College & University Facility Loan Trust Two N-CSRS Certified semi-annual shareholder report (management investment company)

Exhibit 99.5

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	501,298.26
Interest Payments	214,803.28
Total Principal and Interest Collections	716,101.54
Payments and Reversals Posted to Suspense	—
Total Collections	716,101.54
Less: Servicing Fees (not withheld from remittances)	(4,268.00	)
Net Collections	711,833.54

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
12012007	30101601	AUBURN UNIVER	105,000.00	21,825.00	126,825.00	1,455,000.00	545.63
12012007	30104702	CARROLL COLLE	—	3,487.50	3,487.50	186,000.00	69.75
12012007	30104703	CARROLL COLLE	4,138.91	1,604.08	5,742.99	106,938.86	40.10
12012007	30105101	CATAWBA COLLE	13,000.00	930.00	13,930.00	62,000.00	23.25
12012007	30105701	CHAMPLAIN COL	5,562.96	1,187.97	6,750.93	79,198.97	29.70
12012007	30111803	GANNON UNIVER	3,843.74	2,254.44	6,098.18	150,296.27	56.36
12012007	30112202	GEORGETOWN CO	55,000.00	1,665.00	56,665.00	111,000.00	41.63
12012007	30112203	GEORGETOWN CO	90,000.00	4,050.00	94,050.00	270,000.00	101.25
12012007	30115001	JAMES MADISON	—	5,475.00	5,475.00	365,000.00	136.88
12012007	30117002	LONG ISLAND U	—	5,256.25	5,256.25	290,000.00	108.75
12012007	30119903	MISSISSIPPI S	65,000.00	16,500.00	81,500.00	1,100,000.00	412.50
12012007	30121501	NORFOLK STATE	56,609.02	30,567.76	87,176.78	2,037,851.34	764.19
12012007	30127402	ST MARY’S COL	10,000.00	4,320.00	14,320.00	288,000.00	108.00
12012007	30134305	UNIVERSITY OF	15,000.00	6,660.00	21,660.00	444,000.00	166.50
12012007	30136002	UNIVERSITY OF	—	9,585.00	9,585.00	639,000.00	239.63
12012007	30137701	VERMONT STATE	—	825.00	825.00	55,000.00	20.63
12012007	30137901	VINCENNES UNI	—	42,000.00	42,000.00	2,800,000.00	1,050.00
12012007	30138001	VIRGINIA COMM	—	14,130.00	14,130.00	941,999.99	353.25
		TOTALS:	423,154.63	172,323.00	595,477.63	11,381,285.43	4,268.00
							4,268.00	Service Fees due
S/F still due for below loans
7-01-2006	30117204	LOUISIANA STA	0.00	570.00	570.00	38,000.00	14.25

2

Capmark Finance

College and University Loan Trust II

Loans Paid in Full

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

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

3

Capmark Finance

College and University Loan Trust II

Summary of Partial Prepayments

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

Loan Number	Date	Total Amount Paid	Principal Amount	Interest Amount
TOTAL:		—	—	—

4

Capmark Finance

College and University Loan Trust II

Trial Balance

As of December 31, 2007

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	693,021.48	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	350,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,727,683.36	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30135701	UNIVERSITY OF NORTH CAROLINA	3.00	75,000.00	1-01-2008
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,441,405.25

7

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

As of December 31, 2007

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	85,485.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,280.00	38,000.00
30117205	LA. STATE UNIV.1966 BOND SER C	01/01/07	450.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			88,235.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

As of December 31, 2007

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	171,671.11
Interest Payments	55,824.25
Total Principal and Interest Collections	227,495.36
Payments and Reversals Posted to Suspense	859.00
Total Collections	228,354.36
Less: Servicing Fees (not withheld from remittances)	(2,353.28	)
Net Collections	226,001.08

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
1012008	30112002	GEORGE FOX CO	9,872.84	3,740.96	13,613.80	498,794.52	187.05
1012008	30112901	HAMPSHIRE COL	14,148.40	2,767.68	16,916.08	184,511.80	69.19
1012008	30114802	INTER AMERICA	70,966.15	21,831.05	92,797.20	1,455,403.28	545.78
1012008	30120501	MOREHOUSE COL	—	4,874.99	4,874.99	324,999.50	121.87
1012008	30121201	NEWARK BETH I	45,000.00	6,343.75	51,343.75	394,999.93	148.12
1012008	30123701	PHILADELPHIA	47,992.95	25,915.25	73,908.20	1,727,683.36	647.88
1012008	30129101	SIMPSON COLLE	—	2,790.00	2,790.00	186,000.00	69.75
1012008	30132301	TEXAS A & I U	—	2,115.00	2,115.00	141,000.00	52.88
1012008	30134402	UNIVERSITY OF	—	17,325.00	17,325.00	1,155,000.00	433.13
1012008	30135701	UNIVERSITY OF	75,000.00	1,125.00	76,125.00	75,000.00	28.13
1012008	30137702	VERMONT STATE	—	1,980.00	1,980.00	132,000.00	49.50
		TOTALS:	262,980.34	90,808.68	353,789.02	6,275,392.39	2,353.28
							2,353.28	Service Fees due
S/F still due for below loans
7-01-2006	30117204	LOUISIANA STA	0.00	570.00	570.00	38,000.00	14.25

2

Capmark Finance

College and University Loan Trust II

Loans Paid in Full

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

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
30135701	1/2/2008	76,125.00	75,000.00	1,125.00		1/1/2008
TOTALS:		76,125.00	75,000.00	1,125.00

3

Capmark Finance

College and University Loan Trust II

Summary of Partial Prepayments

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

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

4

Capmark Finance

College and University Loan Trust II

Trial Balance

As of January 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	644,343.39	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	349,999.93	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,679,690.41	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,269,734.14

7

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

As of January 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	85,485.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,850.00	38,000.00
30117205	LA. STATE UNIV.1966 BOND SER C	01/01/07	675.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			89,030.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

As of January 31, 2008

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	44,999.93
Interest Payments	2,970.07
Total Principal and Interest Collections	47,970.00
Payments and Reversals Posted to Suspense	—
Total Collections	47,970.00
Less: Servicing Fees (not withheld from remittances)	(334.13	)
Net Collections	47,635.87

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
2012008	30108101	CUMBERLAND CO	—	2,970.00	2,970.00	198,000.00	74.25
2012008	30112902	HAMPSHIRE COL	48,678.09	10,395.33	59,073.42	693,021.48	259.88
		TOTALS:	48,678.09	13,365.33	62,043.42	891,021.48	334.13
							334.13	Service Fees due
S/F still due for below loans
7-01-2006	30117204	LOUISIANA STA	0.00	570.00	570.00	38,000.00	14.25

2

Capmark Finance

College and University Loan Trust II

Loans Paid in Full

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

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

3

Capmark Finance

College and University Loan Trust II

Summary of Partial Prepayments

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

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

4

Capmark Finance

College and University Loan Trust II

Trial Balance

As of February 29, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	644,343.39	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	305,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,679,690.41	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,224,734.21

7

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

As of February 29, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	85,485.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,850.00	38,000.00
30117205	LA. STATE UNIV.1966 BOND SER C	01/01/07	675.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			89,030.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

As of February 29, 2008

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	117,979.30
Interest Payments	33,278.70
Total Principal and Interest Collections	151,258.00
Payments and Reversals Posted to Suspense	—
Total Collections	151,258.00
Less: Servicing Fees (not withheld from remittances)	(175.91	)
Net Collections	151,082.09

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
3012008	30104801	CARROLL COLLE	28,000.00	4,650.00	32,650.00	248,000.00	93.00
3012008	30110301	EMBRY-RIDDLE	—	975.00	975.00	—	—
3152008	30113702	HIWASSEE COLL	4,979.30	1,928.70	6,908.00	128,580.04	48.22
3012008	30114801	INTER AMERICA	—	120.00	120.00	—	—
3012008	30115901	LA GRANGE COL	35,000.00	1,050.00	36,050.00	70,000.00	26.25
3302008	30125601	RIO GRANDE CO	5,083.33	228.75	5,312.08	15,250.19	5.72
3012008	30130502	SPALDING UNIV	—	240.00	240.00	—	—
3302008	30140601	WOOSTER BUSIN	2,416.60	108.81	2,525.41	7,253.80	2.72
		TOTALS:	75,479.23	9,301.26	84,780.49	469,084.03	175.91
							175.91	Service Fees due
S/F still due for below loans
7-01-2006	30117204	LOUISIANA STA	0.00	570.00	570.00	38,000.00	14.25

2

Capmark Finance

College and University Loan Trust II

Loans Paid in Full

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

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

3

Capmark Finance

College and University Loan Trust II

Summary of Partial Prepayments

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

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

4

Capmark Finance

College and University Loan Trust II

Trial Balance

As of March 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	220,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	644,343.39	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	123,600.74	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	35,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	305,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,679,690.41	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB		Maturity Date
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00		7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00		4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00		11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00		10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00		4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00		11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00		4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00		12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00		7-01-2014
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00		6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00		10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00		4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00		11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00		6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00		7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00		4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00		6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	��	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00		11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00		11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00		5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	50,000.00		4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00		4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00		5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00		11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80		3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00		5-01-2020
	TOTALS:		60,106,754.91

7

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

As of March 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	85,485.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,850.00	38,000.00
30117205	LA. STATE UNIV. 1966 BOND SER C	01/01/07	675.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			89,030.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

As of March 31, 2008

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	774,472.71
Interest Payments	195,476.63
Total Principal and Interest Collections	969,949.34
Payments and Reversals Posted to Suspense	—
Total Collections	969,949.34
Less: Servicing Fees (not withheld from remittances)	(5,038.07	)
Net Collections	964,911.27

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
4012008	30100201	ALBION COLLEG	—	285.00	285.00	18,130.00	6.80
4012008	30101701	AZUSA PACIFIC	13,000.00	2,268.75	15,268.75	121,000.00	45.38
4012008	30106904	COLLEGE OF SA	—	5,625.00	5,625.00	375,000.00	140.63
4012008	30107002	COLLEGE OF TH	—	8,337.50	8,337.50	460,000.00	172.50
4012008	30108202	DAEMEN COLLEG	35,000.00	5,475.00	40,475.00	365,000.00	136.88
4012008	30109604	DRURY COLLEGE	9,000.00	2,205.00	11,205.00	147,000.00	55.13
4012008	30109605	DRURY COLLEGE	24,000.00	2,190.00	26,190.00	146,000.00	54.75
4012008	30109801	DYOUVILLE COL	55,000.00	10,433.03	65,433.03	695,535.00	260.83
4012008	30110101	ELIZABETH CIT	—	3,450.00	3,450.00	230,000.00	86.25
4012008	30112002	GEORGE FOX CO	9,946.89	3,666.91	13,613.80	488,921.68	183.35
4012008	30113601	HINDS JUNIOR	160,000.00	13,035.00	173,035.00	869,000.00	325.88
4012008	30114201	HOUSTON TILLO	25,000.00	3,587.50	28,587.50	205,000.00	76.88
4012008	30114302	HUNTINGDON CO	—	450.00	450.00	30,000.00	11.25
4012008	30116201	LASSEN JUNIOR	20,000.00	4,785.00	24,785.00	319,000.00	119.63
4012008	30116801	LINFIELD COLL	—	765.00	765.00	51,000.00	19.13
4012008	30117801	MARIAN COLLEG	—	4,725.00	4,725.00	315,000.00	118.13
4012008	30119001	MEMORIAL SLOA	85,000.00	7,070.63	92,070.63	419,000.00	157.13
4012008	30121101	NEW ENGLAND C	9,000.00	1,395.00	10,395.00	93,000.00	34.88
4012008	30122802	OCCIDENTAL CO	—	2,760.00	2,760.00	184,000.00	69.00
4012008	30123401	PAINE COLLEGE	—	8,160.00	8,160.00	544,019.99	204.01
4012008	30129802	SOUTHERN METH	—	1,050.00	1,050.00	—	—
4012008	30130301	SOUTHWEST TEX	—	19,425.00	19,425.00	1,295,000.00	485.63
4012008	30130903	STEPHEN F AUS	—	13,786.88	13,786.88	817,000.00	306.38
4012008	30132002	TAYLOR UNIVER	—	1,740.00	1,740.00	116,000.00	43.50
4012008	30132003	TAYLOR UNIVER	—	5,790.00	5,790.00	386,000.00	144.75
4012008	30132402	TEXAS SOUTHER	35,000.00	4,287.50	39,287.50	245,000.00	91.88
4012008	30132904	TUFTS UNIVERS	—	24,450.00	24,450.00	1,630,000.00	611.25
4012008	30133201	UNIV STU COOP	75,000.00	15,750.00	90,750.00	1,050,000.00	393.75
4012008	30134002	UNIV CENTR AR	—	1,170.00	1,170.00	—	—
4012008	30134101	UNIVERSITY OF	—	975.00	975.00	—	—
4012008	30136801	UNIVERSITY OF	—	6,495.00	6,495.00	433,000.00	162.38
4012008	30136901	UNIVERSITY OF	33,000.00	1,593.75	34,593.75	102,000.00	38.25
4012008	30137802	VILLANOVA UNI	55,000.00	11,700.00	66,700.00	780,000.00	292.50
4012008	30139001	WEST VALLEY C	50,000.00	1,500.00	51,500.00	100,000.00	37.50
4012008	30140003	WHEATON COLLE	60,000.00	7,087.50	67,087.50	405,000.00	151.88
		TOTALS:	752,946.89	207,469.95	960,416.84	13,434,606.67	5,038.07
							5,038.07	Service Fees due
S/F still due for below loans
7-01-2006	30117204	LOUISIANA STA	0.00	570.00	570.00	38,000.00	14.25

2

Capmark Finance

College and University Loan Trust II

Loans Paid in Full

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

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
30114801	80417	8,000.00	8,000.00	—	—	9012007
TOTALS:		8,000.00	8,000.00	—

