UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM N-CSR
CERTIFIED SHAREHOLDER REPORT OF REGISTERED
MANAGEMENT INVESTMENT COMPANIES
Investment Company Act file number | 811-05506 | |||||||
| ||||||||
College and University Facility Loan Trust Two | ||||||||
(Exact name of registrant as specified in charter) | ||||||||
| ||||||||
c/o U.S. Bank One Federal Street Boston, MA |
| 02110 | ||||||
(Address of principal executive offices) |
| (Zip code) | ||||||
| ||||||||
Diana J. Kenneally | ||||||||
(Name and address of agent for service) | ||||||||
| ||||||||
Registrant’s telephone number, including area code: | (617) 603-6442 |
| ||||||
| ||||||||
Date of fiscal year end: | November 30 |
| ||||||
| ||||||||
Date of reporting period: | December 1, 2007 – May 31, 2008 |
| ||||||
ITEM 1. REPORT TO STOCKHOLDERS.
College and University
Facility Loan Trust Two
Compiled Financial Statements
Six Months Ended May 31, 2008
Accountants’ Compilation Report
To the Owner Trustee of
College and University Facility
Loan Trust Two
We have compiled the accompanying statement of assets and liabilities of College and University Facility Loan Trust Two (the “Trust”), including the schedule of investments, as of May 31, 2008, and the related statements of operations, cash flows, changes in net assets and financial highlights for the six months then ended, in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. The financial information for the years ended November 30, 2007, 2006, 2005, 2004 and 2003, presented herein for comparative purposes, was audited by other auditors, whose reports thereon expressed an unqualified opinion, except for the effect on the 2007, 2006, 2005, 2004 and 2003 financial statements of accounting for investments under the amortized cost method of accounting as described in Note 2 to the financial statements.
A compilation is limited to presenting in the form of financial statements information that has been obtained from the books and records of the Trust. We have not audited or reviewed the accompanying financial statements or supplemental material and, accordingly, do not express an opinion or any other form of assurance on them. However, we did become aware of a departure from accounting principals generally accepted in the United States of America that is described in the following paragraph.
As disclosed in Note 2 to the financial statements, the Trust is accounting for its investments under the amortized cost method of accounting, adjusted by an allowance for loan losses. Accounting principles generally accepted in the United States of America require that the investments be accounted for under the fair value method of accounting. Accounting for the investments under the fair value method of accounting, based on the Trust’s estimate of fair value as described in Note 8, would result in an increase of approximately $11,647,000 in the recorded value of the investments and an increase in unrealized appreciation of investments of approximately $11,647,000 as of May 31, 2008.
We are not independent with respect to College and University Facility Loan Trust Two.
/s/ BDO Seidman, LLP
Boston, Massachusetts
July 29, 2008
College and University
Facility Loan Trust Two
Statement of Assets and Liabilities
May 31, |
| 2008 |
| |
|
|
|
| |
Assets: |
|
|
| |
|
|
|
| |
Investments, at amortized cost, net of allowance for loan losses of $832,376 (Notes 1, 2, 6, 7 and 8, and Schedule of Investments) |
| $ | 47,149,733 |
|
Cash |
| 61,633 |
| |
Interest receivable |
| 412,340 |
| |
Loans receivable |
| 131,000 |
| |
Deferred bond issuance costs (Note 2) |
| 112,701 |
| |
Prepaids |
| 13,750 |
| |
|
|
|
| |
Total assets |
| 47,881,157 |
| |
|
|
|
| |
Liabilities: |
|
|
| |
|
|
|
| |
Bonds payable, net of unamortized discount (Notes 3 and 8) |
| 37,644,029 |
| |
Interest payable (Note 3) |
| 911,515 |
| |
Accrued expenses and other liabilities |
| 191,665 |
| |
Distribution payable to Class B certificateholders (Note 5) |
| 419,856 |
| |
|
|
|
| |
Total liabilities |
| 39,167,065 |
| |
|
|
|
| |
Net Assets: |
|
|
| |
|
|
|
| |
Class B certificates, par value $1 - authorized, issued and outstanding - 1,763,800 certificates (Note 5) |
| 1,763,800 |
| |
Accumulated deficit (Notes 2 and 5) |
| (1,478,754 | ) | |
Additional paid-in capital (Note 2) |
| 8,429,046 |
| |
|
|
|
| |
Total net assets |
| $ | 8,714,092 |
|
|
|
|
| |
Net asset value per Class B certificate |
| $ | 4.94 |
|
See accompanying accountant’s compilation report and notes to financial statements.
