Exhibit 99.5

Berkadia Commercial Mortgage

College and University Loan Trust I

Collection Account Activity Report

For the Period of January 01, 2015 through January 31, 2015

Collections:
Principal Payments	—
Interest Payments	1,935.00
Total Principal and Interest Collections	1,935.00
Payments and Reversals Posted to Suspense	—
Total Collections	1,935.00
Less: Servicing Fees (not withheld from remittances)	(35.48	)
Net Collections	1,899.52

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of January 01, 2015 through January 31, 2015

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
1012015		20003901	COLL. OF CHAR		—		1,935.00		1,935.00		129,000.00		35.48
													—
													—
			TOTALS:		—		1,935.00		1,935.00		129,000.00		35.48
													35.48	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of January 01, 2015 through January 31, 2015

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 January 01, 2015 through January 31, 2015

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, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20001201	ATLANTIC UNION COLLEGE		3		92,870.15		5012023
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		163,000.00		4012017
20002401	BOSTON UNIVERSITY		3		369,206.80		12312022
20003901	COLLEGE OF CHARLESTON		3		129,000.00		7012016
20004401	R.I. JR. COLLEGE		3		83,500.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		39,428.88		11012020
20010801	LONG ISLAND UNIVERSITY		3		90,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		238,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		80,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		30,800.00		12012019
20016401	CALIFORNIA STATE UNIVERSITY		3		150,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		315,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		413,885.40		11012021
20020001	UNIVERSITY OF ALABAMA		3		686,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		113,000.00		5012023
20022701	UNIVERSITY OF VERMONT		3		847,000.00		10012019
					3,840,691.23

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of January 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of January 31st
TOTAL				—		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of January 31, 2015

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, 2015 through February 28, 2015

Collections:
Principal Payments	—
Interest Payments	—
Total Principal and Interest Collections	—
Payments and Reversals Posted to Suspense	—
Total Collections	—
Less: Servicing Fees (not withheld from remittances)	—
Net Collections	—

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of February 01, 2015 through February 28, 2015

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Service Fees

no data for February

—

—

—

TOTALS:

—

—

—

—

—

—

Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of February 01, 2015 through February 28, 2015

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, 2015 through February 28, 2015

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 28, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20001201	ATLANTIC UNION COLLEGE		3		92,870.15		5012023
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		163,000.00		4012017
20002401	BOSTON UNIVERSITY		3		369,206.80		12312022
20003901	COLLEGE OF CHARLESTON		3		129,000.00		7012016
20004401	R.I. JR. COLLEGE		3		83,500.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		39,428.88		11012020
20010801	LONG ISLAND UNIVERSITY		3		90,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		238,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		80,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		30,800.00		12012019
20016401	CALIFORNIA STATE UNIVERSITY		3		150,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		315,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		413,885.40		11012021
20020001	UNIVERSITY OF ALABAMA		3		686,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		113,000.00		5012023
20022701	UNIVERSITY OF VERMONT		3		847,000.00		10012019
					3,840,691.23

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of February 28, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of February 28th
TOTAL				—		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of February 28, 2015

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, 2015 through March 31, 2015

Collections:
Principal Payments	—
Interest Payments	1,200.00
Total Principal and Interest Collections	1,200.00
Payments and Reversals Posted to Suspense	—
Total Collections	1,200.00
Less: Servicing Fees (not withheld from remittances)	—
Net Collections	1,200.00

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of March 01, 2015 through March 31, 2015

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Service Fees

no data for March

—

—

—

TOTALS:

—

—

—

—

—

—

Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of March 01, 2015 through March 31, 2015

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, 2015 through March 31, 2015

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, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20001201	ATLANTIC UNION COLLEGE		3		92,870.15		5012023
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		163,000.00		4012017
20002401	BOSTON UNIVERSITY		3		369,206.82		12312022
20003901	COLLEGE OF CHARLESTON		3		129,000.00		7012016
20004401	R.I. JR. COLLEGE		3		83,500.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		39,428.88		11012020
20010801	LONG ISLAND UNIVERSITY		3		90,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		238,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		80,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		30,800.00		12012019
20016401	CALIFORNIA STATE UNIVERSITY		3		150,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		315,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		413,885.41		11012021
20020001	UNIVERSITY OF ALABAMA		3		686,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		113,000.00		5012023
20022701	UNIVERSITY OF VERMONT		3		847,000.00		10012019
					3,840,691.26