3

Capmark Finance

College and University Loan Trust II

Summary of Partial Prepayments

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

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

4

Capmark Finance

College and University Loan Trust II

Trial Balance

As of April 10, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30100103	ALABAMA AGRICULTURAL	3	1,190,000.00	5012018
30100201	ALBION COLLEGE	3	17,077.95	10012009
30100301	ALBRIGHT COLLEGE	3	278,000.00	11012015
30101601	AUBURN UNIVERSITY	3	1,350,000.00	12012018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	108,000.00	4012015
30102604	BENEDICT COLLEGE	3	1,237,000.00	11012020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.375	116,000.00	11012012
30102803	BETHANY COLLEGE - HALL BOND 1967	3	170,000.00	11012017
30102804	BETHANY COLLEGE - NOTE OF 1973	3	225,000.00	11012012
30103302	BRANDEIS UNIVERSITY	3	105,445.73	11012011
30104102	CALIFORNIA STATE UNIVERSITY,	3	575,000.00	11012013
30104201	TRUST SERVICES DIVISION	3	1,723,000.00	11012019
30104604	CARNEGIE MELLON	3	60,000.00	5012009
30104605	CARNEGIE MELLON	3	587,000.00	11012017
30104702	CARROLL COLLEGE	3.75	186,000.00	6012014
30104703	CARROLL COLLEGE	3	102,799.95	6012018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	220,000.00	3012015
30105101	CATAWBA COLLEGE	3	49,000.00	12012009
30105701	CHAMPLAIN COLLEGE, INC.	3	73,636.01	12012013
30106802	COLLEGE OF ST. THOMAS	3	114,000.00	11012009
30106904	COLLEGE OF SANTA FE	3	375,000.00	10012018
30107002	COLLEGE OF THE HOLY CROSS	3.625	460,000.00	10012013
30107701	CONCORDIA COLLEGE	3	490,000.00	5012019
30108101	CUMBERLAND COLLEGE	3	198,000.00	8012017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3	330,000.00	4012016
30109502	DREXEL UNIVERSITY	3.5	640,000.00	5012014
30109604	DRURY COLLEGE	3	138,000.00	4012015
30109605	DRURY COLLEGE	3	122,000.00	10012010
30109801	DYOURVILLE COLLEGE	3	640,535.00	4012018
30110101	ELIZABETH CITY STATE UNIVERSITY	3	230,000.00	10012017
30110401	EMMANUEL COLLEGE	3	79,000.00	11012013
30110802	FAIRLEIGH DICKINSON UNIV	3	1,020,000.00	11012017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3	41,000.00	11012009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3	259,999.98	11012011
30111803	GANNON UNIVERSITY	3	146,452.53	12012022
30112002	GEORGE FOX COLLEGE	3	478,974.79	7012018
30112202	GEORGETOWN COLLEGE	3	56,000.00	12012008
30112203	GEORGETOWN COLLEGE	3	180,000.00	12012009
30112301	GEORGETOWN UNIVERSITY	3	1,937,000.00	11012020
30112302	GEORGETOWN UNIVERSITY	4	5,080,000.00	11012020
30112901	HAMPSHIRE COLLEGE	3	170,363.40	7012013
30112902	HAMPSHIRE COLLEGE	3	644,343.39	2012014
30113601	HINDS JUNIOR COLLEGE	3	709,000.00	4012013
30113702	HIWASSEE COLLEGE	3	123,600.74	9152018
30113801	HOFSTRA UNIVERSITY	3	856,037.65	11012012
30114001	HOOD COLLEGE	3.625	147,000.00	11012014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.5	180,000.00	4012014
30114302	HUNTINGDON COLLEGE - DORM 1968	3	30,000.00	10012008
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3	1,384,437.13	1012017
30115001	JAMES MADISON UNIVERSITY	3	365,000.00	6012009
30115901	LA GRANGE COLLEGE	3	35,000.00	3012009

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30116201	LASSEN JUNIOR COLLEGE	3	299,000.00	4012020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3	51,000.00	10012017
30116904	LONG ISLAND UNIVERSITY	3	164,117.65	11012009
30117002	LONG ISLAND UNIVERSITY	3.625	290,000.00	6012014
30117204	LA. STATE UNIV. 1965 BOND SER B	3	38,000.00	7012005
30117205	LA. STATE UNIV. 1966 BOND SER C	3	15,000.00	7012006
30117402	LYCOMING COLLEGE	3.625	129,000.00	5012014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5012015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5012015
30117502	LYNCHBURG COLLEGE	3	415,000.00	5012018
30117602	MACALESTER COLLEGE	3	289,531.05	5012020
30117801	MARIAN COLLEGE OF FOND DU LAC	3	315,000.00	10012016
30118302	MARY BALDWIN COLLEGE	3.375	173,000.00	5012012
30118401	MARYMOUNT UNIVERSITY	3	370,000.00	5012016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.375	334,000.00	4012012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3	221,306.10	5012014
30119801	MILLSAPS COLLEGE	3	408,000.00	11012021
30119903	MISSISSIPPI STATE UNIVERSITY	3	1,035,000.00	12012020
30120402	MORAVIAN COLLEGE	3.375	96,000.00	11012012
30120501	MOREHOUSE COLLEGE	3	324,999.50	7012010
30120601	MORGAN STATE UNIVERSTIY	3	1,163,325.23	11012014
30120801	MORRIS COLLEGE	3	130,000.00	11012009
30121101	NEW ENGLAND COLLEGE	3	84,000.00	4012016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.625	305,000.00	1012014
30121501	NORFOLK STATE UNIVERSITY	3	1,981,242.32	12012021
30122302	NORTHEASTERN UNIVERSITY	3	1,918,886.21	5012018
30122802	OCCIDENTAL COLLEGE	3	184,000.00	10012019
30123401	PAINE COLLEGE	3	544,019.99	10012016
30123701	UNIVERSITY OF THE ARTS	3	1,679,690.41	1012022
30124901	RANDOLPH MACON COLLEGE	3	75,000.00	5012010
30125102	REGIS COLLEGE	3	220,000.00	11012012
30125504	RIDER COLLEGE	3.625	860,000.00	11012013
30125506	RIDER COLLEGE	3	272,000.00	5012017
30125601	RIO GRANDE COLLEGE	3	10,166.86	3302009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5012016
30127402	ST MARY’S SCHOOL	3	278,000.00	6012020
30127602	SAINT MICHAELS COLLEGE	3	874,300.14	5012013
30127801	SAINT PAULS COLLEGE	3	254,155.31	11012014
30128001	SAINT VINCENT COLLEGE	3.5	310,000.00	5012013
30128401	UNIVERSITY OF ILLINOIS	3	750,000.00	11012018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3	60,000.00	11012008
30128802	SETON HILL COLLEGE	3.625	175,000.00	11012014
30129101	SIMPSON COLLEGE - BOND 1966	3	186,000.00	7012016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3	1,295,000.00	10012015
30130703	SPRINGFIELD COLLEGE	3.5	213,000.00	5012013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.375	817,000.00	10012012
30132002	TAYLOR UNIVERSITY	3	116,000.00	10012012
30132003	TAYLOR UNIVERSITY	3	386,000.00	10012013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3	141,000.00	7012009
30132402	TEXAS SOUTHERN UNIVERSITY	3.5	210,000.00	4012013
30132601	TRANSYLVANIA UNIVERSITY	3	137,000.00	11012010

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30132904	TUFTS UNIVERSITY	3	1,630,000.00	10012021
30133201	UNIV STUDENT COOP HOUSING	3	975,000.00	4012019
30133301	UNIVERSITY OF ALABAMA	3	220,000.00	11012008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3	78,000.00	4012005
30134305	UNIVERSITY OF DELAWARE	3	429,000.00	12012018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3	1,155,000.00	7012014
30136002	UNIVERSITY OF PUERTO RICO	3	639,000.00	6012011
30136801	UNIVERSITY OF ST THOMAS	3	433,000.00	10012019
30136901	UNIV OF STEUBENVILLE	3.125	69,000.00	4012010
30137501	UTICA COLLEGE OF SYRACUSE	3	109,000.00	11012009
30137701	VERMONT STATE COLLEGE	3	55,000.00	6012008
30137702	VERMONT STATE COLLEGE	3	132,000.00	7012014
30137802	VILLANOVA UNIVERSITY	3	725,000.00	4012019
30137901	VINCENNES UNIVERSITY	3	2,800,000.00	6012023
30138001	VIRGINIA COMMONWEALTH	3	941,999.99	6012011
30138101	VIRGINIA WESELAN COLLEGE	3	53,000.00	11012009
30138102	VIRGINA ST WESELEYAN COLLEGE	3	58,000.00	11012010
30138702	WESLEY COLLEGE	3.375	99,000.00	5012013
30139001	WEST VALLEY COLLEGE	3	50,000.00	4012009
30140003	WHEATON COLLEGE	3.5	345,000.00	4012013
30140502	WITTENBERG UNIVERSITY	3	435,000.00	5012015
30140503	WITTENBERG UNIVERSITY	3	146,000.00	11012017
30140601	THE COLLEGE OF WOOSTER	3	4,837.20	3302009
30141001	YORK HOSPITAL	3	246,000.00	5012020
	TOTALS:		59,332,282.20

7

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

As of April 10, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	86,655.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,850.00	38,000.00
30117205	LA. STATE UNIV.1966 BOND SER C	01/01/07	675.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			90,200.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

As of April 10, 2008

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	1,125,078.66
Interest Payments	456,856.00
Total Principal and Interest Collections	1,581,934.66
Payments and Reversals Posted to Suspense	—
Total Collections	1,581,934.66
Less: Servicing Fees (not withheld from remittances)	(10,406.43	)
Net Collections	1,571,528.23

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
5012008	30100301	ALBRIGHT COLL	—	4,170.00	4,170.00	278,000.00	104.25
5012008	30102802	BETHANY COLLE	—	1,957.50	1,957.50	116,000.00	43.50
5012008	30102803	BETHANY COLLE	—	2,550.00	2,550.00	170,000.00	63.75
5012008	30109502	DREXEL UNIVER	90,000.00	11,200.00	101,200.00	640,000.00	240.00
5012008	30133301	UNIVERSITY OF	—	3,300.00	3,300.00	220,000.00	82.50
5012008	30137501	UTICA COLLEGE	—	1,635.00	1,635.00	109,000.00	40.88
5012008	30127801	ST PAULS COLL	16,449.76	3,812.33	20,262.09	254,155.31	95.31
5012008	30127602	ST MICHAELS C	73,745.50	13,114.50	86,860.00	874,300.14	327.86
5012008	30141001	YORK HOSPITAL	16,000.00	3,690.00	19,690.00	246,000.00	92.25
5012008	30106802	COLLEGE OF ST	—	1,710.00	1,710.00	114,000.00	42.75
5012008	30110401	EMMANUEL COLL	—	1,185.00	1,185.00	79,000.00	29.63
5012008	30119801	MILLSAPS COLL	—	6,120.00	6,120.00	408,000.00	153.00
5012008	30102804	BETHANY COLLE	20,000.00	3,375.00	23,375.00	225,000.00	84.38
5012008	30114001	HOOD COLLEGE	—	2,664.37	2,664.37	147,000.00	55.13
5012008	30113801	HOFSTRA UNIVE	79,983.16	12,840.56	92,823.72	856,037.65	321.01
5012008	30118401	MARYMOUNT UNI	35,000.00	5,550.00	40,550.00	370,000.00	138.75
5012008	30100103	ALABAMA AGRIC	95,000.00	17,850.00	112,850.00	1,190,000.00	446.25
5012008	30102604	BENEDICT COLL	—	18,555.00	18,555.00	1,237,000.00	463.88
5012008	30103302	BRANDEIS UNIV	12,504.15	1,581.69	14,085.84	105,445.73	39.54
5012008	30104102	CALIFORNIA ST	—	8,625.00	8,625.00	575,000.00	215.63
5012008	30104201	CALIFORNIA ST	—	25,845.00	25,845.00	1,723,000.00	646.13
5012008	30104604	CARNEGIE-MELL	30,000.00	900.00	30,900.00	60,000.00	22.50
5012008	30107701	CONCORDIA COL	35,000.00	7,350.00	42,350.00	490,000.00	183.75
5012008	30110802	FAIRLEIGH DIC	—	15,300.00	15,300.00	1,020,000.00	382.50
5012008	30111301	FLORIDA INSTI	—	615.00	615.00	41,000.00	15.38
5012008	30111802	GANNON UNIVER	—	3,900.00	3,900.00	259,999.98	97.50
5012008	30112301	GEORGETOWN UN	—	29,055.00	29,055.00	1,937,000.00	726.38
5012008	30112302	GEORGETOWN UN	—	101,600.00	101,600.00	5,080,000.00	1,905.00
5012008	30116904	LONG ISLAND U	40,117.73	2,461.76	42,579.49	164,117.65	61.54
5012008	30117402	LYCOMING COLL	17,000.00	2,338.12	19,338.12	129,000.00	48.38
5012008	30117403	LYCOMING COLL	20,000.00	3,468.75	23,468.75	184,999.99	69.37
5012008	30117501	LYNCHBURG COL	35,000.00	5,212.50	40,212.50	278,000.00	104.25
5012008	30117502	LYNCHBURG COL	35,000.00	6,225.00	41,225.00	415,000.00	155.63
5012008	30118302	MARY BALDWIN	35,000.00	2,919.38	37,919.38	173,000.00	64.88
5012008	30120402	MORAVIAN COLL	—	1,620.00	1,620.00	96,000.00	36.00
5012008	30120601	MORGAN STATE	75,294.28	17,449.88	92,744.16	1,163,325.23	436.25
5012008	30120801	MORRIS COLLEG	—	1,950.00	1,950.00	130,000.00	48.75
5012008	30122302	NORTHEASTERN	78,416.28	28,783.29	107,199.57	1,918,886.21	719.58
5012008	30124901	RANDOLPH-MACO	15,000.00	1,125.00	16,125.00	75,000.00	28.13
5012008	30125102	REGIS COLLEGE	—	3,300.00	3,300.00	220,000.00	82.50
5012008	30125504	RIDER COLLEGE	—	15,587.50	15,587.50	860,000.00	322.50
5012008	30125506	RIDER COLLEGE	25,000.00	4,080.00	29,080.00	272,000.00	102.00
5012008	30126102	RUTGERS, THE	40,000.00	7,687.50	47,687.50	410,000.00	153.75
5012008	30128001	ST VINCENT CO	45,000.00	5,425.00	50,425.00	310,000.00	116.25
5012008	30128401	SANGAMON STAT	30,000.00	11,250.00	41,250.00	750,000.00	281.25
5012008	30128602	SEATTLE UNIVE	—	900.00	900.00	60,000.00	22.50
5012008	30128802	SETON HILL CO	—	3,171.88	3,171.88	175,000.00	65.63
5012008	30130703	SPRINGFIELD C	40,000.00	3,727.50	43,727.50	213,000.00	79.88
5012008	30132601	TRANSYLVANIA	—	2,055.00	2,055.00	137,000.00	51.38

2

5012008	30138101	VIRGINIA WESL	—	795.00	795.00	53,000.00	19.88
5012008	30138102	VIRGINIA WESL	—	870.00	870.00	58,000.00	21.75		��
5012008	30138702	WESLEY COLLEG	18,000.00	1,670.63	19,670.63	99,000.00	37.13
5012008	30140502	WITTENBERG UN	50,000.00	6,525.00	56,525.00	435,000.00	163.13
5012008	30140503	WITTENBERG UN	—	2,190.00	2,190.00	146,000.00	54.75
		TOTALS:	1,102,510.86	452,839.64	1,555,350.50	27,750,267.89	10,406.43
							10,406.43	Service Fees due
S/F still due for below loans
7-01-2006	30117204	LOUISIANA STA	0.00	570.00	570.00	38,000.00	14.25

3

Capmark Finance

College and University Loan Trust II

Loans Paid in Full

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

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

4

Capmark Finance

College and University Loan Trust II

Summary of Partial Prepayments

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

Loan Number	Date	Total Amount Paid	Principal Amount	Interest Amount
30122302	5-01-08	0.01	0.01	0
30127602	5-08-08	0.01	0.01	0
TOTAL:		0.02	0.02	—