3
College and University
Facility Loan Trust Two
Statement of Operations
Six months ended May 31, |
| 2008 |
| |
|
|
|
| |
Investment income: |
|
|
| |
Interest income (Note 2) |
| $ | 2,370,562 |
|
|
|
|
| |
Expenses: |
|
|
| |
Interest expense (Notes 2 and 3) |
| 1,782,202 |
| |
Servicer fees (Note 4) |
| 22,576 |
| |
Trustee fees (Note 4) |
| 18,518 |
| |
Other trust and bond administration expenses |
| 146,881 |
| |
|
|
|
| |
Total expenses |
| 1,970,177 |
| |
|
|
|
| |
Net investment income |
| 400,385 |
| |
|
|
|
| |
Net increase in net assets resulting from operations |
| $ | 400,385 |
|
See accompanying accountant’s compilation report and notes to financial statements.
4
College and University
Facility Loan Trust Two
Statement of Cash Flows
Six months ended May 31, |
| 2008 |
| |
|
|
|
| |
Cash flows from operating activities: |
|
|
| |
Interest received |
| $ | 1,070,246 |
|
Interest paid |
| (996,012 | ) | |
Operating expenses paid |
| (186,817 | ) | |
Net decrease in funds held under investment agreements |
| 2,462,429 |
| |
Principal payments on Loans |
| 2,735,499 |
| |
|
|
|
| |
Net cash provided by operating activities |
| 5,085,345 |
| |
|
|
|
| |
Cash flows from financing activities: |
|
|
| |
Principal repayments on Bonds |
| (4,224,815 | ) | |
Distributions to Class B certificateholders |
| (1,036,614 | ) | |
|
|
|
| |
Net cash used in financing activities |
| (5,261,429 | ) | |
|
|
|
| |
Net decrease in cash |
| (176,084 | ) | |
|
|
|
| |
Cash, beginning of period |
| 237,717 |
| |
|
|
|
| |
Cash, end of period |
| $ | 61,633 |
|
|
|
|
| |
Reconciliation of net increase in net assets resulting from operations to net cash provided by operating activities: |
|
|
| |
Net increase in net assets resulting from operations |
| $ | 400,385 |
|
Decrease in interest receivable |
| 32,769 |
| |
Increase in prepaid assets |
| (13,750 | ) | |
Increase in accrued expenses and other liabilities |
| 14,908 |
| |
Decrease in Bond interest payable |
| (84,496 | ) | |
Decrease in investment contracts |
| 2,462,429 |
| |
Decrease in loan principal balance |
| 2,735,499 |
| |
Amortization of original issue discount on Bonds |
| 857,708 |
| |
Amortization of purchase discount on Loans |
| (1,333,086 | ) | |
Amortization of deferred Bond issuance costs |
| 12,979 |
| |
|
|
|
| |
Net cash provided by operating activities |
| $ | 5,085,345 |
|
See accompanying accountant’s compilation report and notes to financial statements.
5
College and University
Facility Loan Trust Two
Statement of Changes in Net Assets
(Note 2(f))
|
| Six Months |
| Year Ended |
| ||
|
|
|
|
|
| ||
From operations: |
|
|
|
|
| ||
Net investment income |
| $ | 400,385 |
| $ | 1,071,880 |
|
Reduction in reserve for loan loss |
| — |
| 100,000 |
| ||
|
|
|
|
|
| ||
Net increase in net assets applicable to Class B certificateholders resulting from operations |
| 400,385 |
| 1,171,880 |
| ||
|
|
|
|
|
| ||
Capital certificate transactions: |
|
|
|
|
| ||
Distributions to Class B certificateholders (Note 5) |
| 419,856 |
| (1,655,782 | ) | ||
|
|
|
|
|
| ||
Net decrease in net assets |
| (19,471 | ) | (483,902 | ) | ||
|
|
|
|
|
| ||
Net assets: |
|
|
|
|
| ||
Beginning of period |
| 8,733,563 |
| 9,217,465 |
| ||
|
|
|
|
|
| ||
End of period |
| $ | 8,714,092 |
| $ | 8,733,563 |
|
See accompanying accountant’s compilation report and notes to financial statements.
