		4,620.00		4,620.00		308,000.00		84.70
	10012011		20003001	CASE WESTERN		—		9,975.00		9,975.00		665,000.00		182.88
	10012011		20004001	COLL.OF ST. T		—		3,375.00		3,375.00		225,000.00		61.88
	10012011		20004401	R.I. JR. COLL		10,000.00		2,490.00		12,490.00		166,000.00		45.65
	10012011		20012101	MIDDLEBURY CO		30,000.00		6,750.00		36,750.00		450,000.00		123.75
	10012011		20013501	NEW ENGLAND C		33,000.00		1,558.75		34,558.75		85,999.99		23.65
	10012011		20013502	NEW ENGLAND C		—		6,975.00		6,975.00		465,000.00		127.88
	10072011		20018701	SUOMI COLLEGE		8,936.95		5,138.57		14,075.52		1,761,794.02		80.75
	10012011		20022701	UNIV OF VERMO		72,000.00		20,580.00		92,580.00		1,372,000.00		377.30
	10012011		20012901	MONTEREY JR C		15,000.00		2,100.00		17,100.00		140,000.00		38.50
	10012011		20000101	ALBION COLLEG		90,000.00		7,050.00		97,050.00		470,000.00		129.25
	10012011		20018001	ST.EDWARDS		—		598.13		598.13		33,000.00		9.08
	10012011		20022601	UNIV.OF STEUB		—		455.63		455.63		27,000.00		7.43
	10012011		20022602	UNIV.OF STEUB		—		1,935.00		1,935.00		129,000.00		35.48
				TOTALS:		258,936.95		80,651.08		339,588.03		6,767,794.01		1,457.43
	10012010		20001301	AUGSBERG COLL		0.00		8,400.00		8,400.00		560,000.00		154.00		paid
	4012011		20001301	AUGSBERG COLL		90,000.00		8,400.00		98,400.00		560,000.00		154.00		paid
	10012011		20000101	ALBION COLLEG		90,000.00		7,050.00		97,050.00		470,000.00		(129.25	)	unpaid
	10012011		20018001	ST.EDWARDS		0.00		598.13		598.13		33,000.00		(9.08	)	unpaid
	10012011		20022601	UNIV.OF STEUB		0.00		455.63		455.63		27,000.00		(7.43	)	unpaid
	10012011		20022602	UNIV.OF STEUB		0.00		1,935.00		1,935.00		129,000.00		(35.48	)	unpaid
														1,584.19		Service Fees due
November
	11012011		20001201	ATLANTIC UNIO		4,128.65		1,861.79		5,990.44		124,119.25		34.13
	11012011		20006502	FAIRLEIGH DIC		2,724.15		890.67		3,614.82		59,377.84		16.33
	11012011		20013301	MORRIS COLLEG		73,000.00		3,420.00		76,420.00		228,000.00		62.70
	11012011		20016401	CALIFORNIA ST		20,000.00		3,450.00		23,450.00		230,000.00		63.25
	11012011		20016501	CALIFORNIA ST		35,000.00		7,050.00		42,050.00		470,000.00		129.25
	11072011		20018701	SUOMI COLLEGE		8,792.60		5,282.92		14,075.52		1,752,857.07		80.34
	11012011		20018901	SWARTHMORE CO		5,273.13		492.73		5,765.86		32,848.96		9.03
	11012011		20019201	TEMPLE UNIV.		35,000.00		2,160.00		37,160.00		128,000.00		35.20
	11012011		20023501	WSTRN MARYLAN		80,000.00		7,950.00		87,950.00		530,000.00		145.75
	11012011		20002801	CARNEGIE-MELL		17,000.00		3,735.00		20,735.00		249,000.00		68.48
	11012011		20008301	HARCUM JR COL		45,000.00		3,675.00		48,675.00		245,000.00		67.38
	11012011		20016601	SARAH LAWRENC		26,194.16		9,085.58		35,279.74		605,705.11		166.57
	11012011		20020001	UNIV. OF ALAB		0.00		14,265.00		14,265.00		951,000.00		261.53
	11012011		20021301	UNIV OF MONTE		0.00		2,160.00		2,160.00		144,000.00		39.60
				TOTALS:		352,112.69		65,478.69		417,591.38		5,749,908.23		1,179.54
	7012008		20012401	MISSISSIPPI V		10,000.00		150.00		10,150.00		10,000.00		2.75
	10012011		20000101	ALBION COLLEG		90,000.00		7,050.00		97,050.00		470,000.00		129.25
	10012011		20018001	ST.EDWARDS		0.00		598.13		598.13		33,000.00		9.08
	10012011		20022601	UNIV.OF STEUB		0.00		455.63		455.63		27,000.00		7.43
	10012011		20022602	UNIV.OF STEUB		0.00		1,935.00		1,935.00		129,000.00		35.48
	11012011		20020001	UNIV. OF ALAB		0.00		14,265.00		14,265.00		951,000.00		(261.53	)
	11012011		20021301	UNIV OF MONTE		0.00		2,160.00		2,160.00		144,000.00		(39.60	)
														1,062.40		Service Fees due

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended December 31, 2011

Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
	December
	12012011		20010801	LONG ISLAND U		0.00		3,150.00		3,150.00		210,000.00		57.75
	12012011		20014401	DOMNION UNIV.		0.00		5,100.00		5,100.00		339,999.99		93.50
	12072011		20018701	SUOMI COLLEGE		8,988.67		5,086.85		14,075.52		1,744,064.47		79.94
	12012011		20013001	MONTREAT-ANDE		2,800.00		756.00		3,556.00		50,400.00		13.86
	12302011		20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26		138.89
				TOTALS:		30,065.59		21,668.69		51,734.28		2,849,520.72		383.94
	12302011		20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26		(138.89	)	unpaid
														245.05		Service Fees due
			TOTALS FOR QTR			641,115.23		167,798.46		808,913.69		15,367,222.96		2,891.64

Berkadia Commercial Mortgage

College and University Loan Trust I

Paid In Full Loan Schedule

For the Quarter Ended December 31, 2011

Loan Number	Payoff Date		Total Amount		Principal Amount		Interest Amount		Other Fees		Maturity Date
20012401		3/14/2204		19,999.99		19,999.99		—		—		7012008
Totals				19,999.99		19,999.99		—		—

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Quarter Ended December 31, 2011

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount
20001301		10/12/2011		363200.00		363200.00		0
								—
		TOTAL:		363,200.00		363,200.00		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended December 31, 2011

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
October
20000101	ALBION COLLEGE		3		470,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		124,119.25		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERITY		3		505,056.26		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		59,377.84		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012401	MISSISSIPPI VALLEY ST. COLLEGE		3		19,999.99		7012008
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		50,400.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		228,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		230,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		470,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,752,857.07		8062014
20018901	SWARTHMORE COLLEGE		3		32,848.96		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		128,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		530,000.00		11012016
	TOTALS:				12,275,970.30
November
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERITY		3		505,056.26		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018

Page 9 of 14

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended December 31, 2011

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE—BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,744,064.47		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
	TOTALS:				11,899,251.78
December
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERITY		3		505,056.26		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021

Page 10 of 14

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended December 31, 2011

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,735,075.80		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019101	TAYLOR UNIVERISTY		3		60,000.00		10012010
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,890,263.11

Page 11 of 14

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

For the Quarter Ended December 31, 2011

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS	10/1/2010		42,800.00		260,000.00
20019101	TAYLOR UNIVERISTY	10/1/2010		62,700.00		60,000.00
20020001	UNIVERSITY OF ALABAMA	11/1/2010		130,345.00		1,036,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB	1/1/2011		11,915.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO	11/1/2011		2,160.00		144,000.00
TOTAL				249,920.00		1,533,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

For the Quarter Ended December 31, 2011

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Quarter Ended March 31, 2012

Collections:
	January			February			March
Principal Payments		87,397.27			8,872.86			424,233.53
Interest Payments		18,430.17			5,202.66			13,062.00
Total Principal and Interest Collections		105,827.44			14,075.52			437,295.53
Payments and Reversals Posted to Suspense		—			—			—
Total Collections		105,827.44			14,075.52			437,295.53
Less: Servicing Fees (not withheld from remittances)		(321.54	)		(79.12	)		(210.17	)
Net Collections		105,505.90			13,996.40			437,085.36

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended March 31, 2012

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
January
1012012		20003901	COLL. OF CHAR		—		4,725.00		4,725.00		315,000.00		86.63
1072012		20018701	SUOMI COLLEGE		8,846.19		5,229.33		14,075.52		1,735,075.80		79.52
1012012		20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		6.05
			TOTALS:		13,846.19		10,284.33		24,130.52		2,072,075.80		172.20
12302011		20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26		138.89		PAID 1/31/12
10012010		20019101	TAYLOR UNIV.		60,000.00		900.00		60,900.00		60,000.00		16.50		PAID (p/o) 1/17/12
1012012		20021401	U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00		(6.05	)	unpaid
													321.54		Service Fees due
February
2072012		20018701	SUOMI COLLEGE		8,872.86		5,202.66		14,075.52		1,726,229.61		79.12
			TOTALS:		8,872.86		5,202.66		14,075.52		1,726,229.61		79.12
													79.12		Service Fees due
March
3072012		20018701	SUOMI COLLEGE		9,233.53		4,841.99		14,075.52		1,717,356.75		78.71
3012012		20019502	TEXAS TECH UN		60,000.00		2,229.38		62,229.38		123,000.00		33.83
3012012		20019504	TEXAS TECH UN		355,000.00		5,990.63		360,990.63		355,000.00		97.63
			TOTALS:		424,233.53		13,062.00		437,295.53		2,195,356.75		210.17
													210.17		Service Fees due
		TOTALS FOR QTR			446,952.58		28,548.99		475,501.57		5,993,662.16		610.83