5

Capmark Finance

College and University Loan Trust II

Trial Balance

As of May 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30100103	ALABAMA AGRICULTURAL	3	1,095,000.00	5012018
30100201	ALBION COLLEGE	3	17,077.95	10012009
30100301	ALBRIGHT COLLEGE	3	278,000.00	11012015
30101601	AUBURN UNIVERSITY	3	1,350,000.00	12012018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	108,000.00	4012015
30102604	BENEDICT COLLEGE	3	1,237,000.00	11012020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.375	116,000.00	11012012
30102803	BETHANY COLLEGE - HALL BOND 1967	3	170,000.00	11012017
30102804	BETHANY COLLEGE- NOTE OF 1973	3	205,000.00	11012012
30103302	BRANDEIS UNIVERSITY	3	92,941.58	11012011
30104102	CALIFORNIA STATE UNIVERSITY,	3	575,000.00	11012013
30104201	TRUST SERVICES DIVISION	3	1,723,000.00	11012019
30104604	CARNEGIE MELLON	3	30,000.00	5012009
30104605	CARNEGIE MELLON	3	587,000.00	11012017
30104702	CARROLL COLLEGE	3.75	186,000.00	6012014
30104703	CARROLL COLLEGE	3	102,799.95	6012018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	220,000.00	3012015
30105101	CATAWBA COLLEGE	3	36,000.00	12012009
30105701	CHAMPLAIN COLLEGE, INC.	3	67,989.62	12012013
30106802	COLLEGE OF ST. THOMAS	3	114,000.00	11012009
30106904	COLLEGE OF SANTA FE	3	375,000.00	10012018
30107002	COLLEGE OF THE HOLY CROSS	3.625	460,000.00	10012013
30107701	CONCORDIA COLLEGE	3	455,000.00	5012019
30108101	CUMBERLAND COLLEGE	3	198,000.00	8012017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3	330,000.00	4012016
30109502	DREXEL UNIVERSITY	3.5	550,000.00	5012014
30109604	DRURY COLLEGE	3	138,000.00	4012015
30109605	DRURY COLLEGE	3	122,000.00	10012010
30109801	DYOURVILLE COLLEGE	3	640,535.00	4012018
30110101	ELIZABETH CITY STATE UNIVERSITY	3	230,000.00	10012017
30110401	EMMANUEL COLLEGE	3	79,000.00	11012013
30110802	FAIRLEIGH DICKINSON UNIV	3	1,020,000.00	11012017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3	41,000.00	11012009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3	259,999.98	11012011
30111803	GANNON UNIVERSITY	3	142,551.14	12012022
30112002	GEORGE FOX COLLEGE	3	478,974.79	7012018
30112202	GEORGETOWN COLLEGE	3	56,000.00	12012008
30112203	GEORGETOWN COLLEGE	3	180,000.00	12012009
30112301	GEORGETOWN UNIVERSITY	3	1,937,000.00	11012020
30112302	GEORGETOWN UNIVERSITY	4	5,080,000.00	11012020
30112901	HAMPSHIRE COLLEGE	3	170,363.40	7012013
30112902	HAMPSHIRE COLLEGE	3	644,343.39	2012014
30113601	HINDS JUNIOR COLLEGE	3	709,000.00	4012013
30113702	HIWASSEE COLLEGE	3	123,600.74	9152018
30113801	HOFSTRA UNIVERSITY	3	776,054.49	11012012
30114001	HOOD COLLEGE	3.625	147,000.00	11012014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.5	180,000.00	4012014
30114302	HUNTINGDON COLLEGE - DORM 1968	3	30,000.00	10012008
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3	1,384,437.13	1012017
30115001	JAMES MADISON UNIVERSITY	3	365,000.00	6012009
30115901	LA GRANGE COLLEGE	3	35,000.00	3012009

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30116201	LASSEN JUNIOR COLLEGE	3	299,000.00	4012020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3	51,000.00	10012017
30116904	LONG ISLAND UNIVERSITY	3	123,999.92	11012009
30117002	LONG ISLAND UNIVERSITY	3.625	290,000.00	6012014
30117204	LA. STATE UNIV. 1965 BOND SER B	3	38,000.00	7012005
30117205	LA. STATE UNIV. 1966 BOND SER C	3	15,000.00	7012006
30117402	LYCOMING COLLEGE	3.625	112,000.00	5012014
30117403	LYCOMING COLLEGE	3.75	164,999.99	5012015
30117501	LYNCHBURG COLLEGE	3.75	243,000.00	5012015
30117502	LYNCHBURG COLLEGE	3	380,000.00	5012018
30117602	MACALESTER COLLEGE	3	289,531.05	5012020
30117801	MARIAN COLLEGE OF FOND DU LAC	3	315,000.00	10012016
30118302	MARY BALDWIN COLLEGE	3.375	138,000.00	5012012
30118401	MARYMOUNT UNIVERSITY	3	335,000.00	5012016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.375	334,000.00	4012012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3	221,306.10	5012014
30119801	MILLSAPS COLLEGE	3	408,000.00	11012021
30119903	MISSISSIPPI STATE UNIVERSITY	3	1,035,000.00	12012020
30120402	MORAVIAN COLLEGE	3.375	96,000.00	11012012
30120501	MOREHOUSE COLLEGE	3	324,999.50	7012010
30120601	MORGAN STATE UNIVERSTIY	3	1,088,030.95	11012014
30120801	MORRIS COLLEGE	3	130,000.00	11012009
30121101	NEW ENGLAND COLLEGE	3	84,000.00	4012016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.625	305,000.00	1012014
30121501	NORFOLK STATE UNIVERSITY	3	1,981,242.32	12012021
30122302	NORTHEASTERN UNIVERSITY	3	1,840,469.92	5012018
30122802	OCCIDENTAL COLLEGE	3	184,000.00	10012019
30123401	PAINE COLLEGE	3	543,999.99	10012016
30123701	UNIVERSITY OF THE ARTS	3	1,679,690.41	1012022
30124901	RANDOLPH MACON COLLEGE	3	60,000.00	5012010
30125102	REGIS COLLEGE	3	220,000.00	11012012
30125504	RIDER COLLEGE	3.625	860,000.00	11012013
30125506	RIDER COLLEGE	3	247,000.00	5012017
30125601	RIO GRANDE COLLEGE	3	10,166.86	3302009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	370,000.00	5012016
30127402	ST MARY’S SCHOOL	3	278,000.00	6012020
30127602	SAINT MICHAELS COLLEGE	3	800,554.63	5012013
30127801	SAINT PAULS COLLEGE	3	237,705.55	11012014
30128001	SAINT VINCENT COLLEGE	3.5	265,000.00	5012013
30128401	UNIVERSITY OF ILLINOIS	3	720,000.00	11012018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3	60,000.00	11012008
30128802	SETON HILL COLLEGE	3.625	175,000.00	11012014
30129101	SIMPSON COLLEGE - BOND 1966	3	186,000.00	7012016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3	1,295,000.00	10012015
30130703	SPRINGFIELD COLLEGE	3.5	173,000.00	5012013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.375	817,000.00	10012012
30132002	TAYLOR UNIVERSITY	3	116,000.00	10012012
30132003	TAYLOR UNIVERSITY	3	386,000.00	10012013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3	141,000.00	7012009
30132402	TEXAS SOUTHERN UNIVERSITY	3.5	210,000.00	4012013
30132601	TRANSYLVANIA UNIVERSITY	3	137,000.00	11012010

7

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
30132904	TUFTS UNIVERSITY	3	1,630,000.00	10012021
30133201	UNIV STUDENT COOP HOUSING	3	975,000.00	4012019
30133301	UNIVERSITY OF ALABAMA	3	220,000.00	11012008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3	78,000.00	4012005
30134305	UNIVERSITY OF DELAWARE	3	429,000.00	12012018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3	1,155,000.00	7012014
30136002	UNIVERSITY OF PUERTO RICO	3	639,000.00	6012011
30136801	UNIVERSITY OF ST THOMAS	3	433,000.00	10012019
30136901	UNIV OF STEUBENVILLE	3.125	69,000.00	4012010
30137501	UTICA COLLEGE OF SYRACUSE	3	109,000.00	11012009
30137701	VERMONT STATE COLLEGE	3	55,000.00	6012008
30137702	VERMONT STATE COLLEGE	3	132,000.00	7012014
30137802	VILLANOVA UNIVERSITY	3	725,000.00	4012019
30137901	VINCENNES UNIVERSITY	3	2,800,000.00	6012023
30138001	VIRGINIA COMMONWEALTH	3	941,999.99	6012011
30138101	VIRGINIA WESELAN COLLEGE	3	53,000.00	11012009
30138102	VIRGINA ST WESELEYAN COLLEGE	3	58,000.00	11012010
30138702	WESLEY COLLEGE	3.375	81,000.00	5012013
30139001	WEST VALLEY COLLEGE	3	50,000.00	4012009
30140003	WHEATON COLLEGE	3.5	345,000.00	4012013
30140502	WITTENBERG UNIVERSITY	3	385,000.00	5012015
30140503	WITTENBERG UNIVERSITY	3	146,000.00	11012017
30140601	THE COLLEGE OF WOOSTER	3	4,837.20	3302009
30141001	YORK HOSPITAL	3	230,000.00	5012020
	TOTALS:		58,207,203.54

8

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

As of May 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	86,655.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,850.00	38,000.00
30117205	LA. STATE UNIV. 1966 BOND SER C	01/01/07	675.00	15,000.00
TOTAL:			90,180.00	131,000.00

Capmark Finance

College and University Loan Trust II

Liquidation Report

As of May 31, 2008

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

For the Quarter Ended December 31, 2007

	October		November		December
Collections:
Principal Payments	896,894.98		2,367,262.29		501,298.26
Interest Payments	188,809.43		496,963.90		214,803.28
Total Principal and Interest Collections	1,085,704.41		2,864,226.19		716,101.54
Payments and Reversals Posted to Suspense
Total Collections	1,085,704.41		2,864,226.19		716,101.54
Less: Servicing Fees (not withheld from remittances)	(5,454.59	)	(11,889.73	)	(4,268.00	)
Net Collections	1,080,249.82		2,852,336.46		711,833.54

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

For the Quarter Ended December 31, 2007

Date Due	GMACCM Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
October
10012007	30100201	ALBION COLLEG	15,000.00	510.00	15,510.00	34,000.00	12.75
10012007	30101701	AZUSA PACIFIC	—	2,268.75	2,268.75	121,000.00	45.38
10012007	30106904	COLLEGE OF SA	32,000.00	6,105.00	38,105.00	407,000.00	152.63
10012007	30107002	COLLEGE OF TH	75,000.00	9,696.88	84,696.88	535,000.00	200.63
10012007	30108202	DAEMEN COLLEG	—	5,475.00	5,475.00	365,000.00	136.88
10012007	30109604	DRURY COLLEGE	10,000.00	2,355.00	12,355.00	157,000.00	58.88
10012007	30109605	DRURY COLLEGE	24,000.00	2,550.00	26,550.00	170,000.00	63.75
10012007	30109801	DYOUVILLE COL	—	10,433.03	10,433.03	695,535.00	260.83
10012007	30110101	ELIZABETH CIT	20,000.00	3,750.00	23,750.00	250,000.00	93.75
10012007	30111603	FT HAYS STATE	20,000.00	300.00	20,300.00	20,000.00	7.50
10012007	30112002	GEORGE FOX CO	9,799.35	3,814.45	13,613.80	508,593.87	190.72
10012007	30113601	HINDS JUNIOR	—	13,035.00	13,035.00	869,000.00	325.88
10012007	30114201	HOUSTON TILLO	—	3,587.50	3,587.50	205,000.00	76.88
10012007	30114302	HUNTINGDON CO	30,000.00	900.00	30,900.00	60,000.00	22.50
10012007	30116201	LASSEN JUNIOR	—	4,785.00	4,785.00	319,000.00	119.63
10012007	30116801	LINFIELD COLL	4,000.00	825.00	4,825.00	55,000.00	20.63
10012007	30117801	MARIAN COLLEG	30,000.00	5,175.00	35,175.00	345,000.00	129.38
10012007	30119001	MEMORIAL SLOA	—	7,070.63	7,070.63	419,000.00	157.13
10012007	30121101	NEW ENGLAND C	—	1,395.00	1,395.00	93,000.00	34.88
10012007	30122802	OCCIDENTAL CO	12,000.00	2,940.00	14,940.00	196,000.00	73.50
10012007	30123401	PAINE COLLEGE	52,000.00	8,940.00	60,940.00	596,019.99	223.51
10012007	30129802	SOUTHERN METH	70,000.00	1,050.00	71,050.00	70,000.00	26.25
10012007	30130301	SOUTHWEST TEX	140,000.00	21,525.00	161,525.00	1,435,000.00	538.13
10012007	30130903	STEPHEN F AUS	145,000.00	16,233.75	161,233.75	962,000.00	360.75
10012007	30132002	TAYLOR UNIVER	21,000.00	2,055.00	23,055.00	137,000.00	51.38
10012007	30132003	TAYLOR UNIVER	60,000.00	6,690.00	66,690.00	446,000.00	167.25
10012007	30132402	TEXAS SOUTHER	—	4,287.50	4,287.50	245,000.00	91.88
10012007	30132904	TUFTS UNIVERS	93,000.00	25,845.00	118,845.00	1,723,000.00	646.13
10012007	30133201	UNIV STU COOP	—	15,750.00	15,750.00	1,050,000.00	393.75
10012007	30134101	UNIVERSITY OF	65,000.00	975.00	65,975.00	65,000.00	24.38
10012007	30136801	UNIVERSITY OF	29,000.00	6,930.00	35,930.00	462,000.00	173.25
10012007	30136901	UNIVERSITY OF	—	1,593.75	1,593.75	102,000.00	38.25
10012007	30137802	VILLANOVA UNI	—	11,700.00	11,700.00	780,000.00	292.50
10012007	30139001	WEST VALLEY C	—	1,500.00	1,500.00	100,000.00	37.50
10012007	30140003	WHEATON COLLE	—	7,087.50	7,087.50	405,000.00	151.88
							50.06	Loan 030113702 9/15/07 pmt paid 10/26/07
							3.63	Loan 030140601 9/30/07 pmt paid 10/15/07
		TOTALS:	956,799.35	219,133.74	1,175,933.09	14,402,148.86	5,454.59