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of March 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of March 31st
TOTAL				—		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of March 31, 2015

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, 2015 through April 30, 2015

Collections:
Principal Payments	279,168.85
Interest Payments	27,573.83
Total Principal and Interest Collections	306,742.68
Payments and Reversals Posted to Suspense	—
Total Collections	306,742.68
Less: Servicing Fees (not withheld from remittances)	(388.17	)
Net Collections	306,354.51

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of April 01, 2015 through April 30, 2015

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
4012015		20001401	AZUSA UNIVERS		50,000.00		2,445.00		52,445.00		163,000.00		44.83
4012015		20004401	R.I. JR. COLL		12,500.00		1,252.50		13,752.50		83,500.00		22.96
4012015		20012101	MIDDLEBURY CO		33,000.00		3,570.00		36,570.00		238,000.00		65.45
4012015		20012901	MONTEREY JR C		—		1,200.00		1,200.00		80,000.00		22.00
4012015		20022701	UNIV OF VERMO		79,000.00		12,705.00		91,705.00		847,000.00		232.93
													—
													—
													—
													—
													—
													—
			TOTALS:		174,500.00		21,172.50		195,672.50		1,411,500.00		388.17
													388.17	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of April 01, 2015 through April 30, 2015

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
20004401		4/13/2015		84,752.50		83,500.00		1,252.50				4012018
		TOTAL:		84,752.50		83,500.00		1,252.50		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of April 01, 2015 through April 30, 2015

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, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20001201	ATLANTIC UNION COLLEGE		3		88,272.76		5012023
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		113,000.00		4012017
20002401	BOSTON UNIVERSITY		3		369,206.80		12312022
20003901	COLLEGE OF CHARLESTON		3		129,000.00		7012016
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		39,428.88		11012020
20010801	LONG ISLAND UNIVERSITY		3		90,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		205,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		80,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		30,800.00		12012019
20016401	CALIFORNIA STATE UNIVERSITY		3		150,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		315,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		384,814.00		11012021
20020001	UNIVERSITY OF ALABAMA		3		686,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		113,000.00		5012023
20022701	UNIVERSITY OF VERMONT		3		768,000.00		10012019
					3,561,522.44

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of April 30, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of April 30th
TOTAL				—		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of April 30, 2015

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, 2015 through May 31, 2015

Collections:
Principal Payments	98,023.39
Interest Payments	17,856.43
Total Principal and Interest Collections	115,879.82
Payments and Reversals Posted to Suspense	9,140.40
Total Collections	125,020.22
Less: Servicing Fees (not withheld from remittances)	(466.73	)
Net Collections	124,553.49

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of May 01, 2015 through May 31, 2015

Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
5012015	20001201	ATLANTIC UNIO		4,597.39		1,393.05		5,990.44		92,870.15		25.54
5012015	20006502	FAIRLEIGH DIC		3,023.39		591.43		3,614.82		39,428.88		10.84
5012015	20016401	CALIFORNIA ST		—		2,250.00		2,250.00		150,000.00		41.25
5012015	20016501	CALIFORNIA ST		—		4,725.00		4,725.00		315,000.00		86.63
5012015	20016601	SARAH LAWRENC		29,071.46		6,208.28		35,279.74		413,885.41		113.82
5012015	20020001	UNIV. OF ALAB		95,000.00		10,290.00		105,290.00		686,000.00		188.65
5012015	20021301	UNIV OF MONTE		11,000.00		1,695.00		12,695.00		113,000.00		31.08
												—
												—
												—
												—
		TOTALS:		142,692.24		27,152.76		169,845.00		1,810,184.44		497.81
5012015	20021301	UNIV OF MONTE		11,000.00		1,695.00		12,695.00		113,000.00		(31.08	)	unpaid
												466.73		Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of May 01, 2015 through May 31, 2015