6
College and University
Facility Loan Trust Two
Financial Highlights
(Notes 1 and 5)
|
| For the |
| Years Ended November 30, |
| ||||||||
|
| 2008 |
| 2007 |
| 2006 |
| 2005 |
| 2004 |
| 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net asset value, beginning of period |
| $4.95 |
| $5.23 |
| $6.23 |
| $5.97 |
| $6.87 |
| $7.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
| .23 |
| .61 |
| .75 |
| .70 |
| 1.20 |
| 1.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses |
| — |
| .05 |
| .28 |
| — |
| — |
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution to Class B certificateholders |
| (.24 | ) | (0.94 | ) | (2.03 | ) | (.44 | ) | (2.10 | ) | (1.81 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net asset value, end of period |
| $4.94 |
| $4.95 |
| $5.23 |
| $6.23 |
| $5.97 |
| $6.87 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment return (a) |
| N/A |
| N/A |
| N/A |
| N/A |
| N/A |
| N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets applicable to Class B certificates, end of period |
| $8,714,092 |
| $8,733,563 |
| $9,217,465 |
| $10,989,952 |
| $10,525,419 |
| $12,112,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios and Supplemental Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of operating expenses to average net assets applicable to Class B certificates |
| 22.58 | %(b)(c) | 49.51 | %(b) | 52.81 | %(b) | 54.60 | %(b) | 71.19 | %(b) | 66.77 | %(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net investment income to average net assets applicable to Class B certificates |
| 4.59 | %(c) | 11.94 | % | 13.09 | % | 11.54 | % | 18.67 | % | 14.37 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Class B certificates outstanding, end of period |
| 1,763,800 |
| 1,763,800 |
| 1,763,800 |
| 1,763,800 |
| 1,763,800 |
| 1,763,800 |
|
(a) The Trust’s investments are recorded at amortized cost as discussed in Note 2. Accordingly, the financial statements do not reflect the market value of such investments. For this reason, management believes that no meaningful information can be provided regarding “Total Investment Return” and has not included information under that heading.
(b) Excluding interest expense, the ratio of operating expenses to average net assets applicable to Class B Certificates was 2.15%(c), 3.83%, 3.76%, 3.58%, 3.89% and 3.26% in 2008, 2007, 2006, 2005, 2004 and 2003, respectively.
(c) Annualized.
See accompanying accountant’s compilation report and notes to financial statements.
7
College and University
Facility Loan Trust Two
Notes to Financial Statements
1. Organization and Business
College and University Facility Loan Trust Two (the Trust) was formed on March 11, 1988 as a business trust under the laws of the Commonwealth of Massachusetts by a declaration of trust by the Bank of Boston (the Owner Trustee), succeeded by State Street Bank and Trust Company, succeeded by US Bank (successor Owner Trustee), not in its individual capacity, but solely as Owner Trustee. The Trust is registered under the Investment Company Act of 1940 (as amended) as a diversified, closed-end, management investment company.
The Trust was formed for the sole purpose of raising funds through the issuance and sale of bonds (the Bonds). The Trust commenced operations on May 12, 1988 (the Closing Date) and issued Bonds in four tranches in the aggregate principal amount (at maturity) of $450,922,000. The Bonds constitute full recourse obligations of the Trust. The collateral securing the Bonds consists primarily of a pool of college and university facility loans (the Loans) to various postsecondary educational institutions and funds held under the indenture (the Indenture) and the investment agreements. The Loans were originated by, or previously assigned to, the United States Department of Education (ED) under the College Housing Loan Program or the Academic Facilities Loan Program. The Loans, which have been assigned to The Bank of New York, National Association, as successor in interest to J.P. Morgan Trust Company, National Association, as successor in interest to Bank One Trust Company, NA, formerly The First National Bank of Chicago (the Bond Trustee), are secured by various types of collateral, including mortgages on real estate, general recourse obligations of the borrowers, pledges of securities and pledges of revenues. As of the Closing Date, the Loans had a weighted average stated interest rate of approximately 3.18% and a weighted average remaining term to maturity of approximately 18.77 years. Payments on the Loans are managed by the Bond Trustee in various fund accounts and are invested under investment contracts (Note 2) as specified in the Indenture.