2

Date Due	GMACCM Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
November
11012007	30100103	ALABAMA AGRIC	—	17,850.00	17,850.00	1,190,000.00	446.25
11012007	30100301	ALBRIGHT COLL	35,000.00	4,695.00	39,695.00	313,000.00	117.38
11012007	30102803	BETHANY COLLE	15,000.00	2,775.00	17,775.00	185,000.00	69.38
11012007	30102804	BETHANY COLLE	20,000.00	3,675.00	23,675.00	245,000.00	91.88
11012007	30104605	CARNEGIE-MELL	27,000.00	9,630.00	36,630.00	642,000.00	240.75
11012007	30106802	COLLEGE OF ST	55,000.00	2,535.00	57,535.00	169,000.00	63.38
11012007	30109502	DREXEL UNIVER	—	11,200.00	11,200.00	640,000.00	240.00
11012007	30110401	EMMANUEL COLL	11,000.00	1,350.00	12,350.00	90,000.00	33.75
11012007	30117602	MACALESTER CO	10,103.32	4,648.34	14,751.66	309,889.24	116.21
11012007	30118302	MARY BALDWIN	—	2,919.38	2,919.38	173,000.00	64.88
11012007	30118401	MARYMOUNT UNI	—	5,550.00	5,550.00	370,000.00	138.75
11012007	30119801	MILLSAPS COLL	24,000.00	6,480.00	30,480.00	432,000.00	162.00
11012007	30127602	ST MICHAELS C	72,655.67	14,204.33	86,860.00	946,955.81	355.11
11012007	30127801	ST PAULS COLL	16,206.66	4,055.43	20,262.09	270,361.97	101.39
11012007	30128802	SETON HILL CO	22,000.00	3,570.63	25,570.63	197,000.00	73.88
11012007	30133301	UNIVERSITY OF	215,000.00	6,525.00	221,525.00	435,000.00	163.13
11012007	30137501	UTICA COLLEGE	52,000.00	2,415.00	54,415.00	161,000.00	60.38
11012007	30140102	WHEELING COLL	10,000.00	150.00	10,150.00	10,000.00	3.75
11012007	30140201	WHEELOCK COLL	1,194.74	151.12	1,345.86	10,074.80	3.78
11012007	30102802	BETHANY COLLE	25,000.00	2,379.38	27,379.38	141,000.00	52.88
11012007	30141001	YORK HOSPITAL	—	3,690.00	3,690.00	246,000.00	92.25
11012007	30102604	BENEDICT COLL	77,000.00	19,710.00	96,710.00	1,314,000.00	492.75
11012007	30103302	BRANDEIS UNIV	12,319.36	1,766.48	14,085.84	117,765.09	44.16
11012007	30103901	CALIFORNIA ST	125,000.00	1,875.00	126,875.00	125,000.00	46.88
11012007	30104102	CALIFORNIA ST	85,000.00	9,900.00	94,900.00	660,000.00	247.50
11012007	30104201	CALIFORNIA ST	120,000.00	27,645.00	147,645.00	1,843,000.00	691.13
11012007	30104604	CARNEGIE-MELL	—	900.00	900.00	60,000.00	22.50
11012007	30107701	CONCORDIA COL	—	7,350.00	7,350.00	490,000.00	183.75
11012007	30110802	FAIRLEIGH DIC	90,000.00	16,650.00	106,650.00	1,110,000.00	416.25
11012007	30111301	FLORIDA INSTI	20,000.00	915.00	20,915.00	61,000.00	22.88
11012007	30111802	GANNON UNIVER	60,000.00	4,800.00	64,800.00	319,999.98	120.00
11012007	30112301	GEORGETOWN UN	121,000.00	30,870.00	151,870.00	2,058,000.00	771.75
11012007	30112302	GEORGETOWN UN	300,000.00	107,600.00	407,600.00	5,380,000.00	2,017.50
11012007	30113801	HOFSTRA UNIVE	78,801.14	14,022.58	92,823.72	934,838.79	350.56
11012007	30114001	HOOD COLLEGE	19,000.00	3,008.75	22,008.75	166,000.00	62.25
11012007	30116904	LONG ISLAND U	39,524.85	3,054.64	42,579.49	203,642.50	76.37
11012007	30117402	LYCOMING COLL	—	2,338.12	2,338.12	129,000.00	48.38
11012007	30117403	LYCOMING COLL	—	3,468.75	3,468.75	184,999.99	69.37
11012007	30117501	LYNCHBURG COL	—	5,212.50	5,212.50	278,000.00	104.25
11012007	30117502	LYNCHBURG COL	—	6,225.00	6,225.00	415,000.00	155.63
11012007	30119202	MERCER UNIVER	16,471.89	3,817.46	20,289.35	254,496.96	95.44
11012007	30120402	MORAVIAN COLL	17,000.00	1,906.88	18,906.88	113,000.00	42.38
11012007	30120601	MORGAN STATE	74,181.56	18,562.60	92,744.16	1,237,506.79	464.07
11012007	30120801	MORRIS COLLEG	62,000.00	2,880.00	64,880.00	192,000.00	72.00
11012007	30122302	NORTHEASTERN	77,257.42	29,942.15	107,199.57	1,996,143.63	748.55
11012007	30124901	RANDOLPH-MACO	15,000.00	1,350.00	16,350.00	90,000.00	33.75
11012007	30125102	REGIS COLLEGE	40,000.00	3,900.00	43,900.00	260,000.00	97.50
11012007	30125504	RIDER COLLEGE	130,000.00	17,943.75	147,943.75	990,000.00	371.25
11012007	30125506	RIDER COLLEGE	—	4,080.00	4,080.00	272,000.00	102.00
11012007	30126102	RUTGERS, THE	—	7,687.50	7,687.50	410,000.00	153.75
11012007	30128001	ST VINCENT CO	—	5,425.00	5,425.00	310,000.00	116.25
11012007	30128401	SANGAMON STAT	30,000.00	11,700.00	41,700.00	780,000.00	292.50
11012007	30128602	SEATTLE UNIVE	58,000.00	1,770.00	59,770.00	118,000.00	44.25
11012007	30130703	SPRINGFIELD C	—	3,727.50	3,727.50	213,000.00	79.88
11012007	30132601	TRANSYLVANIA	43,000.00	2,700.00	45,700.00	180,000.00	67.50
11012007	30138101	VIRGINIA WESL	37,000.00	1,350.00	38,350.00	90,000.00	33.75
11012007	30138102	VIRGINIA WESL	18,000.00	1,140.00	19,140.00	76,000.00	28.50
11012007	30138702	WESLEY COLLEG	—	1,670.63	1,670.63	99,000.00	37.13
11012007	30140502	WITTENBERG UN	—	6,525.00	6,525.00	435,000.00	163.13
11012007	30140503	WITTENBERG UN	12,000.00	2,370.00	14,370.00	158,000.00	59.25
5012007	30118401	MARYMOUNT UNI	35,000.00	6,075.00	41,075.00	405,000.00	151.88	Loan 030118401 pd 11/6
		TOTALS:	2,423,716.61	514,283.90	2,938,000.51	31,705,675.55	11,889.73
December
12012007	30101601	AUBURN UNIVER	105,000.00	21,825.00	126,825.00	1,455,000.00	545.63
12012007	30104702	CARROLL COLLE	—	3,487.50	3,487.50	186,000.00	69.75
12012007	30104703	CARROLL COLLE	4,138.91	1,604.08	5,742.99	106,938.86	40.10
12012007	30105101	CATAWBA COLLE	13,000.00	930.00	13,930.00	62,000.00	23.25
12012007	30105701	CHAMPLAIN COL	5,562.96	1,187.97	6,750.93	79,198.97	29.70
12012007	30111803	GANNON UNIVER	3,843.74	2,254.44	6,098.18	150,296.27	56.36
12012007	30112202	GEORGETOWN CO	55,000.00	1,665.00	56,665.00	111,000.00	41.63
12012007	30112203	GEORGETOWN CO	90,000.00	4,050.00	94,050.00	270,000.00	101.25
12012007	30115001	JAMES MADISON	—	5,475.00	5,475.00	365,000.00	136.88
12012007	30117002	LONG ISLAND U	—	5,256.25	5,256.25	290,000.00	108.75
12012007	30119903	MISSISSIPPI S	65,000.00	16,500.00	81,500.00	1,100,000.00	412.50
12012007	30121501	NORFOLK STATE	56,609.02	30,567.76	87,176.78	2,037,851.34	764.19
12012007	30127402	ST MARY’S COL	10,000.00	4,320.00	14,320.00	288,000.00	108.00
12012007	30134305	UNIVERSITY OF	15,000.00	6,660.00	21,660.00	444,000.00	166.50
12012007	30136002	UNIVERSITY OF	—	9,585.00	9,585.00	639,000.00	239.63
12012007	30137701	VERMONT STATE	—	825.00	825.00	55,000.00	20.63
12012007	30137901	VINCENNES UNI	—	42,000.00	42,000.00	2,800,000.00	1,050.00
12012007	30138001	VIRGINIA COMM	—	14,130.00	14,130.00	941,999.99	353.25
		TOTALS:	423,154.63	172,323.00	595,477.63	11,381,285.43	4,268.00
	TOTALS FOR QTR		3,803,670.59	905,740.64	4,709,411.23	57,489,109.84	21,612.32

3

Capmark Finance

College and University Loan Trust II

Paid In Full Loan Schedule

For the Quarter Ended December 31, 2007

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
30111603	10/1/2007	20,300.00	20,000.00	300.00		10012007
30129802	10/2/2007	71,050.00	70,000.00	1,050.00		10012007
30134101	10/2/2007	65,975.00	65,000.00	975.00		10012007
30103901	8/30/2094	126,875.00	125,000.00	1,875.00		11012007
30140102	9/11/2094	10,150.00	10,000.00	150.00		11012007
TOTALS		294,350.00	290,000.00	4,350.00	—

4

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount
30100201	10-09-07	870.00	870.00	—
	TOTAL:	870.00	870.00	—

5

Capmark Finance

College and University Loan Trust II

Trial Balance

For the Quarter Ended December 31, 2007

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
October
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	313,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,455,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,314,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	141,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	185,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	245,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	117,765.09	11-01-2011
30103901	CALIFORNIA STATE COLLEGES	3.00	125,000.00	11-01-2007
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	660,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,843,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	106,938.86	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	62,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	79,198.97	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	169,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	90,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,110,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	61,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	319,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	150,296.27	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	498,794.52	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	111,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	270,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	2,058,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,380,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	184,511.80	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	693,021.48	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	934,838.79	11-01-2012
30114001	HOOD COLLEGE	3.63	166,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
October
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,455,403.28	1-01-2017
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	203,642.50	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	254,496.96	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	432,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,100,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	113,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,237,506.79	11-01-2014
30120801	MORRIS COLLEGE	3.00	192,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	350,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	2,037,851.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,996,143.63	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,727,683.36	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	90,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	260,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	990,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	288,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	946,955.81	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	270,361.97	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	780,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	118,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	197,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012

7

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
October
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	180,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	435,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	444,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30135701	UNIVERSITY OF NORTH CAROLINA	3.00	75,000.00	1-01-2008
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	161,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	90,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	76,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140102	WHEELING COLLEGE	3.00	10,000.00	11-01-2007
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	158,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		63,309,965.80
November
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,455,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017

8

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
November
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	106,938.86	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	79,198.97	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	498,794.52	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	111,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	270,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	184,511.80	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	693,021.48	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,455,403.28	1-01-2017
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016

9

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
November
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,100,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	350,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	2,037,851.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,727,683.36	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	288,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	444,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30135701	UNIVERSITY OF NORTH CAROLINA	3.00	75,000.00	1-01-2008
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009

10

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
November
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,942,703.51
December
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013

11

GMACCM Number		Borrower Name	Interest Rate	Current UPB	Maturity Date
December
30110802		FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301		FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802		GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803		GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002		GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202		GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203		GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301		GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302		GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901		HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902		HAMPSHIRE COLLEGE	3.00	693,021.48	2-01-2014
30113601		HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702		HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801		HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001		HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201		HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302		HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801		INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802		INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017
30115001		JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901		LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201		LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801		LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904		LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002		LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204		LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205		LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402		LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403		LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501		LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502		LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602		MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801		MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302		MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401		MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001		SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202		MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801		MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903		MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402		MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501		MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601		MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801		MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101		NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201		NEWARK BETH ISREAL MEDICAL CENTER	3.63	350,000.00	1-01-2014
30121501		NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302		NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802		OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401		PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	��	UNIVERSITY OF THE ARTS	3.00	1,727,683.36	1-01-2022

12

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
December
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30135701	UNIVERSITY OF NORTH CAROLINA	3.00	75,000.00	1-01-2008
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,441,405.25

13

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

For the Quarter Ended December 31, 2007

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	85,485.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,280.00	38,000.00
30117205	LA. STATE UNIV. 1966 BOND SER C	01/01/07	450.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			88,235.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

For the Quarter Ended December 31, 2007

None to report for this period

Capmark Finance

College and University Loan Trust II

Collection Account Activity Report

For the Quarter Ended March 31, 2008

	January		February		March
Collections:
Principal Payments	171,671.11		44,999.93		117,979.30
Interest Payments	55,824.25		2,970.07		33,278.70
Total Principal and Interest Collections	227,495.36		47,970.00		151,258.00
Payments and Reversals Posted to Suspense	859.00
Total Collections	228,354.36		47,970.00		151,258.00
Less: Servicing Fees (not withheld from remittances)	(2,353.28	)	(334.13	)	(175.91	)
Net Collections	226,001.08		47,635.87		151,082.09

Capmark Finance

College & Trust Facility Loan Trust II

Service Fees Schedule

For the Quarter Ended March 31, 2008

Date Due	GMACCM Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Service Fees
January
1012008	30112002	GEORGE FOX CO	9,872.84	3,740.96	13,613.80	498,794.52	187.05
1012008	30112901	HAMPSHIRE COL	14,148.40	2,767.68	16,916.08	184,511.80	69.19
1012008	30114802	INTER AMERICA	70,966.15	21,831.05	92,797.20	1,455,403.28	545.78
1012008	30120501	MOREHOUSE COL	—	4,874.99	4,874.99	324,999.50	121.87
1012008	30121201	NEWARK BETH I	45,000.00	6,343.75	51,343.75	394,999.93	148.12
1012008	30123701	PHILADELPHIA	47,992.95	25,915.25	73,908.20	1,727,683.36	647.88
1012008	30129101	SIMPSON COLLE	—	2,790.00	2,790.00	186,000.00	69.75
1012008	30132301	TEXAS A & I U	—	2,115.00	2,115.00	141,000.00	52.88
1012008	30134402	UNIVERSITY OF	—	17,325.00	17,325.00	1,155,000.00	433.13
1012008	30135701	UNIVERSITY OF	75,000.00	1,125.00	76,125.00	75,000.00	28.13
1012008	30137702	VERMONT STATE	—	1,980.00	1,980.00	132,000.00	49.50
		TOTALS:	262,980.34	90,808.68	353,789.02	6,275,392.39	2,353.28
February
2012008	30108101	CUMBERLAND CO	—	2,970.00	2,970.00	198,000.00	74.25
2012008	30112902	HAMPSHIRE COL	48,678.09	10,395.33	59,073.42	693,021.48	259.88
		TOTALS:	48,678.09	13,365.33	62,043.42	891,021.48	334.13
March
3012008	30104801	CARROLL COLLE	28,000.00	4,650.00	32,650.00	248,000.00	93.00
3012008	30110301	EMBRY-RIDDLE	—	975.00	975.00	—	—
3152008	30113702	HIWASSEE COLL	4,979.30	1,928.70	6,908.00	128,580.04	48.22
3012008	30114801	INTER AMERICA	—	120.00	120.00	—	—
3012008	30115901	LA GRANGE COL	35,000.00	1,050.00	36,050.00	70,000.00	26.25
3302008	30125601	RIO GRANDE CO	5,083.33	228.75	5,312.08	15,250.19	5.72
3012008	30130502	SPALDING UNIV	—	240.00	240.00	—	—
3302008	30140601	WOOSTER BUSIN	2,416.60	108.81	2,525.41	7,253.80	2.72
		TOTALS:	75,479.23	9,301.26	84,780.49	469,084.03	175.91
	TOTALS FOR QTR		387,137.66	113,475.27	500,612.93	7,635,497.90	2,863.32

2

Capmark Finance

College and University Loan Trust II

Paid In Full Loan Schedule

For the Quarter Ended March 31, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
30135701	1/2/2008	76,125.00	75,000.00	1,125.00		39448
TOTALS		76,125.00	75,000.00	1,125.00	—

3

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

4

Capmark Finance

College and University Loan Trust II

Trial Balance

For the Quarter Ended March 31, 2008

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	644,343.39	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007

5

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	349,999.93	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,679,690.41	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012

6

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
January
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,269,734.14
February
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	248,000.00	3-01-2015

7

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
February
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	644,343.39	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	128,580.04	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	70,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012

8

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
February
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	305,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,679,690.41	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023