Berkadia Commercial Mortgage

College and University Loan Trust I

Paid In Full Loan Schedule

For the Quarter Ended March 31, 2012

Loan Number	Payoff Date		Total Amount		Principal Amount		Interest Amount		Other Fees		Maturity Date
20019101		1/17/2012		60,900.00		60,000.00		900.00				10012010
Totals				60,900.00		60,000.00		900.00		—

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Quarter Ended March 31, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended March 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
January
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,726,229.61		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
	TOTALS:				11,802,865.84
February
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended March 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,717,356.75		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		123,000.00		3012013
20019504	TEXAS TECH. UNIVERSITY		3.375		355,000.00		3012012
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
	TOTALS:				11,793,992.98
March
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		308,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		232,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		665,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		156,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		420,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		465,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		579,510.95		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		33,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,708,123.22		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended March 31, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		129,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
					11,369,759.45

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

For the Quarter Ended March 31, 2012

Loan Number		Borrower Name	Next Payment  Due		P and I Due		Current UPB
	20004001	COLLEGE OF ST.THOMAS		10/1/2010		42,800.00		260,000.00
	20020001	UNIVERSITY OF ALABAMA		11/1/2010		130,345.00		1,036,000.00
	20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		2,160.00		144,000.00
	20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
	TOTAL					192,550.00		1,473,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

For the Quarter Ended March 31, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Quarter Ended June 30, 2012

Collections:
	April			May			June
Principal Payments		355,514.51			717,227.34			232,811.17
Interest Payments		61,599.50			108,162.69			20,641.27
Total Principal and Interest Collections		417,114.01			825,390.03			253,452.44
Payments and Reversals Posted to Suspense		130,800.64			(121,589.81	)		—
Total Collections		547,914.65			703,800.22			253,452.44
Less: Servicing Fees (not withheld from remittances)		(830.16	)		(1,846.91	)		(375.59	)
Net Collections		547,084.49			701,953.31			253,076.85

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended June 30, 2012

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
April
4072012		20018701	SUOMI COLLEGE		8,927.43		5,148.09		14,075.52		1,708,123.22		78.29
4012012		20000101	ALBION COLLEGE		—		5,700.00		5,700.00		380,000.00		104.50
4012012		20012101	MIDDLEBURY COLLEGE		30,000.00		6,300.00		36,300.00		420,000.00		115.50
4012012		20013501	NEW ENGLAND COLLEGE		—		960.62		960.62		52,999.99		14.57
4012012		20013502	NEW ENGLAND COLLEGE		50,000.00		6,975.00		56,975.00		465,000.00		127.88
4012012		20018001	ST.EDWARDS UNIVERSITY		17,000.00		598.13		17,598.13		33,000.00		9.08
4012012		20022602	UNIVERSITY OF STEUBENVILLE		20,000.00		1,935.00		21,935.00		129,000.00		35.48
4012012		20003001	CASE WESTERN RESERVE UNIVERSIT		130,000.00		9,975.00		139,975.00		665,000.00		182.88
4012012		20001401	AZUSA PACIFIC UNIVERSITY -1967#95-403850		45,000.00		4,620.00		49,620.00		308,000.00		84.70
4012012		20004401	R.I. JR. COLLEGE		10,000.00		2,340.00		12,340.00		156,000.00		42.90
4012012		20012901	MONTEREY PENINSULA JR. COLLEGE		—		1,875.00		1,875.00		125,000.00		34.38
4012012		20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		129.25
4012012		20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		61.88
4012012		20022701	UNIV OF VERMO		73,000.00		19,500.00		92,500.00		1,300,000.00		357.50
4012012		20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		7.43
			TOTALS:		535,927.43		76,807.47		612,734.90		6,464,123.21		1,386.22
4012012		20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00		(129.25	)	unpaid
4012012		20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00		(61.88	)	unpaid
4012012		20022701	UNIV OF VERMO		73,000.00		19,500.00		92,500.00		1,300,000.00		(357.50	)	unpaid
4012012		20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00		(7.43	)	unpaid
													830.16		Service Fees due
May
5072012		20018701	SUOMI COLLEGE		9,119.53		4,955.99		14,075.52		1,699,195.79		77.88
5012012		20001201	ATLANTIC UNIO		4,190.58		1,799.86		5,990.44		119,990.60		5.50
5012012		20006502	FAIRLEIGH DIC		2,765.01		849.81		3,614.82		56,653.69		15.58
5012012		20013301	MORRIS COLLEG		0.00		2,325.00		2,325.00		155,000.00		42.63
5012012		20016401	CALIFORNIA ST		0.00		3,150.00		3,150.00		210,000.00		57.75
5012012		20016501	CALIFORNIA ST		0.00		6,525.00		6,525.00		435,000.00		119.63
5012012		20018901	SWARTHMORE CO		5,352.22		413.64		5,765.86		27,575.83		7.58
5012012		20019201	TEMPLE UNIV.		0.00		1,569.38		1,569.38		93,000.00		25.58
5012012		20020001	UNIV. OF ALAB		85,000.00		14,265.00		99,265.00		951,000.00		261.53
5012012		20023501	WSTRN MARYLAN		0.00		6,750.00		6,750.00		450,000.00		123.75
5012012		20002801	CARNEGIE-MELL		18,000.00		3,480.00		21,480.00		232,000.00		63.80
5012012		20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		39.60
5012012		20016601	SARAH LAWRENC		26,587.08		8,692.66		35,279.74		579,510.95		159.37
5012012		20008301	HARCUM JR COL		0.00		3,000.00		3,000.00		200,000.00		55.00
			TOTALS:		161,014.42		59,936.34		220,950.76		5,352,926.86		1,055.18
11012010		20020001	UNIV. OF ALAB		0.00		15,540.00		15,540.00		1,036,000.00		284.90
5012011		20020001	UNIV. OF ALAB		85,000.00		15,540.00		100,540.00		1,036,000.00		284.90
11012011		20020001	UNIV. OF ALAB		0.00		14,265.00		14,265.00		951,000.00		261.53
4012012		20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00		(39.60	)	unpaid
													1,846.91		Service Fees due
June
6302012		20002401	BOSTON UNIVER		18,829.35		7,297.57		26,126.92		486,505.18		133.79
6012012		20010801	LONG ISLAND U		40,000.00		3,150.00		43,150.00		210,000.00		57.75

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended June 30, 2012

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
6012012		20013001	MONTREAT-ANDE		2,800.00		714.00		3,514.00		47,600.00		13.09
6012012		20014401	DOMNION UNIV.		165,000.00		5,100.00		170,100.00		339,999.99		93.50
6072012		20018701	SUOMI COLLEGE		8,981.82		5,093.70		14,075.52		1,690,076.26		77.46
			TOTALS:		235,611.17		21,355.27		256,966.44		2,774,181.43		375.59
													375.59	Service Fees due
		TOTALS FOR QTR			932,553.02		158,099.08		1,090,652.10		14,591,231.50		3,052.66

Berkadia Commercial Mortgage

College and University Loan Trust I

Paid In Full Loan Schedule

For the Quarter Ended June 30, 2012

Loan Number	Payoff Date		Total Amount		Principal Amount		Interest Amount		Other Fees		Maturity Date
20023501		5/1/2012		456,750.00		450,000.00		6,750.00				11012016
Totals				456,750.00		450,000.00		6,750.00		—
*       Please note that service fees have not yet been deducted.

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Quarter Ended June 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended June 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
April
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		119,990.60		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		56,653.69		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		47,600.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,699,195.79		8062014
20018901	SWARTHMORE COLLEGE		3		27,575.83		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		1,036,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,300,000.00		10012019
20023501	McDANIEL COLLEGE		3		450,000.00		11012016
	TOTALS:				11,014,244.94
May
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		486,505.18		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		210,000.00		6012016

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended June 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		339,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,690,076.26		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
	TOTALS:				10,297,017.60
June
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		315,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,681,094.44		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended June 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					10,064,206.43

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

For the Quarter Ended June 30, 2012

Loan Number		Borrower Name	Next Payment Due		P and I Due		Current UPB
	20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
	20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		17,245.00		33,000.00
	20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
	20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
	20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
	TOTAL					237,245.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

For the Quarter Ended June 30, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Quarter Ended September 30, 2012

Collections:
	July			August			September
Principal Payments		70,172.33			9,036.53			209,063.77
Interest Payments		9,628.19			5,038.99			9,153.63
Total Principal and Interest Collections		79,800.52			14,075.52			218,217.40
Payments and Reversals Posted to Suspense		—			—			—
Total Collections		79,800.52			14,075.52			218,217.40
Less: Servicing Fees (not withheld from remittances)		(101.80	)		(76.63	)		(93.55	)
Net Collections		79,698.72			13,998.89			218,123.85