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

Berkadia Commercial Mortgage

College and University Loan Trust I

Summary of Partial Prepayments

For the Period of May 01, 2015 through May 31, 2015

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, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20001201	ATLANTIC UNION COLLEGE		3		88,272.76		5012023
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		113,000.00		4012017
20002401	BOSTON UNIVERSITY		3		369,206.82		12312022
20003901	COLLEGE OF CHARLESTON		3		129,000.00		7012016
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		36,405.49		11012020
20010801	LONG ISLAND UNIVERSITY		3		90,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		205,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		80,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		30,800.00		12012019
20016401	CALIFORNIA STATE UNIVERSITY		3		150,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		315,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		384,813.95		11012021
20020001	UNIVERSITY OF ALABAMA		3		591,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		113,000.00		5012023
20022701	UNIVERSITY OF VERMONT		3		768,000.00		10012019
					3,463,499.02

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of May 31, 2015

Loan Number	Borrower Name	Next Payment Due		P and I Due		Current UPB
20021301	UNIV OF MONTEVALLO		5/1/2015		12,695.00		113,000.00
TOTAL					12,695.00		113,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of May 31, 2015

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, 2014 through December 31, 2014

Collections:
Principal Payments	20,284.55
Interest Payments	7,192.37
Total Principal and Interest Collections	27,476.92
Payments and Reversals Posted to Suspense	—
Total Collections	27,476.92
Less: Servicing Fees (not withheld from remittances)	(141.10	)
Net Collections	27,335.82

Berkadia Commercial Mortgage

College & University Facility Loan Trust I

Service Fees Schedule

For the Period of December 01, 2014 through December 31, 2014

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
12302014		20002401	BOSTON UNIVER		20,284.55		5,842.37		26,126.92		389,491.37		107.11
12012014		20010801	LONG ISLAND U		—		1,350.00		1,350.00		90,000.00		24.75
12012014		20013001	MONTREAT-ANDE		2,800.00		504.00		3,304.00		33,600.00		9.24
													—
			TOTALS:		23,084.55		7,696.37		30,780.92		513,091.37		141.10
													141.10	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Paid-in-Full Loans

For the Period of December 01, 2014 through December 31, 2014

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, 2014 through December 31, 2014

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, 2014

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
20001201	ATLANTIC UNION COLLEGE		3		92,870.15		5012023
20001401	AZUSA PACIFIC UNIVERSITY-1967#95-403850		3		163,000.00		4012017
20002401	BOSTON UNIVERSITY		3		369,206.82		12312022
20003901	COLLEGE OF CHARLESTON		3		129,000.00		7012016
20004401	R.I. JR. COLLEGE		3		83,500.00		4012018
20006502	FAIRLEIGH DICKINSON UNIVERSITY		3		39,428.88		11012020
20010801	LONG ISLAND UNIVERSITY		3		90,000.00		6012016
20012101	MIDDLEBURY COLLEGE		3		238,000.00		4012018
20012901	MONTEREY PENINSULA JR. COLLEGE		3		80,000.00		10012018
20013001	MONTREAT-ANDERSON COLLEGE		3		30,800.00		12012019
20016401	CALIFORNIA STATE UNIVERSITY		3		150,000.00		11012021
20016501	CALIFORNIA STATE UNIVERSITY		3		315,000.00		11012021
20016601	SARAH LAWRENCE COLLEGE		3		413,885.41		11012021
20020001	UNIVERSITY OF ALABAMA		3		686,000.00		5012021
20021301	UNIVERSITY OF MONTEVALLO		3		113,000.00		5012023
20022701	UNIVERSITY OF VERMONT		3		847,000.00		10012019
					3,840,691.26

Page 1 of 1

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust I

Delinquency Report (60+Days)

As of December 31, 2014

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of December 31st
TOTAL				—		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Liquidation Report