9

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
February
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	100,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,224,734.21
March
30100103	ALABAMA AGRICULTURAL	3.00	1,190,000.00	5-01-2018
30100201	ALBION COLLEGE	3.00	18,130.00	10-01-2009
30100301	ALBRIGHT COLLEGE	3.00	278,000.00	11-01-2015
30101601	AUBURN UNIVERSITY	3.00	1,350,000.00	12-01-2018
30101701	AZUSA PACIFIC UNIVERSITY	3.75	121,000.00	4-01-2015
30102604	BENEDICT COLLEGE	3.00	1,237,000.00	11-01-2020
30102802	BETHANY COLLEGE - DORM BOND 1965	3.38	116,000.00	11-01-2012
30102803	BETHANY COLLEGE - HALL BOND 1967	3.00	170,000.00	11-01-2017
30102804	BETHANY COLLEGE - NOTE OF 1973	3.00	225,000.00	11-01-2012
30103302	BRANDEIS UNIVERSITY	3.00	105,445.73	11-01-2011
30104102	CALIFORNIA STATE UNIVERSITY,	3.00	575,000.00	11-01-2013
30104201	TRUST SERVICES DIVISION	3.00	1,723,000.00	11-01-2019
30104604	CARNEGIE MELLON	3.00	60,000.00	5-01-2009
30104605	CARNEGIE MELLON	3.00	615,000.00	11-01-2017
30104702	CARROLL COLLEGE	3.75	186,000.00	6-01-2014
30104703	CARROLL COLLEGE	3.00	102,799.95	6-01-2018
30104801	CARROLL COLLEGE - DORM BOND 1965	3.75	220,000.00	3-01-2015
30105101	CATAWBA COLLEGE	3.00	49,000.00	12-01-2009
30105701	CHAMPLAIN COLLEGE, INC.	3.00	73,636.01	12-01-2013
30106802	COLLEGE OF ST. THOMAS	3.00	114,000.00	11-01-2009
30106904	COLLEGE OF SANTA FE	3.00	375,000.00	10-01-2018
30107002	COLLEGE OF THE HOLY CROSS	3.63	460,000.00	10-01-2013
30107701	CONCORDIA COLLEGE	3.00	490,000.00	5-01-2019
30108101	CUMBERLAND COLLEGE	3.00	198,000.00	8-01-2017
30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)	3.00	365,000.00	4-01-2016
30109502	DREXEL UNIVERSITY	3.50	640,000.00	5-01-2014
30109604	DRURY COLLEGE	3.00	147,000.00	4-01-2015
30109605	DRURY COLLEGE	3.00	146,000.00	10-01-2010
30109801	DYOURVILLE COLLEGE	3.00	695,535.00	4-01-2018
30110101	ELIZABETH CITY STATE UNIVERSITY	3.00	230,000.00	10-01-2017
30110401	EMMANUEL COLLEGE	3.00	79,000.00	11-01-2013
30110802	FAIRLEIGH DICKINSON UNIV	3.00	1,020,000.00	11-01-2017
30111301	FLORIDA INSTITUTE OF TECHNOLOGY	3.00	41,000.00	11-01-2009
30111802	GANNON UNIV. - DORM BOND 1969, SER A	3.00	259,999.98	11-01-2011
30111803	GANNON UNIVERSITY	3.00	146,452.53	12-01-2022
30112002	GEORGE FOX COLLEGE	3.00	488,921.68	7-01-2018
30112202	GEORGETOWN COLLEGE	3.00	56,000.00	12-01-2008
30112203	GEORGETOWN COLLEGE	3.00	180,000.00	12-01-2009
30112301	GEORGETOWN UNIVERSITY	3.00	1,937,000.00	11-01-2020
30112302	GEORGETOWN UNIVERSITY	4.00	5,080,000.00	11-01-2020
30112901	HAMPSHIRE COLLEGE	3.00	170,363.40	7-01-2013
30112902	HAMPSHIRE COLLEGE	3.00	644,343.39	2-01-2014
30113601	HINDS JUNIOR COLLEGE	3.00	869,000.00	4-01-2013
30113702	HIWASSEE COLLEGE	3.00	123,600.74	9-15-2018
30113801	HOFSTRA UNIVERSITY	3.00	856,037.65	11-01-2012
30114001	HOOD COLLEGE	3.63	147,000.00	11-01-2014
30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	3.50	205,000.00	4-01-2014
30114302	HUNTINGDON COLLEGE - DORM 1968	3.00	30,000.00	10-01-2008

10

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
March
30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO	3.00	8,000.00	9-01-2007
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO	3.00	1,384,437.13	1-01-2017
30115001	JAMES MADISON UNIVERSITY	3.00	365,000.00	6-01-2009
30115901	LA GRANGE COLLEGE	3.00	35,000.00	3-01-2009
30116201	LASSEN JUNIOR COLLEGE	3.00	319,000.00	4-01-2020
30116801	LINFIELD COLLEGE - HALL BONDS 1968	3.00	51,000.00	10-01-2017
30116904	LONG ISLAND UNIVERSITY	3.00	164,117.65	11-01-2009
30117002	LONG ISLAND UNIVERSITY	3.63	290,000.00	6-01-2014
30117204	LA. STATE UNIV. 1965 BOND SER B	3.00	38,000.00	7-01-2005
30117205	LA. STATE UNIV. 1966 BOND SER C	3.00	15,000.00	7-01-2006
30117402	LYCOMING COLLEGE	3.63	129,000.00	5-01-2014
30117403	LYCOMING COLLEGE	3.75	184,999.99	5-01-2015
30117501	LYNCHBURG COLLEGE	3.75	278,000.00	5-01-2015
30117502	LYNCHBURG COLLEGE	3.00	415,000.00	5-01-2018
30117602	MACALESTER COLLEGE	3.00	299,785.92	5-01-2020
30117801	MARIAN COLLEGE OF FOND DU LAC	3.00	315,000.00	10-01-2016
30118302	MARY BALDWIN COLLEGE	3.38	173,000.00	5-01-2012
30118401	MARYMOUNT UNIVERSITY	3.00	370,000.00	5-01-2016
30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	3.38	419,000.00	4-01-2012
30119202	MERCER UNIV. ACCOUNTING OFFICE	3.00	238,025.07	5-01-2014
30119801	MILLSAPS COLLEGE	3.00	408,000.00	11-01-2021
30119903	MISSISSIPPI STATE UNIVERSITY	3.00	1,035,000.00	12-01-2020
30120402	MORAVIAN COLLEGE	3.38	96,000.00	11-01-2012
30120501	MOREHOUSE COLLEGE	3.00	324,999.50	7-01-2010
30120601	MORGAN STATE UNIVERSTIY	3.00	1,163,325.23	11-01-2014
30120801	MORRIS COLLEGE	3.00	130,000.00	11-01-2009
30121101	NEW ENGLAND COLLEGE	3.00	93,000.00	4-01-2016
30121201	NEWARK BETH ISREAL MEDICAL CENTER	3.63	305,000.00	1-01-2014
30121501	NORFOLK STATE UNIVERSITY	3.00	1,981,242.32	12-01-2021
30122302	NORTHEASTERN UNIVERSITY	3.00	1,918,886.21	5-01-2018
30122802	OCCIDENTAL COLLEGE	3.00	184,000.00	10-01-2019
30123401	PAINE COLLEGE	3.00	544,019.99	10-01-2016
30123701	UNIVERSITY OF THE ARTS	3.00	1,679,690.41	1-01-2022
30124901	RANDOLPH MACON COLLEGE	3.00	75,000.00	5-01-2010
30125102	REGIS COLLEGE	3.00	220,000.00	11-01-2012
30125504	RIDER COLLEGE	3.63	860,000.00	11-01-2013
30125506	RIDER COLLEGE	3.00	272,000.00	5-01-2017
30125601	RIO GRANDE COLLEGE	3.00	15,250.19	3-30-2009
30126102	RUTGERS, THE STATE UNIVERSITY	3.75	410,000.00	5-01-2016
30127402	ST MARY’S SCHOOL	3.00	278,000.00	6-01-2020
30127602	SAINT MICHAELS COLLEGE	3.00	874,300.14	5-01-2013
30127801	SAINT PAULS COLLEGE	3.00	254,155.31	11-01-2014
30128001	SAINT VINCENT COLLEGE	3.50	310,000.00	5-01-2013
30128401	UNIVERSITY OF ILLINOIS	3.00	750,000.00	11-01-2018
30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	3.00	60,000.00	11-01-2008
30128802	SETON HILL COLLEGE	3.63	175,000.00	11-01-2014
30129101	SIMPSON COLLEGE - BOND 1966	3.00	186,000.00	7-01-2016
30130301	SOUTHWEST TEXAS STATE UNIVERSITY	3.00	1,295,000.00	10-01-2015
30130703	SPRINGFIELD COLLEGE	3.50	213,000.00	5-01-2013
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	3.38	817,000.00	10-01-2012
30132002	TAYLOR UNIVERSITY	3.00	116,000.00	10-01-2012
30132003	TAYLOR UNIVERSITY	3.00	386,000.00	10-01-2013
30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	3.00	141,000.00	7-01-2009
30132402	TEXAS SOUTHERN UNIVERSITY	3.50	245,000.00	4-01-2013
30132601	TRANSYLVANIA UNIVERSITY	3.00	137,000.00	11-01-2010
30132904	TUFTS UNIVERSITY	3.00	1,630,000.00	10-01-2021
30133201	UNIV STUDENT COOP HOUSING	3.00	1,050,000.00	4-01-2019
30133301	UNIVERSITY OF ALABAMA	3.00	220,000.00	11-01-2008
30134002	ARKANSAS STATE TEACHERS COLLEGE	3.00	78,000.00	4-01-2005
30134305	UNIVERSITY OF DELAWARE	3.00	429,000.00	12-01-2018
30134402	UNIVERSITY OF FLORIDA / REV. CERTS.,84	3.00	1,155,000.00	7-01-2014
30136002	UNIVERSITY OF PUERTO RICO	3.00	639,000.00	6-01-2011
30136801	UNIVERSITY OF ST THOMAS	3.00	433,000.00	10-01-2019
30136901	UNIV OF STEUBENVILLE	3.13	102,000.00	4-01-2010
30137501	UTICA COLLEGE OF SYRACUSE	3.00	109,000.00	11-01-2009
30137701	VERMONT STATE COLLEGE	3.00	55,000.00	6-01-2008
30137702	VERMONT STATE COLLEGE	3.00	132,000.00	7-01-2014
30137802	VILLANOVA UNIVERSITY	3.00	780,000.00	4-01-2019
30137901	VINCENNES UNIVERSITY	3.00	2,800,000.00	6-01-2023

11

GMACCM Number	Borrower Name	Interest Rate	Current UPB	Maturity Date
March
30138001	VIRGINIA COMMONWEALTH	3.00	941,999.99	6-01-2011
30138101	VIRGINIA WESELAN COLLEGE	3.00	53,000.00	11-01-2009
30138102	VIRGINA ST WESELEYAN COLLEGE	3.00	58,000.00	11-01-2010
30138702	WESLEY COLLEGE	3.38	99,000.00	5-01-2013
30139001	WEST VALLEY COLLEGE	3.00	50,000.00	4-01-2009
30140003	WHEATON COLLEGE	3.50	405,000.00	4-01-2013
30140502	WITTENBERG UNIVERSITY	3.00	435,000.00	5-01-2015
30140503	WITTENBERG UNIVERSITY	3.00	146,000.00	11-01-2017
30140601	THE COLLEGE OF WOOSTER	3.00	7,253.80	3-30-2009
30141001	YORK HOSPITAL	3.00	246,000.00	5-01-2020
	TOTALS:		60,106,754.91

12

Capmark Finance

College and University Loan Trust II

Delinquency Report (60+ Days)

For the Quarter Ended March 31, 2008

GMACCM Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10/01/04	85,485.00	78,000.00
30117204	LOUISIANA STA	01/01/06	2,850.00	38,000.00
30117205	LA. STATE UNIV. 1966 BOND SER C	01/01/07	675.00	15,000.00
30123401	PAINE COLLEGE	10/01/07	20.00	544,019.99
TOTAL:			89,030.00	675,019.99

Capmark Finance

College and University Loan Trust II

Liquidation Report

For the Quarter Ended March 31, 2008

None to report for this period

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report for December 2007

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Paid	Interest Paid	Suspense		Total Paid		Net System Credits		Total Bank Credits	First Chicago Wires	ACH Debits and Other Wires
20071203	12012007	30101601	AUBURN UNIVERSITY	105,000.00	21,825.00	126,825.00	1,455,000.00	105,000.00	21,825.00	—		126,825.00
20071203	12012007	30104702	CARROLL COLLEGE	0.00	3,487.50	3,487.50	186,000.00	—	3,487.50	—		3,487.50
20071203	12012007	30104703	CARROLL COLLEGE	4,138.91	1,604.08	5,742.99	106,938.86	4,138.91	1,604.08	—		5,742.99
20071203	12012007	30112202	GEORGETOWN COLLEGE	55,000.00	1,665.00	56,665.00	111,000.00	55,000.00	1,665.00	—		56,665.00
20071203	12012007	30112203	GEORGETOWN COLLEGE	90,000.00	4,050.00	94,050.00	270,000.00	—	0.06	—		0.06
20071203	12012007	30112203	GEORGETOWN COLLEGE					90,000.00	4,049.94	—		94,049.94
20071203	6012008	30112203	GEORGETOWN COLLEGE					—	0.06	—		0.06
20071203	12012007	30115001	JAMES MADISON UNIVERSITY	0.00	5,475.00	5,475.00	365,000.00	—	5,475.00	—		5,475.00
20071203	12012007	30117002	LONG ISLAND UNIVERSITY	0.00	5,256.25	5,256.25	290,000.00	—	5,256.23	—		5,256.23
20071203	6012008	30117002	LONG ISLAND UNIVERSITY					—	0.02	—		0.02
20071203	12012007	30121501	NORFOLK STATE UNIVERSITY	56,609.02	30,567.76	87,176.78	2,037,851.34	56,609.00	30,567.76	—		87,176.76
20071203	0	30121501	NORFOLK STATE UNIVERSITY					—	—	0.03		0.03
20071203	12012007	30134305	UNIVERSITY OF DELAWARE	15,000.00	6,660.00	21,660.00	444,000.00	15,000.00	6,660.00	—		21,660.00
20071203	12012007	30136002	UNIVERSITY OF PUERTO RICO	0.00	9,585.00	9,585.00	639,000.00	—	9,585.00	—		9,585.00
20071203	12012007	30137901	VINCENNES UNIVERSITY	0.00	42,000.00	42,000.00	2,800,000.00	—	42,000.00	—		42,000.00
20071203	12012007	30138001	VIRGINIA COMMONWEALTH	0.00	14,130.00	14,130.00	941,999.99	—	14,130.00	—		14,130.00
System Credits 12/3														472,053.59
System Debits 12/3
Bank Credit 12/3																20,028.18
Bank Debit 12/3
Trustee Wire 12/3																	20,028.18
20071204	0	30121501	NORFOLK STATE UNIVERSITY					—	—	(0.03	)	(0.03	)
20071204	6012008	30121501	NORFOLK STATE UNIVERSITY					—	0.03	—		0.03
System Credits 12/4														0.03
System Debits 12/4														(0.03	)
Bank Credit 12/4																472,053.59
Bank Debit 12/4
Trustee Wire 12/4																	472,053.59
20071206	12012007	30119903	MISSISSIPPI STATE UNIVERSITY	65,000.00	16,500.00	81,500.00	1,100,000.00	65,000.00	16,500.00	—		81,500.00
System Credits 12/5														81,500.00
System Debits 12/5
Bank Credit 12/5																0.03
Bank Debit 12/5  (Payment Reversal)																		0.03
Trustee Wire 12/5
20071210	12012007	30105701	CHAMPLAIN COLLEGE, INC.	5,562.96	1,187.97	6,750.93	79,198.97	5,562.96	1,187.97	—		6,750.93
20071210	12012007	30127402	ST MARY’S SCHOOL	10,000.00	4,320.00	14,320.00	288,000.00	10,000.00	4,320.00	—		14,320.00
System Credits 12/7														21,070.93