See accompanying accountants’ compilation report.
8
College and University
Facility Loan Trust Two
Notes to Financial Statements
1. Organization and Business (Continued)
All payments on the Loans and earnings under the investment agreements and any required transfers from the Expense and Liquidity Funds are deposited to the credit of the Revenue Fund held by the Bond Trustee, as defined within, and in accordance with the Indenture. On each bond payment date, amounts on deposit in the Revenue Fund are applied in the following order of priority: to pay amounts due on the Bonds, to pay administrative expenses not previously paid from the Expense Fund, to fund the Expense Fund to the Expense Fund Requirement and to fund the Liquidity Fund to the Liquidity Fund Requirement. Any funds remaining in the Revenue Fund on such payment date will be used to further pay down the Bonds to the extent of the maximum principal distribution amount, after which any residual amounts are paid to the certificateholders, as discussed in Note 5.
On the Closing Date, certificates were issued by the Trust to ED as partial payments for the Loans. In December 1989, ED sold, through a private placement, all of its ownership interest in the Trust.
2. Summary of Significant Accounting Policies
(a) College and University Facility Loans
The Loans were purchased and recorded at a discount below par. Pursuant to a “no-action letter” that the Trust received from the Securities and Exchange Commission, the Loans, included in investments in the accompanying statement of assets and liabilities, are being accounted for under the amortized cost method of accounting, net of any allowance for loan loss. Under this method, the difference between the cost of each Loan to the Trust and the scheduled principal and interest payments is amortized, assuming no prepayments of principal, and included in the Trust’s income by applying the Loan’s effective interest rate to the amortized cost of that Loan. When a Loan prepays, the remaining discount is recognized as interest income. The remaining balance of the purchase discount on the Loans as of May 31, 2008 was approximately $15,033,000.
See accompanying accountants’ compilation report.
9
College and University
Facility Loan Trust Two
Notes to Financial Statements
2. Summary of Significant Accounting Policies (Continued)
(a) College and University Facility Loans (Continued)
The Trust’s policy is to discontinue the accrual of interest on Loans for which payment of principal or interest is 180 days or more past due or for other such Loans that management believes the collection of interest and principal is doubtful. When a Loan is placed on nonaccrual status, all previously accrued, but uncollected interest is reversed against the current period’s interest income. Subsequently, interest income is generally recognized when received. Payments are generally applied to interest first, with the balance, if any, applied to principal. At May 31, 2008, no loans have been placed on nonaccrual status.
Accounting principles generally accepted in the United States of America (GAAP), requires that the Loans be accounted for under the fair value method of accounting. However, management believes that the amortized cost method of accounting net of any allowance for loan loss best serves the informational needs of the users of the Trust’s financial statements.
(b) Other Investments
Other investments, which are included in investments in the accompanying statement of assets and liabilities, consist of two investment agreements issued by JP Morgan Chase Bank, bearing fixed rates of interest of 7.05% and 7.75%. These investments may take the form of repurchase agreements (the underlying collateral of which shall be as to form and substance acceptable to each nationally recognized statistical rating agency that rates the Bonds), time deposits or other lawful investments at JP Morgan Chase Bank’s option. These investments are carried at amortized cost. These investment agreements terminate on the earlier of June 1, 2018 or the date on which the Bonds are paid-in-full.
GAAP requires that the investments be accounted for under the fair value method of accounting. However, management believes that the amortized cost method of accounting best serves the informational needs of the users of the Trust’s financial statements.
See accompanying accountants’ compilation report.
10
College and University
Facility Loan Trust Two
Notes to Financial Statements
2. Summary of Significant Accounting Policies (Continued)
(c) Fair Value Measurements
Effective December 1, 2007, the Trust adopted Statement of Financial Standards, No. 157, Fair Value Measurements, (SFAS No. 157). In February 2008, the Fair Accounting Standards Board, or the FASB, issued a staff position that delays the effective date of SFAS No. 157 for all nonfinancial assets and liabilities except for those recognized or disclosed at least annually. Therefore, the Company has adopted the provisions of SFAS No. 157 with respect to its financial assets and liabilities only. SFAS No. 157 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. Fair value is defined under SFAS No. 157 as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measure date. Valuation techniques used to measure fair value under SFAS No. 157 must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:
Level 1 – Quoted prices in active markets for identical assets or liabilities.