As of December 31, 2014

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for January 2015

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
20150102		1012015		20003901	COLLEGE OF CHARLESTON		0.00		1,935.00		1,935.00		129,000.00		—		1,935.00		—		1,935.00
																					—
																					—
System Credits 1/2																							1,935.00
System Debits 1/2																							—
Bank Credit 1/2																									26,126.92
Bank Debit 1/2
Bank Debit 1/2 (service fees)																													527.82
Trustee Wire 1/2																											25,599.10
																					—
																					—
																					—
System Credits 1/5																							—
System Debits 1/5																							—
Bank Credit 1/5																									1,935.00
Bank Debit 1/5
Bank Debit 1/5
Trustee Wire 1/5																											1,935.00
					TOTALS:		—		1,935.00		1,935.00		129,000.00		—		1,935.00		—		1,935.00		1,935.00		28,061.92		27,534.10		527.82
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		—		1,935.00		1,935.00		129,000.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

January-15

Total System Credits @ 1/31		1,935.00
Total Bank Credits @ 1/31		28,061.92
12/31/14	in transit	(26,126.92	)
	payment reversal
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		1,935.00
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

January-15

Total Bank Credits @ 1/31		28,061.92
Total Debits to Trustee @ 1/31		27,534.10
01/02/15	Service Fee	527.82
	Inspection Fees
	Trust Expense
	payment reversal
	overdraft recovery
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
Adjusted Debits to Trustee		28,061.92
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for February 2015

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

no data for February

—

—

—

System Credits 2/2

—

System Debits 2/2

—

Bank Credit 2/2

Bank Debit 2/2

Bank Debit 2/2 (service fees)

Trustee Wire 2/2

—

—

—

System Credits 2/3

—

System Debits 2/3

—

Bank Credit 2/3

Bank Debit 2/3

Bank Debit 2/3

Trustee Wire 2/3

TOTALS:

—

—

—

—

—

—

—

—

—

—

—

—

Loans Due in Current Period and Paid in Prior Period:

TOTALS:

—

—

—

—

Loans Due in Current Period Not Yet Paid:

TOTALS:

—

—

—

—

GRAND TOTAL:

—

—

—

—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

February-15

Total System Credits @ 2/28		—
Total Bank Credits @ 2/28		—
	in transit
	payment reversal
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		—
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

February-15

Total Bank Credits @ 2/28		—
Total Debits to Trustee @ 2/28		—
	Service Fee
	Inspection Fees
	Trust Expense
	payment reversal
	overdraft recovery
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
Adjusted Debits to Trustee		—
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for March 2015

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
20150323		4012015		20012901	MONTEREY PENINSULA JR. COLLEGE										—		1,200.00		—		1,200.00
																					—
																					—
System Credits 3/23																							1,200.00
System Debits 3/23																							—
Bank Credit 3/2
Bank Debit 3/2
Bank Debit 3/2
Trustee Wire 3/2
																					—
																					—
																					—
System Credits 3/24																							—
System Debits 3/24																							—
Bank Credit 3/24																									1,200.00
Bank Debit 3/24 (service fees)																													446.58
Bank Debit 3/24
Trustee Wire 3/24																											753.42
					TOTALS:		—		—		—		—		—		1,200.00		—		1,200.00		1,200.00		1,200.00		753.42		446.58
Loans Due in Current Period and Paid in Prior Period:
		none
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		none
					TOTALS:		—		—		—		—
					GRAND TOTAL:		—		—		—		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

March-15

Total System Credits @ 3/31		1,200.00
Total Bank Credits @ 3/31		1,200.00
	in transit
	payment reversal
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		1,200.00
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

March-15

Total Bank Credits @ 3/31		1,200.00
Total Debits to Trustee @ 3/31		753.42
03/24/15	Service Fee	446.58
	Inspection Fees
	Trust Expense
	payment reversal
	overdraft recovery
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
Adjusted Debits to Trustee		1,200.00
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for April 2015