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Service Fees Schedule

For the Quarter Ended September 30, 2012

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
July
7012012	20003901	COLL. OF CHAR		61,000.00		4,725.00		65,725.00		315,000.00		86.63
7072012	20018701	SUOMI COLLEGE		9,172.33		4,903.19		14,075.52		1,681,094.44		77.05
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		4.68
		TOTALS:		76,172.33		9,883.19		86,055.52		2,013,094.44		168.36
10/1/2011	20004001	COLL.OF ST. T		0.00		3,375.00		3,375.00		225,000.00		(61.88	)	SF collected nov 2011 but this pmt was not rec’d
7012012	20021401	U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00		(4.68	)	unpaid
												101.80		Service Fees due
August
8072012	20018701	SUOMI COLLEGE		9,036.53		5,038.99		14,075.52		1,671,922.11		76.63
		TOTALS:		9,036.53		5,038.99		14,075.52		1,671,922.11		76.63
												76.63		Service Fees due
September
9072012	20018701	SUOMI COLLEGE		9,063.77		5,011.75		14,075.52		1,662,885.58		76.22
9012012	20019502	TEXAS TECH UN		—		1,141.88		1,141.88		63,000.00		17.33
		TOTALS:		9,063.77		6,153.63		15,217.40		1,725,885.58		93.55
												93.55		Service Fees due
	TOTALS FOR QTR			94,272.63		21,075.81		115,348.44		5,410,902.13		271.98

Berkadia Commercial Mortgage

College and University Loan Trust I

Paid In Full Loan Schedule

For the Quarter Ended September 30, 2012

Loan Number	Payoff Date		Total Amount		Principal Amount		Interest Amount		Other Fees		Maturity Date
20008301		9/20/2012		203,000.00		200,000.00		3,000.00				11012015
Totals				203,000.00		200,000.00		3,000.00		—

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Quarter Ended September 30, 2012

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended September 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
July
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,671,922.11		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH. UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
	TOTALS:				9,994,034.10
August
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.00		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.80		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20008301	HARCUM COLLEGE		3		200,000.00		11012015
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended September 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		175,000.00		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.90		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,662,886.00		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
	TOTALS:				9,984,997.98
September
20000101	ALBION COLLEGE		3		380,000.00		10012015
20001201	ATLANTIC UNION COLLEGE		3		115,800.02		5012023
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		3		106,800.00		4012016
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		263,000.00		4012017
20002401	BOSTON UNIVERSITY		3		467,675.83		12312022
20002801	CARNEGIE MELLON UNIVERSITY		3		214,000.00		11012017
20003001	CASE WESTERN RESERVE UNIVERSIT		3		535,000.00		4012016
20003901	COLLEGE OF CHARLESTON		3		254,000.00		7012016
20004001	COLLEGE OF ST. THOMAS		3		260,000.00		4012017
20004401	R.I. JR. COLLEGE		3		146,000.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		53,888.68		11012020
20010801	LONG ISLAND UNIVERSITY		3		170,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		390,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		125,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		44,800.00		12012019
20013301	MORRIS COLLEGE - BONDS 1983		3		155,000.00		11012013
20013501	NEW ENGLAND COLLEGE		3.625		52,999.99		10012013
20013502	NEW ENGLAND COLLEGE		3		415,000.00		4012019
20014401	OLD DOMINION UNIVERSITY		3		174,999.99		6012013
20016401	CALIFORNIA STATE UNIVERSITY		3		210,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		435,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		552,923.87		11012021
20018001	ST.EDWARDS UNIVERSITY		3.625		16,000.00		4012013
20018701	FINLANDIA UNIVERSITY		3.5		1,653,821.81		8062014
20018901	SWARTHMORE COLLEGE		3		22,223.61		11012013
20019201	TEMPLE UNIVERSITY		3.375		93,000.00		11012014
20019502	TEXAS TECH UNIVERSITY		3.625		63,000.00		3012013
20020001	UNIVERSITY OF ALABAMA		3		866,000.00		5012021

Berkadia Commercial Mortgage

College and University Loan Trust I

Trial Balance

For the Quarter Ended September 30, 2012

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20021301	UNIVERSITY OF MONTEVALLO		3		144,000.00		5012023
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		3		33,000.00		1012013
20022601	UNIVERSITY OF STEUBENVILLE		3.375		27,000.00		4012012
20022602	UNIVERSITY OF STEUBENVILLE		3		109,000.00		4012017
20022701	UNIVERSITY OF VERMONT		3		1,227,000.00		10012019
					9,775,933.80

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

For the Quarter Ended September 30, 2012

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20004001	COLLEGE OF ST.THOMAS		10/1/2010		81,175.00		260,000.00
20021401	UNIV.OF NEBRASKA/ AG MENS CLUB		1/1/2011		23,500.00		33,000.00
20021301	UNIVERSITY OF MONTEVALLO		11/1/2011		14,320.00		144,000.00
20001301	AUGSBURG COLLEGE ACCT# AUGS466ADSU		4/1/2012		97,050.00		106,800.00
20022601	UNIVERSITY OF STEUBENVILLE		4/1/2012		27,455.63		27,000.00
TOTAL					243,500.63		570,800.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

For the Quarter Ended September 30, 2012

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for January 2012

Date Received	Date Due		Loan Number		Borrower Name		Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120104		12302011		20002401		BOSTON UNIVERITY										18,276.92		7,575.84		—			25,852.76
20120104		0		20002401		BOSTON UNIVERITY										—		—		274.16			274.16
System Credits 1/4																										26,126.92
System Debits 1/4																										—
Bank Credit 1/4
Bank Debit 1/4 (funds movement adj)
Trustee Wire 1/4
20120109		1072012		20018701		FINLANDIA UNIVERSITY		8,846.19		5,229.33		14,075.52		1,735,075.80		8,846.19		5,229.33		—			14,075.52
System Credits 1/9																										14,075.52
System Debits 1/9																										—
Bank Credit 1/5																													51,979.68
Bank Debit 1/5
Bank Debit 1/5 (funds movement adj)																																	25,852.76
Trustee Wire 1/5																															26,126.92
20120110		1012012		20003901		COLLEGE OF CHARLESTON		—		4,725.00		4,725.00		315,000.00		—		4,725.00		—			4,725.00
System Credits 1/10																										4,725.00
System Debits 1/10																										—
Bank Credit 1/10																													28,151.04
Bank Debit 1/10 (funds movement adj)																																	14,075.52
Bank Debit 1/10 (service fees)																																	245.05
Trustee Wire 1/10																															13,830.47
20120112		0		20019101		TAYLOR UNIVERISTY										—		—		59,999.99			59,999.99
System Credits 1/12																										59,999.99
System Debits 1/12																										—
Bank Credit 1/11																													9,450.00
Bank Debit 1/11 (funds movement adj)
Bank Debit 1/11 (funds movement adj)																																	4,725.00
Trustee Wire 1/11																															4,725.00
20120113		12302011		20002401		BOSTON UNIVERSITY										274.16		—		—			274.16
20120113		0		20002401		BOSTON UNIVERSITY										—		—		(274.16	)		(274.16	)
20120113		0		20002401		BOSTON UNIVERSITY										—		—		—			—
System Credits 1/13																										274.16
System Debits 1/13																										(274.16	)
Bank Credit 1/13																													59,999.99
Bank Debit 1/13 (funds movement adj)
Trustee Wire 1/13																															59,999.99
20120117		0		20019101		TAYLOR UNIVERISTY										—		—		900.00			900.00
20120117		0		20019101		TAYLOR UNIVERISTY										—		—		—			—
20120117		0		20019101		TAYLOR UNIVERISTY										—		—		(60,899.99	)		(60,899.99	)
20120117		0		20019101		TAYLOR UNIVERISTY										60,000.00		900.00		—			60,900.00
System Credits 1/17																										61,800.00
System Debits 1/17																										(60,899.99	)
Bank Credit 1/17																													548.32
Bank Debit 1/17 (funds movement adj)																																	274.16
Bank Debit 1/17 (payment reversal)																																	274.16
Trustee Wire 1/17
																							—
																							—
System Credits 1/18																										—
System Debits 1/18																										—
Bank Credit 1/18																													122,700.00
Bank Debit 1/18
Bank Debit 1/18 (funds movement adj)																																	60,900.00
Bank Debit 1/18 (payment reversal)																																	60,899.99
Trustee Wire 1/18																															900.01
						TOTALS:		8,846.19		9,954.33		18,800.52		2,050,075.80		87,397.27		18,430.17		—			105,827.44			105,827.44			272,829.03		105,582.39		167,246.64
Loans Due in Current Period and Paid in Prior Period:
						TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		1012012		20021401		U OF NEBRASKA		5,000.00		330.00		5,330.00		22,000.00
						TOTALS:		5,000.00		330.00		5,330.00		22,000.00
						GRAND TOTAL:		13,846.19		10,284.33		24,130.52		2,072,075.80

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

January-12

Total System Credits @ 1/31		105,827.44
Total Bank Credits @ 1/31		272,829.03
	in transit
01/05/12	funds movement adjustment	(25,852.76	)
01/10/12	funds movement adjustment	(14,075.52	)
01/11/12	funds movement adjustment	(4,725.00	)
01/17/12	funds movement adjustment	(274.16	)
01/17/12	payment reversal	(274.16	)
01/18/12	funds movement adjustment	(60,900.00	)
01/18/12	payment reversal	(60,899.99	)
	Direct to Lender posting
	Direct to Lender posting
Adjusted Bank Credits:		105,827.44
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

January-12

Total Bank Credits @ 1/31		272,829.03
Total Debits to Trustee @ 1/31		105,582.39
01/10/12	Service Fee	245.05
01/05/12	funds movement adjustment	25,852.76
01/10/12	funds movement adjustment	14,075.52
01/11/12	funds movement adjustment	4,725.00
01/17/12	funds movement adjustment	274.16
01/17/12	payment reversal	274.16
01/18/12	funds movement adjustment	60,900.00
01/18/12	payment reversal	60,899.99
Adjusted Debits to Trustee		272,829.03
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for February 2012