System Debits 12/7
Bank Credit 12/7																	81,500.00
Bank Debit 12/7 (Service Fees)																			11,889.73
Trustee Wire 12/7																		69,610.27
20071211	12012007	30137701	VERMONT STATE COLLEGE	0.00	825.00	825.00	55,000.00	—		824.98		—	824.98
20071211	6012008	30137701	VERMONT STATE COLLEGE					—		0.02		—	0.02
System Credits 12/11															825.00
System Debits 12/11
Bank Credit 12/11																	21,070.93
Bank Debit 12/11
Trustee Wire 12/11																		21,070.93
20071212	6012008	30112203	GEORGETOWN COLLEGE					—		(0.06	)	—	(0.06	)
20071212	12012007	30112203	GEORGETOWN COLLEGE					(90,000.00	)	(4,049.94	)	—	(94,049.94	)
System Credits 12/12
System Debits 12/12															(94,050.00	)
Bank Credit 12/12																	825.00
Bank Debit 11/12
Trustee Wire 12/12																		825.00
20071214	12012007	30112203	GEORGETOWN COLLEGE					90,000.00		4,049.94		—	94,049.94
System Credits 12/13															94,049.94
System Debits 12/13
Bank Credit 12/13																	94,050.00
Bank Debit 12/13 (Overdraft)																			94,050.90
Trustee Wire 12/13																		94,050.00
20071227	1012008	30112002	GEORGE FOX COLLEGE					9,872.84		3,740.96		—	13,613.80
System Credits 12/17															13,613.80
System Debits 12/17
Bank Credit 12/17																	94,049.94
Bank Debit 12/17
Trustee Wire 12/17																		94,049.94
System Credits 12/21
System Debits 12/21
Bank Credit 12/21 (Overdraft)																			94,050.00
Bank Debit 12/21
Trustee Wire 12/21
System Credits 12/31
System Debits 12/31
Bank Credit 12/31																	13,613.80
Bank Debit 12/31
Trustee Wire 12/31
			TOTALS:	406,310.89	169,138.56	575,449.45	11,168,989.16	416,183.71		172,879.55		—	589,063.26		589,063.26		797,191.47	771,687.91	199,990.66

Loans Due in Current Period and Paid in Prior Period:
20071130	12012007	30105101	CATAWBA COLLE	13,000.00	930.00	13,930.00	62,000.00
20071130	12012007	30111803	GANNON UNIVER	3,843.74	2,254.44	6,098.18	150,296.27
			TOTALS:	16,843.74	3,184.44	20,028.18	212,296.27
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	423,154.63	172,323.00	595,477.63	11,381,285.43

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report Reconciliation

December-07

Total System Credits @ 12/31		589,063.26
Total Bank Credits @ 12/31		797,191.47
12/03/07	In transit	(20,028.18	)
12/05/07	Payment Reversal	(0.03	)
12/13/07	Overdraft-Analyst Error	(94,050.00	)
12/21/07	Overdraft-Analyst Error	(94,050.00	)
		589,063.26
		—
Adjusted Bank Credits:

Total Bank Credits @ 12/31		797,191.47
Total Debits to Trustee @ 12/31		771,687.91
12/05/07	Payment Reversal	0.03
12/07/07	Service Fees	11,889.73
12/28/08	Partial withheld to cover overdraft	13,613.80
Adjusted Debits to Trustee		797,191.47
		—

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report for January 2008

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Paid	Interest Paid	Suspense		Total Paid		Net System Credits		Total Bank Credits	First Chicago Wires	ACH Debits and Other Wires
20070102	1012007	30105404	CENTRAL MISSOURI STATE					—	1,875.00	—		1,875.00
20070102	1012007	30121201	NEWARK BETH ISREAL MEDICAL CENTER					45,000.00	7,159.31	—		52,159.31
20070102	7012007	30121201	NEWARK BETH ISREAL MEDICAL CENTER					—	0.07	—		0.07
20070102	1012007	30123701	UNIVERSITY OF    THE ARTS					46,584.92	27,323.28	—		73,908.20
20070102	1012007	30129101	SIMPSON COLLEGE - BOND 1966					—	3,060.00	—		3,060.00
20070102	1012007	30135701	UNIVERSITY OF NORTH CAROLINA					70,000.00	2,175.00	—		72,175.00
20070102	0	30135702	UNIVERSITY OF NORTH CAROLINA					5,000.00	75.00	—		5,075.00
20080102	1012008	30121201	NEWARK BETH ISREAL MEDICAL CENTER	45,000.00	6,343.75	51,343.75	394,999.93	0.07	6,343.68	—		6,343.75
20080102	1012008	30123701	UNIVERSITY OF    THE ARTS	47,992.95	25,915.25	73,908.20	1,727,683.36	47,992.95	25,915.25	—		73,908.20
20080102	1012008	30129101	SIMPSON COLLEGE - BOND 1966	0.00	2,790.00	2,790.00	186,000.00	—	2,790.00	—		2,790.00
20080102	1012008	30135701	UNIVERSITY OF NORTH CAROLINA	75,000.00	1,125.00	76,125.00	75,000.00	75,000.00	1,125.00	—		76,125.00
System Credits 1/2														367,419.53
System Debits 1/2
Bank Credit 1/2																127,038.28
Bank Debit 1/2																		127,038.28
Trustee Wire 1/2
20080104	0	30100201	ALBION COLLEGE					—	—	1,144.00		1,144.00
20080104	1012008	30132301	TEXAS A & I UNIV-BLDG SYS SER 1969A	0.00	2,115.00	2,115.00	141,000.00	—	2,115.00	—		2,115.00
System Credits 1/3														3,259.00
System Debits 1/3
Bank Credit 1/3																159,166.95		47,447.82
Bank Debit 1/3
Trustee Wire 1/3 (Query error; Funds $208,252.58 wired in error 1-2-07 pmt SHB 1-2-08 Pmts; Deducted $47,447.92 for partial overdraft repay)																	160,804.66
20080107	0	30100201	ALBION COLLEGE					—	—	(1,144.00	)	(1,144.00	)
20080107	4012008	30100201	ALBION COLLEGE					—	285.00	—		285.00
20080107	0	30100201	ALBION COLLEGE					—	—	859.00		859.00
System Credits 1/4														1,144.00
System Debits 1/4														(1,144.00	)
Bank Credit 1/4
Bank Debit 1/4 (Overdraft)																		188,100.00
Trustee Wire 1/4
20080108	1012008	30120501	MOREHOUSE COLLEGE	—	4,874.99	4,874.99	324,999.50	—	4,874.99	—		4,874.99
20080108	1012008	30137702	VERMONT STATE COLLEGE	—	1,980.00	1,980.00	132,000.00	—	1,980.00	—		1,980.00
System Credits 1/7														6,854.99
System Debits 1/7
Bank Credit 1/7																3,259.00
Bank Debit 1/7
Trustee Wire 1/7																	2,115.00

20080130	2012008	30112902	HAMPSHIRE COLLEGE					48,678.09	10,395.33	—	59,073.42
System Credits 1/8												59,073.42
System Debits 1/8
Bank Credit 1/8													1,144.00
Bank Debit 1/8 (Payment Reversal)															1,144.00
Trustee Wire 1/8
											—
											—
System Credits 1/9
System Debits 1/9												—
Bank Credit 1/9													6,854.99
Bank Debit 1/9
Trustee Wire 1/9
											—
System Credits 1/11												—
System Debits 1/11
Bank Credit 1/11
Bank Debit 1/11 (Overdraft Funds)
Trustee Wire 1/11													41,086.64
											—
System Credits 1/31												—
System Debits 1/31
Bank Credit 1/31													59,073.42
Bank Debit 1/31
Trustee Wire 1/31 (Query error pulled 1-2-07 pmts SHB 1-2-08 - Deducted $49,085.63 to recover 1-3 overremittance, Deducted 1-08 Service fees $4,268.00;Remitted $59,073.42 1-30 Pmts)														12,574.78
			TOTALS:	167,992.95	45,143.99	213,136.94	2,981,682.79	338,256.03	97,491.91	859.00	436,606.94	436,606.94	397,623.28	175,494.44	363,730.10
Loans Due in Current Period and Paid in Prior Period:
20070712	1012008	30105404	CENTRAL MISSO	—	1,875.00	1,875.00	—
20071227	1012008	30112002	GEORGE FOX CO	9,872.84	3,740.96	13,613.80	498,794.52
20071231	1012008	30112901	HAMPSHIRE COL	14,148.40	2,767.68	16,916.08	184,511.80
20071231	1012008	30114802	INTER AMERICA	70,966.15	21,831.05	92,797.20	1,455,403.28
20071231	1012008	30134402	UNIVERSITY OF	—	17,325.00	17,325.00	1,155,000.00
			TOTALS:	94,987.39	47,539.69	142,527.08	3,293,709.60

Loans Due in Current Period Not Yet Paid:
	1012008	30117204	LOUISIANA STA	—	570.00	570.00	—
	1012008	30117205	LOUISIANA STA	—	225.00	225.00	—
			TOTALS:	—	795.00	795.00	—
			GRAND TOTAL:	262,980.34	93,478.68	356,459.02	6,275,392.39

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report Reconciliation

January-08

Total System Credits @ 1/31		436,606.94
Total Bank Credits @ 1/31		397,623.28
01/02/08	Overdraft	(127,038.28	)
01/03/08	Query error; 1-3-07 pmts wired in error SHB 1-3-08 pmts	208,252.58
01/08/08	Payment Reversal	(1,144.00	)
01/11/08	Overdraft	(41,086.64	)
		436,606.94
		—
Adjusted Bank Credits:

Total Bank Credits @ 1/31		397,623.28
Total Debits to Trustee @ 1/31		175,494.44
01/03/08	Overdraft funds taken twice in error	47,447.82
01/04/08	Overdraft	127,038.28
01/04/08	Formula error 1-4 pmt loan 30100201	1,144.00
01/08/08	Payment Reversal	1,144.00
01/11/08	Overdraft	41,086.74
01/31/08	Service Fees	4,268.00
Adjusted Debits to Trustee		397,623.28
		—

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report for February 2008

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Paid	Interest Paid	Suspense	Total Paid	Net System Credits	Total Bank Credits	First Chicago Wires	ACH Debits and Other Wires
20080204	2012008	30108101	CUMBERLAND COLLEGE	0.00	2,970.00	2,970.00	198,000.00	—	2,970.00	—	2,970.00
20080204	1012008	30121201	NEWARK BETH ISREAL MEDICAL CENTER					44,999.93	—	—	44,999.93
20080204	7012008	30121201	NEWARK BETH ISREAL MEDICAL CENTER					—	0.07	—	0.07
System Credits 2/1												47,970.00
System Debits 2/1
Bank Credit 2/1
Bank Debit 2/1 (Service Fees)															4,268.00
Trustee Wire 2/1
											—
											—
System Credits 2/5												—
System Debits 2/5
Bank Credit 2/5													47,970.00
Bank Debit 2/5
Trustee Wire 2/5														47,970.00
			TOTALS:	—	2,970.00	2,970.00	198,000.00	44,999.93	2,970.07	—	47,970.00	47,970.00	47,970.00	47,970.00	4,268.00
Loans Due in Current Period and Paid in Prior Period:
20080130	2012008	30112902	HAMPSHIRE COL	48,678.09	10,395.33	59,073.42	693,021.48
			TOTALS:	48,678.09	10,395.33	59,073.42	693,021.48
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	48,678.09	13,365.33	62,043.42	891,021.48

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report Reconciliation

February-08

Total System Credits @ 2/29	47,970.00
Total Bank Credits @ 2/29	47,970.00
	47,970.00
	—
Adjusted Bank Credits:

Total Bank Credits @ 2/29	47,970.00
Total Debits to Trustee @ 2/29	47,970.00
Adjusted Debits to Trustee	47,970.00
	—

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report for March 2008

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Paid	Interest Paid	Suspense	Total Paid	Net System Credits	Total Bank Credits	First Chicago Wires	ACH Debits and Other Wires
20080303	3012008	30104801	CARROLL COLLEGE  — DORM BOND 1965	28,000.00	4,650.00	32,650.00	248,000.00	28,000.00	4,650.00	—	32,650.00
20080303	3012008	30115901	LA GRANGE COLLEGE	35,000.00	1,050.00	36,050.00	70,000.00	35,000.00	1,050.00	—	36,050.00
System Credits 3/4												68,700.00
System Debits 3/4
Bank Credit 3/4													68,700.00
Bank Debit 3/4 (Service Fees)															2,353.28
Trustee Wire 3/4														66,346.72
20080324	3152008	30113702	HIWASSEE COLLEGE	4,979.30	1,928.70	6,908.00	128,580.04	4,979.30	1,928.70	—	6,908.00
System Credits 3/25												6,908.00
System Debits 3/25
Bank Credit 3/25													6,908.00
Bank Debit 3/25
Trustee Wire 3/25
20080328	4012008	30139001	WEST VALLEY COLLEGE					50,000.00	1,500.00	—	51,500.00
System Credits 3/28												51,500.00
System Debits 3/28
Bank Credit 3/28
Bank Debit 3/28  (Service Fees)															334.13
Trustee Wire 3/28
20080331	4012008	30117801	MARIAN COLLEGE OF FOND DU LAC					—	4,725.00	—	4,725.00
20080331	4012008	30130301	SOUTHWEST TEXAS  STATE UNIVERSITY					—	19,425.00	—	19,425.00
System Credits 3/31												24,150.00
System Debits 3/31
Bank Credit 3/31													51,500.00
Bank Debit 3/31 (Overdraft Refund)															41,086.64
Trustee Wire 3/31														59,217.87
											—
System Credits 4/1												—
System Debits 4/1
Bank Credit 4/1													24,150.00
Bank Debit 4/1
Trustee Wire 4/1														24,150.00
			TOTALS:	67,979.30	7,628.70	75,608.00	446,580.04	117,979.30	33,278.70	—	151,258.00	151,258.00	151,258.00	149,714.59	43,774.05

Loans Due in Current Period and Paid in Prior Period:
20070913	3012008	30110301	EMBRY-RIDDLE	—	975.00	975.00	—
20070905	3012008	30130502	SPALDING UNIV	—	240.00	240.00	—
			TOTALS:	—	1,215.00	1,215.00	—
Loans Due in Current Period Not Yet Paid:
	3012008	30114801	INTER AMERICA	—	120.00	120.00	—
	3302008	30125601	RIO GRANDE CO	5,083.33	228.75	5,312.08	15,250.19
	3302008	30140601	WOOSTER BUSIN	2,416.60	108.81	2,525.41	7,253.80
			TOTALS:	7,499.93	457.56	7,957.49	22,503.99
			GRAND TOTAL:	75,479.23	9,301.26	84,780.49	469,084.03