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
20150401		4012015		20001401	AZUSA PACIFIC UNIVERSITY- 1967#95-403850		50,000.00		2,445.00		52,445.00		163,000.00		50,000.00		2,445.00		—			52,445.00
20150401		4012015		20012101	MIDDLEBURY COLLEGE		33,000.00		3,570.00		36,570.00		238,000.00		33,000.00		3,570.00		—			36,570.00
																						—
System Credits 4/1																									89,015.00
System Debits 4/1																									—
Bank Credit 4/1
Bank Debit 4/1
Bank Debit 4/1
Trustee Wire 4/1
20150409		0		20004401	R.I. JR. COLLEGE										—		—		84,752.50			84,752.50
																						—
																						—
System Credits 4/9																									84,752.50
System Debits 4/9																									—
Bank Credit 4/2																												89,015.00
Bank Debit 4/2 (service fees)
Bank Debit 4/2
Trustee Wire 4/2																														89,015.00
20150413		0		20004401	R.I. JR. COLLEGE										—		—		(84,752.50	)		(84,752.50	)
20150413		0		20004401	R.I. JR. COLLEGE		12,500.00		1,252.50		13,752.50		83,500.00		83,500.00		1,252.50		—			84,752.50
																						—
																						—
System Credits 4/13																									84,752.50
System Debits 4/13																									(84,752.50	)
Bank Credit 4/10																												84,752.50
Bank Debit 4/10
Bank Debit 4/10
Trustee Wire 4/10																														84,752.50

20150417	5012015	20016601	SARAH LAWRENCE COLLEGE					29,071.46	6,208.28	—	35,279.74
											—
											—
System Credits 4/17												35,279.74
System Debits 4/17												—
Bank Credit 4/14													84,752.50
Bank Debit 4/14 (payment reversal)															84,752.50
Bank Debit 4/14
Trustee Wire 4/14
20150421	5012015	20001201	ATLANTIC UNION COLLEGE					4,597.39	1,393.05	—	5,990.44
20150421	4012015	20022701	UNIVERSITY OF VERMONT	79,000.00	12,705.00	91,705.00	847,000.00	79,000.00	12,705.00	—	91,705.00
											—
											—
System Credits 4/21												97,695.44
System Debits 4/21												—
Bank Credit 4/20													35,279.74
Bank Debit 4/20
Bank Debit 4/20
Trustee Wire 4/20														35,279.74
											—
											—
System Credits 4/22												—
System Debits 4/22												—
Bank Credit 4/22													5,990.44
Bank Debit 4/22
Bank Debit 4/22
Trustee Wire 4/22														5,990.44
			TOTALS:	174,500.00	19,972.50	194,472.50	1,331,500.00	279,168.85	27,573.83	—	306,742.68	306,742.68	299,790.18	215,037.68	84,752.50
Loans Due in Current Period and Paid in Prior Period:
	4012015	20012901	MONTEREY JR C	—	1,200.00	1,200.00	80,000.00
			TOTALS:	—	1,200.00	1,200.00	80,000.00
Loans Due in Current Period Not Yet Paid:
	none
			TOTALS:	—	—	—	—
			GRAND TOTAL:	174,500.00	21,172.50	195,672.50	1,411,500.00

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

April-15

Total System Credits @ 4/30		306,742.68
Total Bank Credits @ 4/30		299,790.18
	in transit
04/14/15	payment reversal	(84,752.50	)
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
04/21/15	Direct to Lender posting	91,705.00
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		306,742.68
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

April-15

Total Bank Credits @ 4/30		299,790.18
Total Debits to Trustee @ 4/30		215,037.68
	Service Fee
	Inspection Fees
	Trust Expense
04/14/15	payment reversal	84,752.50
	overdraft recovery
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
Adjusted Debits to Trustee		299,790.18
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for May 2015