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120207		2072012		20018701	FINLANDIA UNIVERSITY		8,872.86		5,202.66		14,075.52		1,726,229.61		8,872.86		5,202.66		—		14,075.52
																					—
System Credits 2/7																							14,075.52
System Debits 2/7																							—
Bank Credit 2/7
Bank Debit 2/7 (funds movement adj)
Trustee Wire 2/7
																					—
System Credits 2/8																							—
System Debits 2/8																							—
Bank Credit 2/8																									28,151.04
Bank Debit 2/8 (service and inspection fees)																													1,131.54
Bank Debit 2/8 (funds movement adj)																													14,075.52
Trustee Wire 2/8																											12,943.98
					TOTALS:		8,872.86		5,202.66		14,075.52		1,726,229.61		8,872.86		5,202.66		—		14,075.52		14,075.52		28,151.04		12,943.98		15,207.06
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		8,872.86		5,202.66		14,075.52		1,726,229.61

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

February-12

Total System Credits @ 2/29		14,075.52
Total Bank Credits @ 2/29		28,151.04
	in transit
02/08/12	funds movement adjustment	(14,075.52	)
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
	funds movement adjustment
	payment reversal
	Direct to Lender posting
	Direct to Lender posting
Adjusted Bank Credits:		14,075.52
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

February-12

Total Bank Credits @ 2/29		28,151.04
Total Debits to Trustee @ 2/29		12,943.98
02/08/12	Service Fee	1,131.54
02/08/12	funds movement adjustment	14,075.52
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
	funds movement adjustment
	payment reversal
Adjusted Debits to Trustee		28,151.04
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for March 2012

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120301		3012012		20019502	TEXAS TECH. UNIVERSITY		60,000.00		2,229.38		62,229.38		123,000.00		60,000.00		2,229.38		—		62,229.38
20120301		3012012		20019504	TEXAS TECH. UNIVERSITY		355,000.00		5,990.63		360,990.63		355,000.00		—		—		—		—
20120301		0		20019504	TEXAS TECH. UNIVERSITY										355,000.00		5,990.63		—		360,990.63
System Credits 3/1																							423,220.01
System Debits 3/1																							—
Bank Credit 3/1
Bank Debit 3/1 (funds movement adj)
Trustee Wire 3/1
20120307		3072012		20018701	FINLANDIA UNIVERSITY		9,233.53		4,841.99		14,075.52		1,717,356.75		9,233.53		4,841.99		—		14,075.52
System Credits 3/7																							14,075.52
System Debits 3/7																							—
Bank Credit 3/2																									846,440.02
Bank Debit 3/2 (service and inspection fees)
Bank Debit 3/2 (funds movement adj)																													423,220.01
Trustee Wire 3/2																											423,220.01
																					—
System Credits 3/8																							—
System Debits 3/8																							—
Bank Credit 3/8																									28,151.04
Bank Debit 3/8 (funds movement adj)																													14,075.52
Bank Debit 3/8 (service fees)
Trustee Wire 3/8																											14,075.52
					TOTALS:		424,233.53		13,062.00		437,295.53		2,195,356.75		424,233.53		13,062.00		—		437,295.53		437,295.53		874,591.06		437,295.53		437,295.53
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		424,233.53		13,062.00		437,295.53		2,195,356.75

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

March-12

Total System Credits @ 3/31		437,295.53
Total Bank Credits @ 3/31		874,591.06
	in transit
03/02/12	funds movement adjustment	(423,220.01	)
03/08/12	funds movement adjustment	(14,075.52	)
	funds movement adjustment
	funds movement adjustment
	payment reversal
	funds movement adjustment
	payment reversal
	Direct to Lender posting
	Direct to Lender posting
Adjusted Bank Credits:		437,295.53
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

March-12

Total Bank Credits @ 3/31		874,591.06
Total Debits to Trustee @ 3/31		437,295.53
	Service Fee
03/02/12	funds movement adjustment	423,220.01
03/08/12	funds movement adjustment	14,075.52
	funds movement adjustment
	funds movement adjustment
	payment reversal
	funds movement adjustment
	payment reversal
Adjusted Debits to Trustee		874,591.06
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for April 2012

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120402		4012012		20000101	ALBION COLLEGE		—		5,700.00		5,700.00		380,000.00		—		5,700.00		—			5,700.00
20120402		0		20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850										—		—		17,218.75			17,218.75
20120402		4012012		20012101	MIDDLEBURY COLLEGE		30,000.00		6,300.00		36,300.00		420,000.00		30,000.00		6,300.00		—			36,300.00
20120402		4012012		20013501	NEW ENGLAND COLLEGE		—		960.62		960.62		52,999.99		—		960.62		—			960.62
20120402		0		20013501	NEW ENGLAND COLLEGE										—		—		0.01			0.01
20120402		4012012		20013502	NEW ENGLAND COLLEGE		50,000.00		6,975.00		56,975.00		465,000.00		50,000.00		6,975.00		—			56,975.00
20120402		4012012		20018001	ST.EDWARDS UNIVERSITY		17,000.00		598.13		17,598.13		33,000.00		17,000.00		598.13		—			17,598.13
20120402		4012012		20022602	UNIVERSITY OF STEUBENVILLE		20,000.00		1,935.00		21,935.00		129,000.00		20,000.00		1,935.00		—			21,935.00
System Credits 4/2																									156,687.51
System Debits 4/2																									—
Bank Credit 4/2
Bank Credit 4/2
Bank Debit 4/2 (funds movement adj)
Trustee Wire 4/2
20120403		4012012		20003001	CASE WESTERN RESERVE UNIVERSIT		130,000.00		9,975.00		139,975.00		665,000.00		130,000.00		9,975.00		—			139,975.00
20120403		0		20022601	UNIVERSITY OF STEUBENVILLE										—		—		455.63			455.63
System Credits 04/03																									140,430.63
System Debits 04/03																									—
Bank Credit 04/03																												296,156.26
Bank Debit 04/04 (service fees)																																79.12
Bank Debit 04/03 (funds movement adj)																																139,468.75
Trustee Wire 04/03																														156,608.39
20120404		0		20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850										—		—		(17,218.75	)		(17,218.75	)
20120404		4012012		20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		45,000.00		4,620.00		49,620.00		308,000.00		45,000.00		4,620.00		—			49,620.00
																						—
System Credits 4/4																									49,620.00
System Debits 4/4																									(17,218.75	)
Bank Credit 4/4																												280,405.63
Bank Debit 4/4 (funds movement adj)																																139,975.00
Bank Debit 4/4
Trustee Wire 4/4																														140,430.63
20120409		4012012		20004401	R.I. JR. COLLEGE		10,000.00		2,340.00		12,340.00		156,000.00		10,000.00		2,340.00		—			12,340.00
20120409		4012012		20012901	MONTEREY PENINSULA JR. COLLEGE		—		1,875.00		1,875.00		125,000.00		—		1,875.00		—			1,875.00
20120409		4072012		20018701	FINLANDIA UNIVERSITY		8,927.43		5,148.09		14,075.52		1,708,123.22		8,927.43		5,148.09		—			14,075.52
System Credits 4/09																									28,290.52
System Debits 4/09																									—
Bank Credit 4/05																												99,240.00
Bank Debit 04/05 (payment reversal)																																17,218.75
Bank Debit 04/05 (funds movement adj)																																49,620.00
Trustee Wire 04/05																														32,401.25
20120423		5012012		20002801	CARNEGIE MELLON UNIVERSITY										18,000.00		3,480.00		—			21,480.00
																						—
																						—
System Credits 4/23																									21,480.00
System Debits 4/23																									—
Bank Credit 4/10																												56,581.04
Bank Debit 4/10 (funds movement adj)																																28,290.52
Trustee Wire 4/10																														28,290.52
20120430		5012012		20008301	HARCUM COLLEGE										—		3,000.00		—			3,000.00
20120430		5012012		20016601	SARAH LAWRENCE COLLEGE										26,587.08		8,692.66		—			35,279.74
20120430		0		20020001	UNIVERSITY OF ALABAMA										—		—		130,345.00			130,345.00
																						—
																						—
System Credits 4/30																									168,624.74
System Debits 4/30																									—
Bank Credit 4/24																												42,960.00
Bank Debit 4/24 (funds movement adj)																																21,480.00
Bank Debit 4/24 (service fee)																																210.17
Trustee Wire 4/24																														21,269.83
																						—
					TOTALS:		310,927.43		46,426.84		357,354.27		4,442,123.21		355,514.51		61,599.50		130,800.64			547,914.65			547,914.65			775,342.93		379,000.62		396,342.31
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		4012012		20001301	AUGSBERG COLL		90,000.00		7,050.00		97,050.00		470,000.00
		4012012		20004001	COLL.OF ST. T		35,000.00		3,375.00		38,375.00		225,000.00
		4012012		20022701	UNIV OF VERMO		73,000.00		19,500.00		92,500.00		1,300,000.00
		4012012		20022601	UNIV.OF STEUB		27,000.00		455.63		27,455.63		27,000.00
					TOTALS:		225,000.00		30,380.63		255,380.63		2,022,000.00
					GRAND TOTAL:		535,927.43		76,807.47		612,734.90		6,464,123.21

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

April-12

Total System Credits @ 4/30		547,914.65
Total Bank Credits @ 4/30		775,342.93
	in transit
04/03/12	funds movement adjustment	(139,468.75	)
04/04/12	funds movement adjustment	(139,975.00	)
04/05/12	payment reversal	(17,218.75	)
04/05/12	funds movement adjustment	(49,620.00	)
04/10/12	payment reversal	(28,290.52	)
04/24/12	funds movement adjustment	(21,480.00	)
	Direct to Lender posting
	Direct to Lender posting
04/30/12	in transit	168,624.74
Adjusted Bank Credits:		547,914.65
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