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report Reconciliation

March-08

Total System Credits @ 3/31	151,258.00
Total Bank Credits @ 3/31	151,258.00
	151,258.00
	—
Adjusted Bank Credits:

Total Bank Credits @ 3/31		151,258.00
Total Debits to Trustee @ 3/31		149,714.59
03/04/08	1-08 Service Fees	2,353.28
03/28/08	2-08 Service Fees	334.13
03/31/08	Excess query error funds	(1,144.00	)
Adjusted Debits to Trustee		151,258.00
		—

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report for April 2008

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Paid	Interest Paid	Suspense		Total Paid		Net System Credits	Total Bank Credits	First Chicago Wires	ACH Debits and Other Wires
20080401	4012008	30106904	COLLEGE OF SANTA FE	—	5,625.00	5,625.00	375,000.00	—	5,625.00	—		5,625.00
20080401	4012008	30122802	OCCIDENTAL COLLEGE	—	2,760.00	2,760.00	184,000.00	—	2,760.00	—		2,760.00
20080401	0	30123401	PAINE COLLEGE					—	—	8,160.00		8,160.00
20080401	4012008	30132402	TEXAS SOUTHERN UNIVERSITY	35,000.00	4,287.50	39,287.50	245,000.00	35,000.00	4,287.50	—		39,287.50
20080401	4012008	30136901	UNIV OF STEUBENVILLE	33,000.00	1,593.75	34,593.75	102,000.00	33,000.00	1,593.75	—		34,593.75
20080401	4012008	30140003	WHEATON COLLEGE	60,000.00	7,087.50	67,087.50	405,000.00	60,000.00	7,087.50	—		67,087.50
System Credits 4/2														157,513.75
System Debits 4/2
Bank Credit 4/2															157,513.75
Bank Debit 4/2
Trustee Wire 4/2																157,513.75
20080402	0	30100201	ALBION COLLEGE					—	—	(859.00	)	(859.00	)
20080402	10012008	30100201	ALBION COLLEGE	—	285.00	285.00	18,130.00	587.05	271.95	—		859.00
20080402	4012008	30107002	COLLEGE OF THE HOLY CROSS	—	8,337.50	8,337.50	460,000.00	—	8,337.50	—		8,337.50
20080402	4012008	30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)	35,000.00	5,475.00	40,475.00	365,000.00	35,000.00	5,475.00	—		40,475.00
20080402	4012008	30109604	DRURY COLLEGE	9,000.00	2,205.00	11,205.00	147,000.00	9,000.00	2,205.00	—		11,205.00
20080402	4012008	30109605	DRURY COLLEGE	24,000.00	2,190.00	26,190.00	146,000.00	24,000.00	2,190.00	—		26,190.00
20080402	4012008	30109801	DYOURVILLE COLLEGE	55,000.00	10,433.03	65,433.03	695,535.00	55,000.00	10,433.03	—		65,433.03
20080402	4012008	30110101	ELIZABETH CITY STATE UNIVERSITY	—	3,450.00	3,450.00	230,000.00	—	3,450.00	—		3,450.00
20080402	4012008	30113601	HINDS JUNIOR COLLEGE	160,000.00	13,035.00	173,035.00	869,000.00	160,000.00	13,035.00	—		173,035.00
20080402	4012008	30114201	HUSTON-TILLOTSON COLLEGE - DORM 1964	25,000.00	3,587.50	28,587.50	205,000.00	25,000.00	3,587.50	—		28,587.50
20080402	4012008	30114302	HUNTINGDON COLLEGE - DORM 1968	—	450.00	450.00	30,000.00	—	450.00	—		450.00
20080402	4012008	30119001	SLOAN-MEMORIAL KETTERING CANCER CENTER	85,000.00	7,070.63	92,070.63	419,000.00	85,000.00	7,070.63	—		92,070.63
20080402	4012008	30121101	NEW ENGLAND COLLEGE	9,000.00	1,395.00	10,395.00	93,000.00	9,000.00	1,395.00	—		10,395.00
20080402	0	30123401	PAINE COLLEGE					—	—	(8,160.00	)	(8,160.00	)
20080402	4012008	30123401	PAINE COLLEGE					—	20.00	—		20.00
20080402	4012008	30123401	PAINE COLLEGE	—	8,160.00	8,160.00	544,019.99	—	8,140.00	—		8,140.00
20080402	4012008	30130903	STEPHEN F AUSTIN STATE UNIVERSITY	—	13,786.88	13,786.88	817,000.00	—	13,786.87	—		13,786.87
20080402	4012008	30132002	TAYLOR UNIVERSITY	—	1,740.00	1,740.00	116,000.00	—	1,740.00	—		1,740.00
20080402	4012008	30132003	TAYLOR UNIVERSITY	—	5,790.00	5,790.00	386,000.00	—	5,790.00	—		5,790.00
20080402	4012008	30133201	UNIV STUDENT COOP HOUSING	75,000.00	15,750.00	90,750.00	1,050,000.00	75,000.00	15,750.00	—		90,750.00
20080402	4012008	30136801	UNIVERSITY OF ST THOMAS	—	6,495.00	6,495.00	433,000.00	—	6,495.00	—		6,495.00
20080402	4012008	30137802	VILLANOVA UNIVERSITY	55,000.00	11,700.00	66,700.00	780,000.00	55,000.00	11,700.00	—		66,700.00
System Credits 4/3														644,890.53
System Debits 4/3
Bank Credit 4/3															653,909.53
Bank Debit 4/3 (Payment Reversals)																	9,019.00
Trustee Wire 4/3																644,890.53

20080403	4012008	30112002	GEORGE FOX COLLEGE	9,946.89	3,666.91	13,613.80	488,921.68	9,946.89	3,666.91	—		13,613.80
System Credits 4/4														13,613.80
System Debits 4/4
Bank Credit 4/4																13,613.80
Bank Debit 4/4 (Service Fees)																		175.91
Trustee Wire 4/4																	13,437.89
20080407	4012008	30116201	LASSEN JUNIOR COLLEGE	20,000.00	4,785.00	24,785.00	319,000.00	20,000.00	4,785.00	—		24,785.00
20080407	3302008	30125601	RIO GRANDE COLLEGE					5,083.33	228.75	—		5,312.08
20080407	3302008	30140601	THE COLLEGE OF WOOSTER					2,416.60	108.81	—		2,525.41
System Credits 4/8														32,622.49
System Debits 4/8
Bank Credit 4/8																32,622.49
Bank Debit 4/8
Trustee Wire 4/8																	32,622.49
20080408	0	30100201	ALBION COLLEGE					—	—	465.00		465.00
20080408	4012008	30101701	AZUSA PACIFIC UNIVERSITY	13,000.00	2,268.75	15,268.75	121,000.00	13,000.00	2,268.75	—		15,268.75
20080408	4012008	30132904	TUFTS UNIVERSITY	0.00	24,450.00	24,450.00	1,630,000.00	—	24,450.00	—		24,450.00
System Credits 4/9														40,183.75
System Debits 4/9
Bank Credit 4/9																40,183.75
Bank Debit 4/9
Trustee Wire 4/9																	40,183.75
20080409	0	30100201	ALBION COLLEGE					—	—	(465.00	)	(465.00	)
20080409	10012008	30100201	ALBION COLLEGE					465.00	—	—		465.00
System Credits 4/10														465.00
System Debits 4/10														(465.00	)
Bank Credit 4/10																465.00
Bank Debit 4/10 (Payment Reversal)																		465.00
Trustee Wire 4/10
20080415	0	30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO					—	—	8,000.00		8,000.00
System Credits 4/16														8,000.00
System Debits 4/16
Bank Credit 4/16																8,000.00
Bank Debit 4/16
Trustee Wire 4/16																	8,000.00
20080417	0	30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO					—	—	(8,000.00	)	(8,000.00	)
20080417	9012007	30114801	INTER AMERICAN UNIVERSITY OF PUERTO RICO					8,000.00	—	—		8,000.00
System Credits 4/18														8,000.00
System Debits 4/18														(8,000.00	)
Bank Credit 4/18																8,000.00
Bank Debit 4/18 (Payment Reversal)																		8,000.00
Trustee Wire 4/18

20080422	5012008	30104605	CARNEGIE MELLON					28,000.00	9,225.00	—		37,225.00
System Credits 4/23													37,225.00
System Debits 4/23
Bank Credit 4/23														37,225.00
Bank Debit 4/23
Trustee Wire 4/23															37,225.00
20080428	0	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—	0.01	—		0.01
20080428	0	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—	—	—		—
System Credits 4/29													0.01
System Debits 4/29
Bank Credit 4/29														0.01
Bank Debit 4/29
Trustee Wire 4/29
					��
20080429	5012008	30119202	MERCER UNIV.ACCOUNTING OFFICE					16,718.97	3,570.38	—		20,289.35
System Credits 4/30													20,289.35
System Debits 4/30
Bank Credit 4/30														20,289.35
Bank Debit 4/30
Trustee Wire 4/30															20,289.36
20080430	5012008	30117602	MACALESTER COLLEGE					10,254.87	4,496.79	—		14,751.66
System Credits 5/1													14,751.66
System Debits 5/1
Bank Credit 5/1														14,751.66
Bank Debit 5/1
Trustee Wire 5/1															14,751.66
			TOTALS:	702,946.89	177,859.95	880,806.84	11,673,606.67	774,472.71	195,476.63	(859.00	)	969,090.34	969,090.34	986,574.34	968,914.43	17,659.91

Loans Due in Current Period and Paid in Prior Period:
20080331	4012008	30117801	MARIAN COLLEG	—	4,725.00	4,725.00	315,000.00
20071002	4012008	30129802	SOUTHERN METH	—	1,050.00	1,050.00	—
20080331	4012008	30130301	SOUTHWEST TEX	—	19,425.00	19,425.00	1,295,000.00
20071002	4012008	30134101	UNIVERSITY OF	—	975.00	975.00	—
20080328	4012008	30139001	WEST VALLEY C	50,000.00	1,500.00	51,500.00	100,000.00
			TOTALS:	50,000.00	27,675.00	77,675.00	1,710,000.00

Loans Due in Current Period Not Yet Paid:
	4012008	30116801	LINFIELD COLL	—	765.00	765.00	51,000.00
	4012008	30134002	UNIV CENTR AR	—	1,170.00	1,170.00	—
			TOTALS:	—	1,935.00	1,935.00	51,000.00
			GRAND TOTAL:	752,946.89	207,469.95	960,416.84	13,434,606.67

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report Reconciliation

April-08

Total System Credits @ 4/30		969,090.34
Total Bank Credits @ 4/30		986,574.34
04/03/08	Payment Reversal	(9,019.00	)
04/10/08	Payment Reversal	(465.00	)
04/18/08	Payment Reversal	(8,000.00	)
		969,090.34
		—
Adjusted Bank Credits:

Total Bank Credits @ 4/30		986,574.34
Total Debits to Trustee @ 4/30		968,914.43
04/03/08	Payment Reversal	9,019.00
04/04/08	Service Fees	175.91
04/10/08	Payment Reversal	465.00
04/18/08	Payment Reversal	8,000.00
Adjusted Debits to Trustee		986,574.34
		—

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report for May 2008

Date Received	Date Due	Loan Number	Borrower Name	Principal Due	Interest Due	Total Due	Principal Balance	Principal Paid	Interest Paid	Suspense	Total Paid	Net System Credits	Total Bank Credits	Wires	ACH Debits and Other Wires
20080501	5012008	30100103	ALABAMA AGRICULTURAL	95,000.00	17,850.00	112,850.00	1,190,000.00	95,000.00	17,850.00	—	112,850.00
20080501	5012008	30102604	BENEDICT COLLEGE	0.00	18,555.00	18,555.00	1,237,000.00	—	18,555.00	—	18,555.00
20080501	5012008	30103302	BRANDEIS UNIVERSITY	12,504.15	1,581.69	14,085.84	105,445.73	12,504.15	1,581.68	—	14,085.83
20080501	0	30103302	BRANDEIS UNIVERSITY					—	—	0.01	0.01
20080501	5012008	30104102	CALIFORNIA STATE UNIVERSITY,	0.00	8,625.00	8,625.00	575,000.00	—	8,625.00	—	8,625.00
20080501	5012008	30104201	TRUST SERVICES DIVISION	0.00	25,845.00	25,845.00	1,723,000.00	—	25,845.00	—	25,845.00
20080501	5012008	30104604	CARNEGIE MELLON	30,000.00	900.00	30,900.00	60,000.00	30,000.00	900.00	—	30,900.00
20080501	5012008	30107701	CONCORDIA COLLEGE	35,000.00	7,350.00	42,350.00	490,000.00	35,000.00	7,350.00	—	42,350.00
20080501	5012008	30110802	FAIRLEIGH DICKINSON UNIV	0.00	15,300.00	15,300.00	1,020,000.00	—	15,300.00	—	15,300.00
20080501	5012008	30111301	FLORIDA INSTITUTE OF TECHNOLOGY	0.00	615.00	615.00	41,000.00	—	615.00	—	615.00
20080501	5012008	30111802	GANNON UNIV. - DORM BOND 1969, SER A	0.00	3,900.00	3,900.00	259,999.98	—	3,900.00	—	3,900.00
20080501	5012008	30112301	GEORGETOWN UNIVERSITY	0.00	29,055.00	29,055.00	1,937,000.00	—	29,055.00	—	29,055.00
20080501	5012008	30112302	GEORGETOWN UNIVERSITY	0.00	101,600.00	101,600.00	5,080,000.00	—	101,600.00	—	101,600.00
20080501	5012008	30116904	LONG ISLAND UNIVERSITY	40,117.73	2,461.76	42,579.49	164,117.65	40,117.73	2,461.76	—	42,579.49
20080501	5012008	30117402	LYCOMING COLLEGE	17,000.00	2,338.12	19,338.12	129,000.00	17,000.00	2,338.09	—	19,338.09
20080501	0	30117402	LYCOMING COLLEGE					—	—	0.04	0.04
20080501	5012008	30117403	LYCOMING COLLEGE	20,000.00	3,468.75	23,468.75	184,999.99	20,000.00	3,468.75	—	23,468.75
20080501	5012008	30117501	LYNCHBURG COLLEGE	35,000.00	5,212.50	40,212.50	278,000.00	35,000.00	5,212.50	—	40,212.50
20080501	5012008	30117502	LYNCHBURG COLLEGE	35,000.00	6,225.00	41,225.00	415,000.00	35,000.00	6,225.00	—	41,225.00
20080501	5012008	30118302	MARY BALDWIN COLLEGE	35,000.00	2,919.38	37,919.38	173,000.00	35,000.00	2,919.38	—	37,919.38
20080501	5012008	30120402	MORAVIAN COLLEGE	0.00	1,620.00	1,620.00	96,000.00	—	1,620.00	—	1,620.00
20080501	5012008	30120601	MORGAN STATE UNIVERSTIY	75,294.28	17,449.88	92,744.16	1,163,325.23	75,294.28	17,449.88	—	92,744.16
20080501	5012008	30120801	MORRIS COLLEGE	0.00	1,950.00	1,950.00	130,000.00	—	1,950.00	—	1,950.00
20080501	5012008	30122302	NORTHEASTERN UNIVERSITY	78,416.28	28,783.29	107,199.57	1,918,886.21	78,416.28	28,783.29	—	107,199.57
20080501	5012008	30122302	NORTHEASTERN UNIVERSITY					0.01	—	—	0.01
20080501	5012008	30124901	RANDOLPH MACON COLLEGE	15,000.00	1,125.00	16,125.00	75,000.00	15,000.00	1,125.00	—	16,125.00
20080501	5012008	30125102	REGIS COLLEGE	0.00	3,300.00	3,300.00	220,000.00	—	3,300.00	—	3,300.00
20080501	5012008	30125504	RIDER COLLEGE	0.00	15,587.50	15,587.50	860,000.00	—	15,587.46	—	15,587.46
20080501	0	30125504	RIDER COLLEGE					—	—	0.05	0.05
20080501	5012008	30125506	RIDER COLLEGE	25,000.00	4,080.00	29,080.00	272,000.00	25,000.00	4,080.00	—	29,080.00
20080501	5012008	30126102	RUTGERS, THE STATE UNIVERSITY	40,000.00	7,687.50	47,687.50	410,000.00	40,000.00	7,687.50	—	47,687.50
20080501	5012008	30128001	SAINT VINCENT COLLEGE	45,000.00	5,425.00	50,425.00	310,000.00	45,000.00	5,425.00	—	50,425.00
20080501	5012008	30128401	UNIVERSITY OF ILLINOIS	30,000.00	11,250.00	41,250.00	750,000.00	30,000.00	11,250.00	—	41,250.00
20080501	5012008	30128602	SEATTLE UNIVERSITY - 1967 PHYS ED	0.00	900.00	900.00	60,000.00	—	900.00	—	900.00
20080501	5012008	30128802	SETON HILL COLLEGE	0.00	3,171.88	3,171.88	175,000.00	—	3,171.88	—	3,171.88
20080501	5012008	30130703	SPRINGFIELD COLLEGE	40,000.00	3,727.50	43,727.50	213,000.00	40,000.00	3,727.50	—	43,727.50
20080501	5012008	30132601	TRANSYLVANIA UNIVERSITY	0.00	2,055.00	2,055.00	137,000.00	—	2,055.00	—	2,055.00
20080501	5012008	30138101	VIRGINIA WESELAN COLLEGE	0.00	795.00	795.00	53,000.00	—	795.00	—	795.00
20080501	5012008	30138102	VIRGINA ST WESELEYAN COLLEGE	0.00	870.00	870.00	58,000.00	—	870.00	—	870.00
20080501	5012008	30138702	WESLEY COLLEGE	18,000.00	1,670.63	19,670.63	99,000.00	17,999.99	1,670.63	—	19,670.62
20080501	5012008	30140502	WITTENBERG UNIVERSITY	50,000.00	6,525.00	56,525.00	435,000.00	50,000.00	6,525.00	—	56,525.00
20080501	5012008	30140503	WITTENBERG UNIVERSITY	0.00	2,190.00	2,190.00	146,000.00	—	2,190.00	—	2,190.00