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
20150501		5012015		20006502	FAIRLEIGH DICKINSON UNIVERSITY		3,023.39		591.43		3,614.82		39,428.88		3,023.39		591.43		—		3,614.82
20150501		5012015		20016401	CALIFORNIA STATE UNIVERSITY		—		2,250.00		2,250.00		150,000.00		—		2,250.00		—		2,250.00
20150501		5012015		20016501	CALIFORNIA STATE UNIVERSITY		—		4,725.00		4,725.00		315,000.00		—		4,725.00		—		4,725.00
20150501		5012015		20020001	UNIVERSITY OF ALABAMA		95,000.00		10,290.00		105,290.00		686,000.00		95,000.00		10,290.00		—		105,290.00
20150501		0		20021301	UNIVERSITY OF MONTEVALLO										—		—		9,140.40		9,140.40
System Credits 5/1																							125,020.22
System Debits 5/1																							—
Bank Credit 5/1
Bank Debit 5/1
Bank Debit 5/1
Trustee Wire 5/1
																					—
																					—
																					—
System Credits 5/4																							—
System Debits 5/4																							—
Bank Credit 5/4																									125,020.22
Bank Debit 5/4 (service fees)
Bank Debit 5/4
Trustee Wire 5/4																											125,020.22
					TOTALS:		98,023.39		17,856.43		115,879.82		1,190,428.88		98,023.39		17,856.43		9,140.40		125,020.22		125,020.22		125,020.22		125,020.22		—
Loans Due in Current Period and Paid in Prior Period:
		05012015		20001201	ATLANTIC UNIO		4,597.39		1,393.05		5,990.44		92,870.15
		05012015		20016601	SARAH LAWRENC		29,071.46		6,208.28		35,279.74		413,885.41
					TOTALS:		33,668.85		7,601.33		41,270.18		506,755.56
Loans Due in Current Period Not Yet Paid:
		05012015		20021301	UNIV OF MONTE		11,000.00		1,695.00		12,695.00		113,000.00
					TOTALS:		11,000.00		1,695.00		12,695.00		113,000.00
					GRAND TOTAL:		142,692.24		27,152.76		169,845.00		1,810,184.44

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

May-15

Total System Credits @ 5/31		125,020.22
Total Bank Credits @ 5/31		125,020.22
	in transit
	payment reversal
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	in transit
Adjusted Bank Credits:		125,020.22
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

May-15

Total Bank Credits @ 5/31		125,020.22
Total Debits to Trustee @ 5/31		125,020.22
	Service Fee
	Inspection Fees
	Trust Expense
	payment reversal
	overdraft recovery
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
Adjusted Debits to Trustee		125,020.22
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report for December 2014

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
20141201		12012014		20010801	LONG ISLAND UNIVERSITY		0.00		1,350.00		1,350.00		90,000.00		—		1,350.00		—		1,350.00
																					—
																					—
System Credits 12/1																							1,350.00
System Debits 12/1																							—
Bank Credit 12/1
Bank Debit 12/1
Bank Debit 12/1
Trustee Wire 12/1
20141231		12302014		20002401	BOSTON UNIVERSITY		20,284.55		5,842.37		26,126.92		389,491.37		20,284.55		5,842.37		—		26,126.92
																					—
																					—
System Credits 12/31																							26,126.92
System Debits 12/31																							—
Bank Credit 12/2																									1,350.00
Bank Debit 12/2 (inspection fees)																													405.00
Bank Debit 12/2
Trustee Wire 12/2																											945.00
					TOTALS:		20,284.55		7,192.37		27,476.92		479,491.37		20,284.55		7,192.37		—		27,476.92		27,476.92		1,350.00		945.00		405.00
Loans Due in Current Period and Paid in Prior Period:
		12012014		20013001	MONTREAT-ANDE		2,800.00		504.00		3,304.00		33,600.00
					TOTALS:		2,800.00		504.00		3,304.00		33,600.00
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		23,084.55		7,696.37		30,780.92		513,091.37

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

December-14

Total System Credits @ 12/31		27,476.92
Total Bank Credits @ 12/31		1,350.00
	in transit
	payment reversal
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
	Direct to Lender posting
12/31/14	in transit	26,126.92
Adjusted Bank Credits:		27,476.92
		—

Berkadia Commercial Mortgage

College and University Loan Trust I

Remittance Report Reconciliation

December-14

Total Bank Credits @ 12/31		1,350.00
Total Debits to Trustee @ 12/31		945.00
	Service Fee
12/02/15	Inspection Fees	405.00
	Trust Expense
	payment reversal
	overdraft recovery
	payment reversal
	funds movement adjustment
	payment reversal
	payment reversal
	funds movement adjustment
	overdraft recovery
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
Adjusted Debits to Trustee		1,350.00
		—