April-12

Total Bank Credits @ 4/30		775,342.93
Total Debits to Trustee @ 4/30		379,000.62
	Service Fee	289.29
04/03/12	funds movement adjustment	139,468.75
04/04/12	funds movement adjustment	139,975.00
04/05/12	payment reversal	17,218.75
04/05/12	funds movement adjustment	49,620.00
04/10/12	payment reversal	28,290.52
04/24/12	funds movement adjustment	21,480.00
Adjusted Debits to Trustee		775,342.93
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for May 2012

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120501		5012012		20006502	FAIRLEIGH DICKINSON UNIVERSITY		2765.01		849.81		3,614.82		56,653.69		2,765.01		849.81		—			3,614.82
20120501		5012012		20013301	MORRIS COLLEGE— BONDS 1983		0		2,325.00		2,325.00		155,000.00		—		2,325.00		—			2,325.00
20120501		5012012		20016401	CALIFORNIA STATE UNIVERSITY		—		3,150.00		3,150.00		210,000.00		—		3,150.00		—			3,150.00
20120501		5012012		20016501	CALIFORNIA STATE UNIVERSITY		—		6,525.00		6,525.00		435,000.00		—		6,525.00		—			6,525.00
20120501		5012012		20019201	TEMPLE UNIVERSITY		—		1,569.38		1,569.38		93,000.00		—		1,569.38		—			1,569.38
20120501		0		20020001	UNIVERSITY OF ALABAMA										—		—		(130,345.00	)		(130,345.00	)
20120501		11012010		20020001	UNIVERSITY OF ALABAMA										—		15,540.00		—			15,540.00
20120501		5012011		20020001	UNIVERSITY OF ALABAMA										85,000.00		—		—			85,000.00
20120501		5012011		20020001	UNIVERSITY OF ALABAMA										—		15,540.00		—			15,540.00
20120501		11012011		20020001	UNIVERSITY OF ALABAMA										—		14,265.00		—			14,265.00
20120501		0		20020001	UNIVERSITY OF ALABAMA										—		—		2,900.00			2,900.00
20120501		0		20020001	UNIVERSITY OF ALABAMA										—		—		99,265.00			99,265.00
20120501		0		20021301	UNIVERSITY OF MONTEVALLO										—		—		8,755.20			8,755.20
20120501		5012012		20023501	McDANIEL COLLEGE		—		6,750.00		6,750.00		450,000.00		—		—		—			—
20120501		0		20023501	McDANIEL COLLEGE										450,000.00		6,750.00		—			456,750.00
System Credits 5/1																									715,199.40
System Debits 5/1																									(130,345.00	)
Bank Credit 5/1																												206,904.48
Bank Credit 5/1 (inspection fees)																																135.00
Bank Debit 5/1 (funds movement adj)																																38,279.74
Trustee Wire 5/1																														168,489.74
20120502		5012012		20001201	ATLANTIC UNION COLLEGE		4,190.58		1,799.86		5,990.44		119,990.60		4,190.58		1,799.86		—			5,990.44
20120502		0		20020001	UNIVERSITY OF ALABAMA										—		—		(99,265.00	)		(99,265.00	)
20120502		5012012		20020001	UNIVERSITY OF ALABAMA		85,000.00		14,265.00		99,265.00		951,000.00		85,000.00		14,265.00		—			99,265.00
System Credits 05/02																									105,255.44
System Debits 05/02																									(99,265.00	)
Bank Credit 05/02																												1,319,478.60
Bank Debit 05/02 (payment reversal)																																130,345.00
Bank Debit 05/02 (funds movement adj)																																604,279.20
Trustee Wire 05/02																														584,854.40
20120503		0		20020001	UNIVERSITY OF ALABAMA										—		—		(2,900.00	)		(2,900.00	)
System Credits 5/3																									—
System Debits 5/3																									(2,900.00	)
Bank Credit 5/3																												210,510.88
Bank Debit 5/3 (payment reversal)																																99,265.00
Bank Debit 5/3 (funds movement adj)																																105,255.44
Trustee Wire 5/3																														5,990.44
20120507		5072012		20018701	FINLANDIA UNIVERSITY		9,119.53		4,955.99		14,075.52		1,699,195.79		9,119.53		4,955.99		—			14,075.52
System Credits 5/07																									14,075.52
System Debits 5/07																									—
Bank Credit 5/04 (Overdraft Funding)																												2,900.00
Bank Debit 5/04 (payment reversal)																																2,900.00
Bank Debit 5/04 (funds movement adj)
Trustee Wire 5/04																														—
20120508		5012012		20023501	McDANIEL COLLEGE												—		—			—
20120508		4012012		20022701	UNIVERSITY OF VERMONT										73,000.00		19,500.00		—			92,500.00
System Credits 5/08																									92,500.00
System Debits 5/08																									—
Bank Credit 5/08																												28,151.04
Bank Debit 5/08 (funds movement adj)																																14,075.52
Bank Debit 5/08 (Overdraft repay)																																2,900.00
Trustee Wire 5/08																														11,175.52
20120514		5012012		20018901	SWARTHMORE COLLEGE		5,352.22		413.64		5,765.86		27,575.83		5,352.22		413.64		—			5,765.86
System Credits 05/14																									5,765.86
System Debits 05/14																									—
Bank Credit 05/09																												—
Bank Debit 05/09 (funds movement adj)																																—
Bank Debit 5/09 (funds movement adj)																																—
Trustee Wire 05/09																														—
20120518		10012012		20013501	NEW ENGLAND COLLEGE										—		0.01		—			0.01
20120518		0		20013501	NEW ENGLAND COLLEGE										—		—		(0.01	)		(0.01	)
20120518		0		20013501	NEW ENGLAND COLLEGE										—		—		—			—
System Credits 5/18																									0.01
System Debits 5/18																									(0.01	)
Bank Credit 5/15																												11,531.72
Bank Debit 5/15 (funds movement adj)																																5,765.86
Bank Debit 5/15 (service fee)
Trustee Wire 5/15																														5,765.86
20120531		6012012		20013001	MONTREAT- ANDERSON COLLEGE										2,800.00		714.00		—			3,514.00
System Credits 5/31																									3,514.00
System Debits 05/31																									—
Bank Credit 05/21																												0.02
Bank Debit 05/21 (payment reversal)																																0.01
Bank Debit 05/21 (funds movement adj)																																0.01
Trustee Wire 05/21																														0.00
					TOTALS:		106,427.34		42,603.68		149,031.02		4,197,415.91		717,227.34		108,162.69		(121,589.81	)		703,800.22			703,800.22			1,779,476.74		776,275.96		1,003,200.78
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		5012012		20002801	CARNEGIE-MELL		18,000.00		3,480.00		21,480.00		232,000.00
		5012012		20021301	UNIV OF MONTE		10,000.00		2,160.00		12,160.00		144,000.00
		5012012		20016601	SARAH LAWRENC		26,587.08		8,692.66		35,279.74		579,510.95
		5012012		20008301	HARCUM JR COL		—		3,000.00		3,000.00		200,000.00
					TOTALS:		54,587.08		17,332.66		71,919.74		1,155,510.95
					GRAND TOTAL:		161,014.42		59,936.34		220,950.76		5,352,926.86

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

May-12

Total System Credits @ 5/31		703,800.22
Total Bank Credits @ 5/31		1,779,476.74
04/30/12	in transit	(168,624.74	)
05/01/12	funds movement adjustment	(38,279.74	)
05/02/12	funds movement adjustment	(604,279.20	)
05/02/12	Funds Reversal	(130,345.00	)
05/03/12	Funds Reversal	(99,265.00	)
05/03/12	funds movement adjustment	(105,255.44	)
05/07/12	funds movement adjustment	(2,900.00	)
05/08/12	funds movement adjustment	(14,075.52	)
05/09/12	funds movement adjustment (Funds withheld to repay OD)	(2,900.00	)
05/15/12	funds movement adjustment	(5,765.86	)
05/21/12	funds movement adjustment	(0.01	)
05/21/12	payment reversal	(0.01	)
05/08/12	Direct to Lender posting	92,500.00
05/31/12	in transit	3,514.00
Adjusted Bank Credits:		703,800.22
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

May-12

Total Bank Credits @ 05/31		1,779,476.74
Total Debits to Trustee @ 05/31		776,275.96
	Service Fee
05/01/12	Inspection Fees	135.00
05/01/12	funds movement adjustment	38,279.74
05/02/12	funds movement adjustment	604,279.20
05/02/12	Funds Reversal	130,345.00
05/03/12	Funds Reversal	99,265.00
05/03/12	funds movement adjustment	105,255.44
05/07/12	funds movement adjustment	2,900.00
05/08/12	funds movement adjustment	14,075.52
05/09/12	funds movement adjustment (Funds withheld to repay OD)	2,900.00
05/15/12	funds movement adjustment	5,765.86
05/21/12	funds movement adjustment	0.01
05/21/12	payment reversal	0.01
Adjusted Debits to Trustee		1,779,476.74
		—