System Credits 5/1														1,145,297.84
System Debits 5/1
Bank Credit 5/2																14,751.66
Bank Debit 5/2
Trustee Wire 5/2																	14,751.66
20080502	0	30103302	BRANDEIS UNIVERSITY					—	—	(0.01	)	(0.01	)
20080502	11012008	30103302	BRANDEIS UNIVERSITY					—	0.01	—		0.01
20080502	0	30117402	LYCOMING COLLEGE					—	—	(0.04	)	(0.04	)
20080502	11012008	30117402	LYCOMING COLLEGE					—	0.04	—		0.04
20080502	0	30125504	RIDER COLLEGE					—	—	(0.05	)	(0.05	)
20080502	11012008	30125504	RIDER COLLEGE					—	0.05	—		0.05
20080502	5012008	30127801	SAINT PAULS COLLEGE	16,449.76	3,812.33	20,262.09	254,155.31	16,449.76	3,812.33	—		20,262.09
System Credits 5/2														20,262.19
System Debits 5/2														(0.10	)
Bank Credit 5/6																1,145,297.84
Bank Debit 5/6
Trustee Wire 5/6																	1,145,297.84
20080505	5012008	30127602	SAINT MICHAELS   COLLEGE	73,745.50	13,114.50	86,860.00	874,300.14	73,745.50	13,114.50	—		86,860.00
20080505	5012008	30141001	YORK HOSPITAL	16,000.00	3,690.00	19,690.00	246,000.00	16,000.00	3,690.00	—		19,690.00
System Credits 5/5														106,550.00
System Debits 5/5
Bank Credit 5/6																40,524.38
Bank Debit 5/6 (Bank Error and Pmt Reversal)																		20,262.29
Trustee Wire 5/6																	20,262.09
20080506	5012008	30106802	COLLEGE OF ST. THOMAS	—	1,710.00	1,710.00	114,000.00	—	1,710.00	—		1,710.00
20080506	5012008	30110401	EMMANUEL COLLEGE	—	1,185.00	1,185.00	79,000.00	—	1,185.00	—		1,185.00
20080506	5012008	30119801	MILLSAPS COLLEGE	—	6,120.00	6,120.00	408,000.00	—	6,120.00	—		6,120.00
System Credits 5/6														9,015.00
System Debits 5/6
Bank Credit 5/7																106,550.00
Bank Debit 5/7
Trustee Wire 5/7																	106,550.00
20080507	5012008	30100301	ALBRIGHT COLLEGE	0.00	4,170.00	4,170.00	278,000.00	—	4,170.00	—		4,170.00
20080507	5012008	30102802	BETHANY COLLEGE  - DORM BOND 1965	0.00	1,957.50	1,957.50	116,000.00	—	1,957.50	—		1,957.50
20080507	5012008	30102803	BETHANY COLLEGE  - HALL BOND 1967	0.00	2,550.00	2,550.00	170,000.00	—	2,550.00	—		2,550.00
20080507	5012008	30109502	DREXEL UNIVERSITY	90,000.00	11,200.00	101,200.00	640,000.00	90,000.00	11,200.00	—		101,200.00
20080507	5012008	30133301	UNIVERSITY OF ALABAMA	0.00	3,300.00	3,300.00	220,000.00	—	3,299.99	—		3,299.99
20080507	11012008	30133301	UNIVERSITY OF ALABAMA					—	0.01	—		0.01
20080507	5012008	30137501	UTICA COLLEGE OF SYRACUSE	0.00	1,635.00	1,635.00	109,000.00	—	1,634.99	—		1,634.99
20080507	11012008	30137501	UTICA COLLEGE OF SYRACUSE					—	0.01	—		0.01
System Credits 5/7														114,812.50
System Debits 5/7
Bank Credit 5/8																9,015.00
Bank Debit 5/8
Trustee Wire 5/8																	9,015.00

20080508	5012008	30102804	BETHANY COLLEGE - NOTE OF 1973	20,000.00	3,375.00	23,375.00	225,000.00	20,000.00	3,375.00		—		23,375.00
20080508	5012008	30114001	HOOD COLLEGE	0.00	2,664.37	2,664.37	147,000.00	—	2,664.37		—		2,664.37
20080508	5012008	30127602	SAINT MICHAELS COLLEGE					0.01	—		—		0.01
20080508	0	30140102	WHEELING COLLEGE					—	—		150.00		150.00
System Credits 5/8															26,189.38
System Debits 5/8
Bank Credit 5/9																	114,812.50
Bank Debit 5/9
Trustee Wire 5/9																		114,812.50
20080513	5012008	30113801	HOFSTRA UNIVERSITY	79,983.16	12,840.56	92,823.72	856,037.65	79,983.16	12,840.56		—		92,823.72
20080513	0	30140102	WHEELING COLLEGE					—	—		(150.00	)	(150.00	)
System Credits 5/13															92,823.72
System Debits 5/13															(150.00	)
Bank Credit 5/12																	26,189.38
Bank Debit 5/13 (service fee)																			5,038.07
Trustee Wire 5/12																		21,151.31
20080515	5012008	30118401	MARYMOUNT UNIVERSITY	35,000.00	5,550.00	40,550.00	370,000.00	35,000.00	5,550.00		—		40,550.00
20080515	0	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—	0.01		—		0.01
20080515	0	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—	—		—		—
20080515	0	30138702	WESLEY COLLEGE					0.01	—		—		0.01
20080515	0	30138702	WESLEY COLLEGE					—	—		—		—
System Credits 5/15															40,550.02
System Debits 5/15
Bank Credit 5/15																	92,823.72
Bank Debit 5/15																			150.00
Trustee Wire 5/15																		92,673.72
20080519	4012008	30123401	PAINE COLLEGE					—	(8,140.00	)	—		(8,140.00	)
20080519	4012008	30123401	PAINE COLLEGE					—	(20.00	)	—		(20.00	)
20080519	0	30123401	PAINE COLLEGE					—	—		8,160.00		8,160.00
System Credits 5/19															8,160.00
System Debits 5/19															(8,160.00)
Bank Credit 5/19																	40,550.02
Bank Debit 5/19
Trustee Wire 5/19																		40,550.02
20080520	0	30123401	PAINE COLLEGE					—	—		(8,160.00	)
20080520	10012007	30123401	PAINE COLLEGE					20.00	—		—		20.00
20080520	4012008	30123401	PAINE COLLEGE					—	8,140.00		—		8,140.00
System Credits 5/20															8,160.00
System Debits 5/20
Bank Credit 5/21																	8,160.00
Bank Debit 5/21																			8,160.00
Trustee Wire 5/21

20080521	0	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—		—		—	—
20080521	0	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—		(0.01	)	—	(0.01	)
20080521	0	30138702	WESLEY COLLEGE					—		—		—	—
20080521	0	30138702	WESLEY COLLEGE					(0.01	)	—		—	(0.01	)
System Credits 5/21															—
System Debits 5/21															(0.02	)
Bank Credit 5/22																	8,160.00
Bank Debit 5/22																			8,160.00
Trustee Wire 5/22
20080522	4012008	30130903	STEPHEN F AUSTIN STATE UNIVERSITY					—		0.01		—	0.01
20080522	5012008	30138702	WESLEY COLLEGE					0.01		—		—	0.01
System Credits 5/22															0.02
System Debits 5/22
Bank Credit 5/23
Bank Debit 5/23																			0.02
Trustee Wire 5/23
20080527	6012008	30105101	CATAWBA COLLEGE					13,000.00		735.00		—	13,735.00
20080527	6012008	30105701	CHAMPLAIN COLLEGE, INC.					5,646.39		1,104.54		—	6,750.93
System Credits 5/27															20,485.93
System Debits 5/27
Bank Credit 5/26																	0.02
Bank Debit 5/26
Trustee Wire 5/26
20080529	6012008	30111803	GANNON UNIVERSITY					3,901.39		2,196.79		—	6,098.18
System Credits 5/29															6,098.18
System Debits 5/29
Bank Credit 5/29																	20,485.93
Bank Debit 5/29
Trustee Wire 5/29																		20,485.93
			TOTALS:	1,102,510.86	452,839.64	1,555,350.50	27,750,267.89	1,125,078.66		456,856.00		—	1,590,094.66		1,590,094.66		1,627,320.45	1,585,550.07	41,770.38
Loans Due in Current Period and Paid in Prior Period:
20080422	5012008	30104605	CARNEGIE-MELL	28,000.00	9,225.00	37,225.00	615,000.00
20080430	5012008	30117602	MACALESTER CO	10,254.87	4,496.79	14,751.66	299,785.92
20080429	5012008	30119202	MERCER UNIVER	16,718.97	3,570.38	20,289.35	238,025.07
			TOTALS:	54,973.84	17,292.17	72,266.01	1,152,810.99
Loans Due in Current Period Not Yet Paid:
			TOTALS:	—	—	—	—
			GRAND TOTAL:	1,157,484.70	470,131.81	1,627,616.51	28,903,078.88

Capmark Finance, Inc.

College and University Loan Trust II

Remittance Report Reconciliation

May-08

Total System Credits @ 5/31		1,590,094.66
Total Bank Credits @ 5/31		1,627,320.45
05/01/08	In-Transit	(14,751.66	)
05/06/08	Bank Error	(20,262.19	)
05/06/08	Payment Reversal	(0.10	)
05/13/08	SUPSENSE ESCROW DISB	(150.00	)
05/19/08	PAYMENT REVERSAL	(8,140.00	)
05/19/08	PAYMENT REVERSAL	(20.00	)
05/22/08	Bank Error	(8,160.00	)
05/22/08	Bank Error	8,160.00
05/21/08	Rounding Adjustments	(0.02	)
05/01/08	In-Transit	6,098.18
		1,590,094.66
		—
Adjusted Bank Credits:

Total Bank Credits @ 4/30		1,627,320.45
Total Debits to Trustee @ 4/30		1,585,550.07
05/06/08	Bank Error	20,262.19
05/06/08	Payment Reversal	0.10
05/13/08	SUPSENSE ESCROW DISB	150.00
05/19/08	PAYMENT REVERSAL	8,140.00
05/19/08	PAYMENT REVERSAL	20.00
05/21/08	Rounding Adjustments	0.02
05/13/08	Service Fees	5,038.07
05/22/08	Bank Error	8,160.00
Adjusted Debits to Trustee		1,627,320.45
		—

May 19, 2008

Richard C. Tarnas

J.P. Morgan Trust Company

120 South LaSalle, 4^th Floor

Chicago, IL 60603

RE: College and University Loan Trust Two Due Period Report

Section 1306:

A.	Loans delinquent more than six months – See Attached
B.	Loans delinquent less than six months – See Attached
C.	Re-scheduled loans – None to report
D.	Pre-payments – See Attached
E.	Known circumstances that will result in rescheduling of future payments of any loan – None

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

/s/ Eric Rindgen

Eric Rindgen

Assistant Vice President, CMBS Investor Reporting

Cc:	Diana Kenneally
	US Bank
	Corporate Trust Dept.
	One Federal Street
	Boston, MA 02110your system. Thank you.

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

Capmark Finance

College & Trust Facility Loan Trust II

Delinquency Report (6+ Months)

As of May 1, 2008

Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30134002	UNIV CENTR AR	10-01-04	86,655.00	78,000.00
30117204	LOUISIANA STA	01-01-06	2,850.00	38,000.00
30117205	LA. STAE UNIV.1966 BONDS	01-01-07	675.00	15,000.00
TOTAL			90,180.00	131,000.00

Capmark Finance

College & Trust Facility Loan Trust II

Delinquency Report (less than 6 months)

As of May 1, 2008

Loan Number	Borrower Name	Next Payment Due	P and I Due	Current UPB
30123401	PAINE COLLEGE	04-01-08	20.00	544,019.99
30116801	LINFIELD COLLEGE - HALL BONDS 1968	04-01-08	765.00	51,000.00
30130903	STEPHEN F AUSTIN STATE UNIVERSITY	04-01-08	0.01	817,000.00
30138702	WESLEY COLLEGE	05-01-08	0.01	81,000.00
			785.02	1,493,019.99

Capmark Finance

College and University Loan Trust II

Prepayments

For 6 months ending May 1, 2008

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

Capmark Finance

College and University Loan Trust II

Paid In Full Loan Schedule

For 6 months ending May 1, 2008

Loan Number	Payoff Date	Total Amount Paid	Principal Amount	Interest Amount	Other Fees	Maturity Date
30103901	11-01-07	126,875.00	125,000.00	1,875.00		11-01-07
30140102	11-13-07	10,150.00	10,000.00	150.00		11-01-07
30135701	01-02-08	76,125.00	75,000.00	1,125.00		01-01-08
Totals		213,150.00	210,000.00	3,150.00	—