Berkadia Commercial Mortgage
College and University Loan Trust I																							DTL
Remittance Report for June 2012
Date Received	Date Due		Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120601		6012012	20010801	LONG ISLAND UNIVERSITY		40,000.00		3,150.00		43,150.00		210,000.00		40,000.00		3,150.00		—		43,150.00
20120601		6012012	20014401	OLD DOMINION UNIVERSITY		165,000.00		5,100.00		170,100.00		339,999.99		165,000.00		5,100.00		—		170,100.00
System Credits 6/1																						213,250.00
System Debits 6/1																						—
Bank Credit 6/1
Bank Credit 6/1 (service fees)
Bank Debit 6/1 (funds movement adj)
Trustee Wire 6/1																										2,683.84
20120607		6072012	20018701	FINLANDIA UNIVERSITY		8,981.82		5,093.70		14,075.52		1,690,076.26		8,981.82		5,093.70		—		14,075.52
System Credits 6/7																						14,075.52
System Debits 6/7																						—
Bank Credit 6/4																								433,563.00
Bank Debit 6/4 (service fees)																												830.16
Bank Debit 6/4 (funds movement adj)																												216,799.00
Trustee Wire 6/4																										213,250.00
20120629		6302012	20002401	BOSTON UNIVERSITY		18,829.35		7,297.57		26,126.92		486,505.18		18,829.35		7,297.57		—		26,126.92
System Credits 6/29																						26,126.92
System Debits 6/29																						—
Bank Credit 6/8																								28,151.04
Bank Debit 6/8
Bank Debit 6/8 (funds movement adj)																												14,075.52
Trustee Wire 6/8																										14,075.52
				TOTALS:		232,811.17		20,641.27		253,452.44		2,726,581.43		232,811.17		20,641.27		—		253,452.44		253,452.44		461,714.04		230,009.36		231,704.68
Loans Due in Current Period and Paid in Prior Period:
		6012012	20013001	MONTREAT-ANDE		2,800.00		714.00		3,514.00		47,600.00
				TOTALS:		2,800.00		714.00		3,514.00		47,600.00
Loans Due in Current Period Not Yet Paid:
				TOTALS:		—		—		—		—
				GRAND TOTAL:		235,611.17		21,355.27		256,966.44		2,774,181.43

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

June-12

Total System Credits @ 6/30		253,452.44
Total Bank Credits @ 6/30		461,714.04
05/31/12	in transit	(3,514.00	)
06/04/12	funds movement adjustment	(216,799.00	)
06/08/12	funds movement adjustment	(14,075.52	)
	Funds Reversal
	Funds Reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
	Direct to Lender posting
06/29/12	in transit	26,126.92
Adjusted Bank Credits:		253,452.44
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

June-12

Total Bank Credits @ 6/30		461,714.04
Total Debits to Trustee @ 6/30		230,009.36
06/04/12	Service Fee	830.16
	Inspection Fees
06/04/12	funds movement adjustment	216,799.00
06/08/12	funds movement adjustment	14,075.52
	Funds Reversal
	Funds Reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment (Funds withheld to repay OD)
	funds movement adjustment
	funds movement adjustment
	payment reversal
Adjusted Debits to Trustee		461,714.04
		0.00

Berkadia Commercial Mortgage
College and University Loan Trust I																						DTL
Remittance Report for July 2012
Date Received	Date Due		Loan Number	Borrower Name		Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120702		7012012	20003901		COLLEGE OF CHARLESTON		61,000.00		4,725.00		65,725.00		315,000.00		61,000.00		4,725.00		—		65,725.00
System Credits 7/2																							65,725.00
System Debits 7/2																							—
Bank Credit 7/2																									52,253.84
Bank Debit 7/2 (service fee)																													181.24
Bank Debit 7/2 (funds movement adj)																													26,126.92
Trustee Wire 7/2																											25,945.68
20120709		7072012	20018701		FINLANDIA UNIVERSITY		9,172.33		4,903.19		14,075.52		1,681,094.44		9,172.33		4,903.19		—		14,075.52
System Credits 7/9																							14,075.52
System Debits 7/9																							—
Bank Credit 7/3																									131,450.00
Bank Debit 7/3
Bank Debit 7/3 (funds movement adj)																													65,725.00
Trustee Wire 7/3																											65,725.00
System Credits 7/10																							—
System Debits 7/10																							—
Bank Credit 7/10																									28,151.04
Bank Debit 7/10 (service fees)																													2,250.00
Bank Debit 7/10 (funds movement adj)																													14,075.52
Trustee Wire 7/10																											11,825.52
					TOTALS:		70,172.33		9,628.19		79,800.52		1,996,094.44		70,172.33		9,628.19		—		79,800.52		79,800.52		211,854.88		103,496.20		108,358.68
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		7012012	20021401		U OF NEBRASKA		6,000.00		255.00		6,255.00		17,000.00
					TOTALS:		6,000.00		255.00		6,255.00		17,000.00
					GRAND TOTAL:		76,172.33		9,883.19		86,055.52		2,013,094.44

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

July-12

Total System Credits @ 7/31		79,800.52
Total Bank Credits @ 7/31		211,854.88
06/29/12	in transit	(26,126.92	)
07/02/12	funds movement adjustment	(26,126.92	)
07/03/12	funds movement adjustment	(65,725.00	)
07/10/12	funds movement adjustment	(14,075.52	)
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		79,800.52
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

July-12

Total Bank Credits @ 7/31		211,854.88
Total Debits to Trustee @ 7/31		103,496.20
07/02/12	Service Fee	181.24
07/10/12	Service Fee	2,250.00
	Inspection Fees
07/02/12	funds movement adjustment	26,126.92
07/03/12	funds movement adjustment	65,725.00
07/10/12	funds movement adjustment	14,075.52
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment (Funds withheld to repay OD)
	funds movement adjustment
	funds movement adjustment
	payment reversal
Adjusted Debits to Trustee		211,854.88
		(0.00	)

Berkadia Commercial Mortgage
College and University Loan Trust I																								DTL
Remittance Report for August 2012
Date Received	Date Due		Loan Number	Borrower Name		Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20120807		8072012	20018701		FINLANDIA UNIVERSITY		9,036.53		5,038.99		14,075.52		1,671,922.11		9,036.53		5,038.99		—		14,075.52
System Credits 8/7																							14,075.52
System Debits 8/7																							—
Bank Credit 8/7
Bank Debit 8/7 (service fee)
Bank Debit 8/7 (funds movement adj)
Trustee Wire 8/7
System Credits 8/8																							—
System Debits 8/8																							—
Bank Credit 8/8																									28,151.04
Bank Debit 8/8 (inspection fee)																													160.00
Bank Debit 8/8 (funds movement adj)																													14,075.52
Trustee Wire 8/8																											13,915.52
					TOTALS:		9,036.53		5,038.99		14,075.52		1,671,922.11		9,036.53		5,038.99		—		14,075.52		14,075.52		28,151.04		13,915.52		14,235.52
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		9,036.53		5,038.99		14,075.52		1,671,922.11

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

August-12

Total System Credits @ 8/31		14,075.52
Total Bank Credits @ 8/31		28,151.04
	in transit
08/08/12	funds movement adjustment	(14,075.52	)
	funds movement adjustment
	funds movement adjustment
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		14,075.52
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

August-12

Total Bank Credits @ 8/31		28,151.04
Total Debits to Trustee @ 8/31		13,915.52
	Service Fee
	Service Fee
08/08/12	Inspection Fees	160.00
08/08/12	funds movement adjustment	14,075.52
	funds movement adjustment
	funds movement adjustment
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment (Funds withheld to repay OD)
	funds movement adjustment
	funds movement adjustment
	payment reversal
Adjusted Debits to Trustee		28,151.04
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for September 2012 DTL

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other  Wires
20120905		9012012		20019502	TEXAS TECH UNIVERSITY		0.00		1,141.88		1,141.88		63,000.00		—		1,141.88		—		1,141.88
System Credits 9/5																							1,141.88
System Debits 9/5																							—
Bank Credit 9/5
Bank Debit 9/5 (service fee)
Bank Debit 9/5 (funds movement adj)
Trustee Wire 9/5
20120907		9072012		20018701	FINLANDIA UNIVERSITY		9,063.77		5,011.75		14,075.52		1,662,885.58		9,063.77		5,011.75		—		14,075.52
System Credits 9/7																							14,075.52
System Debits 9/7																							—
Bank Credit 9/6																									2,283.76
Bank Debit 9/6 (service fee)																													101.80
Bank Debit 9/6 (funds movement adj)																													1,141.88
Trustee Wire 9/6																											1,040.08
20120920		0		20008301	HARCUM COLLEGE										200,000.00		3,000.00		—		203,000.00
System Credits 9/20																							203,000.00
System Debits 9/20																							—
Bank Credit 9/10																									28,151.04
Bank Debit 9/10
Bank Debit 9/10 (funds movement adj)																													14,075.52
Trustee Wire 9/10																											14,075.52
System Credits 9/21																							—
System Debits 9/21																							—
Bank Credit 9/21																									406,000.00
Bank Debit 9/21
Bank Debit 9/21 (funds movement adj)																													203,000.00
Trustee Wire 9/21																											203,000.00
					TOTALS:		9,063.77		6,153.63		15,217.40		1,725,885.58		209,063.77		9,153.63		—		218,217.40		218,217.40		436,434.80		218,115.60		218,319.20
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		9,063.77		6,153.63		15,217.40		1,725,885.58

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

September-12

Total System Credits @ 9/30		218,217.40
Total Bank Credits @ 9/30		436,434.80
	in transit
09/06/12	funds movement adjustment	(1,141.88	)
09/10/12	funds movement adjustment	(14,075.52	)
09/21/12	funds movement adjustment	(203,000.00	)
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		218,217.40
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

September-12

Total Bank Credits @ 9/30		436,434.80
Total Debits to Trustee @ 9/30		218,115.60
09/06/12	Service Fee	101.80
	Service Fee
	Inspection Fees
09/06/12	funds movement adjustment	1,141.88
09/10/12	funds movement adjustment	14,075.52
09/21/12	funds movement adjustment	203,000.00
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	payment reversal
Adjusted Debits to Trustee		436,434.80
		—

Berkadia Commercial Mortgage

College and University Loan Trust I DTL

Remittance Report for October 2012

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20121001		10012012		20000101	ALBION COLLEGE		90,000.00		5,700.00		95,700.00		380,000.00		90,000.00		5,700.00		—			95,700.00
20121001		10012012		20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		—		3,945.00		3,945.00		263,000.00		—		3,945.00		—			3,945.00
20121001		0		20004001	COLLEGE OF ST. THOMAS										—		—		190,000.00			190,000.00
20121001		0		20004001	COLLEGE OF ST. THOMAS										—		—		2,850.00			2,850.00
20121001		10012012		20012101	MIDDLEBURY COLLEGE		30,000.00		5,850.00		35,850.00		390,000.00		30,000.00		5,850.00		—			35,850.00
20121001		10012012		20013501	NEW ENGLAND COLLEGE		34,000.00		960.62		34,960.62		52,999.99		34,000.00		960.61		—			34,960.61
20121001		0		20013501	NEW ENGLAND COLLEGE										—		—		0.02			0.02
20121001		10012012		20013502	NEW ENGLAND COLLEGE		—		6,225.00		6,225.00		415,000.00		—		6,225.00		—			6,225.00
20121001		10012012		20018001	ST.EDWARDS UNIVERSITY		—		290.00		290.00		16,000.00		—		290.00		—			290.00
20121001		10012012		20022602	UNIVERSITY OF STEUBENVILLE		—		1,635.00		1,635.00		109,000.00		—		1,635.00		—			1,635.00
System Credits 10/1																									371,455.63
System Debits 10/1																									—
Bank Credit 10/1
Bank Debit 10/1 (service fee)
Bank Debit 10/1 (funds movement adj)
Trustee Wire 10/1
20121002		10012012		20003001	CASE WESTERN RESERVE UNIVERSIT		—		8,025.00		8,025.00		535,000.00		—		8,025.00		—			8,025.00
System Credits 10/2																									8,025.00
System Debits 10/2																									—
Bank Credit 10/2																												550,061.24
Bank Debit 10/2 (service fee).																																170.18
Bank Debit 10/2 (funds movement adj)																																178,605.61
Trustee Wire 10/2																														371,285.45
20121003		0		20013501	NEW ENGLAND COLLEGE										—		—		(0.02	)		(0.02	)
20121003		4012013		20013501	NEW ENGLAND COLLEGE										—		0.02		—			0.02
System Credits 10/3																									0.02
System Debits 10/3																									(0.02	)
Bank Credit 10/3																												16,050.00
Bank Debit 10/3
Bank Debit 10/3 (funds movement adj)																																8,025.00
Trustee Wire 10/3																														8,025.00
20121004		10012012		20012901	MONTEREY PENINSULA JR. COLLEGE		15,000.00		1,875.00		16,875.00		125,000.00		15,000.00		1,875.00		—			16,875.00
System Credits 10/4																									16,875.00
System Debits 10/4																									—
Bank Credit 10/4																												0.04
Bank Debit 10/4 (payment reversal)																																0.02
Bank Debit 10/4 (funds movement adj)																																0.02
Trustee Wire 10/4
20121009		10072012		20018701	FINLANDIA UNIVERSITY		9,251.87		4,823.65		14,075.52		1,653,821.81		9,251.87		4,823.65		—			14,075.52
20121009		10012012		20022701	UNIVERSITY OF VERMONT		74,000.00		18,405.00		92,405.00		1,227,000.00		74,000.00		18,405.00		—			92,405.00
System Credits 10/9																									106,480.52
System Debits 10/9																									—
Bank Credit 10/5																												33,750.00
Bank Debit 10/5 (funds movement adj)
Bank Debit 10/5 (funds movement adj)																																16,875.00
Trustee Wire 10/5																														16,875.00
20121010		10012012		20004401	R.I. JR. COLLEGE		12,500.00		2,190.00		14,690.00		146,000.00		12,500.00		2,190.00		—			14,690.00
System Credits 10/10																									14,690.00
System Debits 10/10																									—
Bank Credit 10/10																												28,151.04
Bank Debit 10/10
Bank Debit 10/10 (funds movement adj)																																14,075.52
Trustee Wire 10/10																														14,075.52
20121011		0		20022601	UNIVERSITY OF STEUBENVILLE										—		—		27,000.00			27,000.00
System Credits 10/11																									27,000.00
System Debits 10/11																									—
Bank Credit 10/11																												29,380.00
Bank Debit 10/11 (funds movement adj)																																14,690.00
Bank Debit 10/11
Trustee Wire 10/11																														14,690.00
20121012		0		20022601	UNIVERSITY OF STEUBENVILLE										—		—		(27,000.00	)		(27,000.00	)
20121012		0		20022601	UNIVERSITY OF STEUBENVILLE										—		—		(455.63	)		(455.63	)
20121012		0		20022601	UNIVERSITY OF STEUBENVILLE		—		455.63		455.63		—		27,000.00		455.63		—			27,455.63
System Credits 10/12																									27,455.63
System Debits 10/12																									(27,455.63	)
Bank Credit 10/12																												27,000.00
Bank Debit 10/12 (payment reversal)
Bank Debit 10/12 (funds movement adj)
Trustee Wire 10/12																														27,000.00
20121018		11012012		20002801	CARNEGIE MELLON UNIVERSITY										17,000.00		3,210.00		—			20,210.00
System Credits 10/18																									20,210.00
System Debits 10/18																									—
Bank Credit 10/15																												54,911.26
Bank Debit 10/15 (payment reversal)																																27,455.63
Bank Debit 10/15 (funds movement adj)																																27,455.63
Trustee Wire 10/15
20121022		11012012		20018901	SWARTHMORE COLLEGE										5,432.51		333.35		—			5,765.86
System Credits 10/22																									5,765.86
System Debits 10/22																									—
Bank Credit 10/19																												40,420.00
Bank Debit 10/19 (funds movement adj)																																20,210.00
Bank Debit 10/19
Trustee Wire 10/19																														20,210.00
20121024		11012012		20016601	SARAH LAWRENCE COLLEGE										26,985.88		8,293.86		—			35,279.74
System Credits 10/24																									35,279.74
System Debits 10/24																									—
Bank Credit 10/23																												11,531.72
Bank Debit 10/23 (funds movement adj)
Bank Debit 10/23 (funds movement adj)																																5,765.86
Trustee Wire 10/23																														5,765.86
20121030		0		20004001	COLLEGE OF ST. THOMAS										—		—		—			—
20121030		0		20004001	COLLEGE OF ST. THOMAS										—		—		(192,850.00	)		(192,850.00	)
20121030		10012010		20004001	COLLEGE OF ST. THOMAS										—		525.00		—			525.00
20121030		4012011		20004001	COLLEGE OF ST. THOMAS										35,000.00		—		—			35,000.00
20121030		4012011		20004001	COLLEGE OF ST. THOMAS										—		3,900.00		—			3,900.00
20121030		10012011		20004001	COLLEGE OF ST. THOMAS										—		3,375.00		—			3,375.00
20121030		4012012		20004001	COLLEGE OF ST. THOMAS										35,000.00		—		—			35,000.00
20121030		4012012		20004001	COLLEGE OF ST. THOMAS										—		3,375.00		—			3,375.00
20121030		4012010		20004001	COLLEGE OF ST. THOMAS										108,825.00		—		—			108,825.00
20121030		10012012		20004001	COLLEGE OF ST. THOMAS		—		2,850.00		2,850.00		81,175.00		—		2,850.00		—			2,850.00
20121030		0		20021301	UNIVERSITY OF MONTEVALLO										—		—		—			—
20121030		0		20021301	UNIVERSITY OF MONTEVALLO										—		—		(10,310.40	)		(10,310.40	)
20121030		11012011		20021301	UNIVERSITY OF MONTEVALLO										—		2,160.00		—			2,160.00
20121030		5012012		20021301	UNIVERSITY OF MONTEVALLO										—		2,160.00		—			2,160.00
20121030		5012012		20021301	UNIVERSITY OF MONTEVALLO										5,990.40		—		—			5,990.40
System Credits 10/30																									203,160.40
System Debits 10/30																									(203,160.40	)
Bank Credit 10/25																												70,559.48
Bank Debit 10/25 (funds movement adj)																																35,279.74
Trustee Wire 10/25																														35,279.74
System Credits 10/31																									—
System Debits 10/31																									—
Bank Credit 10/31																												406,320.80
Bank Debit 10/31 (funds movement adj)																																203,160.40
Bank Debit 10/31 (payment reversal)																																203,160.40
Trustee Wire 10/31
					TOTALS:		264,751.87		63,229.90		327,981.77		5,393,996.80		525,985.66		90,562.12		(10,766.03	)		605,781.75			605,781.75			1,268,135.58		513,206.57		754,929.01
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		10012012		20001301	AUGSBERG COLL		—		252.00		252.00		16,800.00
					TOTALS:		—		252.00		252.00		16,800.00
					GRAND TOTAL:		264,751.87		63,481.90		328,233.77		5,410,796.80

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

October-12

Total System Credits @ 10/31		605,781.75
Total Bank Credits @ 10/31		1,268,135.58
	in transit
10/02/12	funds movement adjustment	(178,605.61	)
10/03/12	funds movement adjustment	(8,025.00	)
10/04/12	funds movement adjustment	(0.02	)
10/04/12	payment reversal	(0.02	)
10/05/12	funds movement adjustment	(16,875.00	)
10/10/12	funds movement adjustment	(14,075.52	)
10/11/12	funds movement adjustment	(14,690.00	)
10/15/12	funds movement adjustment	(27,455.63	)
10/15/12	payment reversal	(27,455.63	)
10/19/12	funds movement adjustment	(20,210.00	)
10/23/12	funds movement adjustment	(5,765.86	)
10/25/12	funds movement adjustment	(35,279.74	)
10/31/12	funds movement adjustment	(203,160.40	)
10/31/12	payment reversal	(203,160.40	)
10/09/12	Direct to Lender posting	92,405.00
	in transit
Adjusted Bank Credits:		605,781.75
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

October-12

Total Bank Credits @ 10/31		1,268,135.58
Total Debits to Trustee @ 10/31		513,206.57
10/02/12	Service Fee	170.18
	Service Fee
	Inspection Fees
10/02/12	funds movement adjustment	178,605.61
10/03/12	funds movement adjustment	8,025.00
10/04/12	funds movement adjustment	0.02
10/04/12	payment reversal	0.02
10/05/12	funds movement adjustment	16,875.00
10/10/12	funds movement adjustment	14,075.52
10/11/12	funds movement adjustment	14,690.00
10/15/12	funds movement adjustment	27,455.63
10/15/12	payment reversal	27,455.63
10/19/12	funds movement adjustment	20,210.00
10/23/12	funds movement adjustment	5,765.86
10/25/12	funds movement adjustment	35,279.74
10/31/12	funds movement adjustment	203,160.40
10/31/12	payment reversal	203,160.40
Adjusted Debits to Trustee		1,268,135.58
		(0.00	)

Berkadia Commercial Mortgage College and University Loan Trust I Remittance Report for November 2012     DTL        

Date Received	Date Due		Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20121101		11012012	20006502	FAIRLEIGH DICKINSON UNIVERSITY		2,806.50		808.32		3,614.82		53,888.68		2,806.50		808.32		—		3,614.82
20121101		11012012	20013301	MORRIS COLLEGE - BONDS 1983		75,000.00		2,325.00		77,325.00		155,000.00		75,000.00		2,325.00		—		77,325.00
20121101		11012012	20016401	CALIFORNIA STATE UNIVERSITY		20,000.00		3,150.00		23,150.00		210,000.00		20,000.00		3,150.00		—		23,150.00
20121101		11012012	20016501	CALIFORNIA STATE UNIVERSITY		40,000.00		6,525.00		46,525.00		435,000.00		40,000.00		6,525.00		—		46,525.00
20121101		11012012	20019201	TEMPLE UNIVERSITY		40,000.00		1,569.38		41,569.38		93,000.00		40,000.00		1,569.38		—		41,569.38
20121101		11012012	20020001	UNIVERSITY OF ALABAMA		—		12,990.00		12,990.00		866,000.00		—		12,990.00		—		12,990.00
20121101		0	20021301	UNIVERSITY OF MONTEVALLO										—		—		1,447.20		1,447.20
System Credits 11/1																						206,621.40
System Debits 11/1																						—
Bank Credit 11/1
Bank Debit 11/1
Bank Debit 11/1 (funds movement adj)
Trustee Wire 11/1
20121107		11072012	20018701	FINLANDIA UNIVERSITY		9,118.97		4,956.55		14,075.52		1,644,569.94		9,118.97		4,956.55		—		14,075.52
System Credits 11/7																						14,075.52
System Debits 11/7																						—
Bank Credit 11/2																								411,795.60
Bank Debit 11/6 (inspection fee)																												675.00
Bank Debit 11/2 (funds movement adj)																												205,174.20
Trustee Wire 11/2																										205,946.40
20121116		11012012	20001201	ATLANTIC UNION COLLEGE		4,253.44		1,737.00		5,990.44		115,800.02		4,253.44		1,737.00		—		5,990.44
System Credits 11/16																						5,990.44
System Debits 11/16																						—
Bank Credit 11/8																								28,151.04
Bank Debit 11/8 (service fees)																												1,395.88
Bank Debit 11/8 (funds movement adj)																												14,075.52
Trustee Wire 11/8																										12,679.64
System Credits 11/19																						—
System Debits 11/19																						—
Bank Credit 11/19																								11,980.88
Bank Debit 11/19
Bank Debit 11/19 (funds movement adj)																												5,990.44
Trustee Wire 11/19																										5,990.44
				TOTALS:		191,178.91		34,061.25		225,240.16		3,573,258.64		191,178.91		34,061.25		1,447.20		226,687.36		226,687.36		451,927.52		224,616.48		227,311.04
Loans Due in Current Period and Paid in Prior Period:
		11012012	20002801	CARNEGIE-MELL		17,000.00		3,210.00		20,210.00		214,000.00
		11012012	20016601	SARAH LAWRENC		26,985.88		8,293.86		35,279.74		552,923.90
		11012012	20018901	SWARTHMORE CO		5,432.51		333.35		5,765.86		22,223.61
				TOTALS:		49,418.39		11,837.21		61,255.60		789,147.51
Loans Due in Current Period Not Yet Paid:
		11012012	20021301	UNIV OF MONTE		—		2,010.00		2,010.00		134,000.00
				TOTALS:		—		2,010.00		2,010.00		134,000.00
				GRAND TOTAL:		240,597.30		47,908.46		288,505.76		4,496,406.15

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

November-12

Total System Credits @ 11/30		226,687.36
Total Bank Credits @ 11/30		451,927.52
	in transit
11/02/12	funds movement adjustment	(205,174.20	)
11/08/12	funds movement adjustment	(14,075.52	)
11/19/12	funds movement adjustment	(5,990.44	)
	payment reversal
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		226,687.36
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

November-12

Total Bank Credits @ 11/30		451,927.52
Total Debits to Trustee @ 11/30		224,616.48
	Service Fee
11/08/12	Service Fee	1,395.88
11/06/12	Inspection Fees	675.00
11/02/12	funds movement adjustment	205,174.20
11/08/12	funds movement adjustment	14,075.52
11/19/12	funds movement adjustment	5,990.44
	payment reversal
Adjusted Debits to Trustee		451,927.52
		0.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for December 2011

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Trust Wires		ACH Debits and Other Wires
20111201		0		20010801	LONG ISLAND UNIVERSITY										—		—		2,268.00			2,268.00
20111201		12012011		20014401	OLD DOMINION UNIVERSITY		—		5,100.00		5,100.00		339,999.99		—		5,100.00		—			5,100.00
System Credits 12/1																									7,368.00
System Debits 12/1																									—
Bank Credit 12/1
Bank Debit 12/1 (funds movement adj)
Trustee Wire 12/1
20111207		12072011		20018701	FINLANDIA UNIVERSITY		8,988.67		5,086.85		14,075.52		1,744,064.47		8,988.67		5,086.85		—			14,075.52
System Credits 12/7																									14,075.52
System Debits 12/7																									—
Bank Credit 12/2																												12,468.00
Bank Debit 12/2
Bank Debit 12/2 (funds movement adj)																																5,100.00
Trustee Wire 12/2																														7,368.00
20111215		0		20010801	LONG ISLAND UNIVERSITY										—		—		882.00			882.00
System Credits 12/15																									882.00
System Debits 12/15																									—
Bank Credit 12/8																												28,151.04
Bank Debit 12/8 (funds movement adj)																																14,075.52
Bank Debit 12/8 (service fees)																																881.16
Trustee Wire 12/8																														13,194.36
20111216		0		20010801	LONG ISLAND UNIVERSITY										—		—		(882.00	)		(882.00	)
20111216		0		20010801	LONG ISLAND UNIVERSITY										—		—		(2,268.00	)		(2,268.00	)
20111216		12012011		20010801	LONG ISLAND UNIVERSITY		—		3,150.00		3,150.00		210,000.00		—		3,150.00		—			3,150.00
System Credits 12/16																									3,150.00
System Debits 12/16																									(3,150.00	)
Bank Credit 12/16																												882.00
Bank Debit 12/16 (funds movement adj)
Bank Debit 12/16 (funds movement adj)
Trustee Wire 12/16																														882.00
System Credits 12/19																									—
System Debits 12/19																									—
Bank Credit 12/19																												6,300.00
Bank Debit 12/19 (funds movement adj)																																3,150.00
Bank Debit 12/19 (payment reversal)																																3,150.00
Trustee Wire 12/19
					TOTALS:		8,988.67		13,336.85		22,325.52		2,294,064.46		8,988.67		13,336.85		—			22,325.52			22,325.52			47,801.04		21,444.36		26,356.68
Loans Due in Current Period and Paid in Prior Period:
		12012011		20013001	MONTREAT- ANDE		2,800.00		756.00		3,556.00		50,400.00
					TOTALS:		2,800.00		756.00		3,556.00		50,400.00
Loans Due in Current Period Not Yet Paid:
		12302011		20002401	BOSTON UNIVER		18,276.92		7,575.84		25,852.76		505,056.26
					TOTALS:		18,276.92		7,575.84		25,852.76		505,056.26
					GRAND TOTAL:		30,065.59		21,668.69		51,734.28		2,849,520.72

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

December-11

Total System Credits @ 12/31		22,325.52
Total Bank Credits @ 12/31		47,801.04
	in transit
12/02/11	funds movement adjustment	(5,100.00	)
12/08/11	funds movement adjustment	(14,075.52	)
12/19/11	funds movement adjustment	(3,150.00	)
12/19/11	payment reversal	(3,150.00	)
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
Adjusted Bank Credits:		22,325.52
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

December-11

Total Bank Credits @ 12/31		47,801.04
Total Debits to Trustee @ 12/31		21,444.36
12/08/11	Service Fee	881.16
12/02/11	funds movement adjustment	5,100.00
12/08/11	funds movement adjustment	14,075.52
12/19/11	funds movement adjustment	3,150.00
12/19/11	payment reversal	3,150.00
Adjusted Debits to Trustee		47,801.04
		—