Level 2 – Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
See Note 8 for a description of the impact of the adoption of this statement on the Trust’s results of operations and financial condition.
(d) Federal Income Taxes
It is the Trust’s policy to comply with the requirements applicable to a regulated investment company under Subchapter M of the Internal Revenue Code of 1986, as amended, and to distribute substantially all of its investment company taxable income to its certificateholders each year. Accordingly, no federal or state income tax provision is required.
For tax purposes, the Loans were transferred to the Trust at their face values. Accordingly, the accretion of the purchase discount creates a permanent book-tax difference.
The Trust adopted Financial Accounting Standards Board (“FASB”) Interpretation No. 48, Accounting for Uncertainty in Income Taxes—an Interpretation of FASB Statement No. 109 (“FIN 48”) effective December 1, 2007. FIN 48 requires management to determine whether a tax position of the Trust is more likely than not to be sustained upon examination by the applicable taxing authority, including resolution of any related appeals or litigation processes, based on the technical merits of the position. The tax benefit to be recognized is measured as the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. FIN 48 was applied to all existing tax positions upon initial adoption. Management has evaluated the known implications of FIN 48 on its computation of net assets for the Trust. As a result of this evaluation, management has concluded that FIN 48 did not have any effect on the Trust’s financial statements and no cumulative effect adjustments were recorded. However, management’s conclusions regarding FIN 48 may be subject to review and adjustment at a later date based on factors including, but not limited to, further implementation guidance from the FASB, new tax laws, regulations, and administrative interpretations (including relevant court decisions).
The Trust’s federal tax returns for the prior three fiscal years remain subject to examination by the Internal Revenue Service. The Trust is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will significantly change in the next twelve months.
(e) Deferred Bond Issuance Costs
Deferred bond issuance costs are being amortized using the effective interest rate method over the estimated lives of the Bonds, which are based on the scheduled payments of the Loans. When Loan prepayments occur, an additional portion of the deferred issuance costs is expensed in the year the prepayment occurred, so that the future effective interest rate remains unchanged.
(f) Presentation of Capital Distributions
Capital distributions are accounted for in accordance with the American Institute of Certified Public Accountants Statement of Position (SOP) 93-2, “Determination, Disclosure and Financial Statement Presentation of Income, Capital Gain and Return of Capital Distributions by Investment Companies.” SOP 93-2 requires the Trust to report distributions that are in excess of tax-basis earnings and profits as a tax return of capital and to present the capital accounts on a basis that approximates the amounts that are available for future distributions on a tax basis.
See accompanying accountants’ compilation report.
11
College and University
Facility Loan Trust Two
Notes to Financial Statements
2. Summary of Significant Accounting Policies (Continued)
(f) Presentation of Capital Distributions (Continued)
As of November 30, 2007, all tax earnings and profits have been distributed. Accordingly, all accumulated undistributed net investment income has been reclassified to additional paid-in capital. This reclassification results from permanent book and tax differences such as the receipt of tax-exempt interest income on certain Loans, the related interest expense on the Bonds, and the accretion of purchase discount on the Loans. Amounts deducted for the loan loss reserve are not currently deductible for tax purposes and have been reclassified as an accumulated deficit. These reclassifications had no impact on the net investment income or net assets of the Trust.
The Trust expects to have a tax return of capital for the fiscal year ending November 30, 2008; however, the amount cannot be reasonably estimated at May 31, 2008.
(g) Use of Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities at the date of the financial statements and for the period then ended. On an on-going basis, the Trust evaluates the estimates used, including those related to the allowance for loan losses. The Trust bases its estimates on historical experience, current conditions and various other assumptions that the Trust believes to be reasonable under the circumstances. These estimates form the basis for making judgments about the carrying values of assets and liabilities and are not readily apparent from other sources. These estimates are used to assist the Trust in the identification and assessment of the accounting treatment necessary with respect to commitments and contingencies. Actual results may differ from these estimates under different assumptions or conditions.
See accompanying accountants’ compilation report.
12
College and University
Facility Loan Trust Two
Notes to Financial Statements
2. Summary of Significant Accounting Policies (Continued)
(h) Loans Receivable
On the Statement of Assets and Liabilities, the investment balances in three loans, that have matured, were reclassified from Investments to Loans receivable as the final principal payments were not received as of May 31, 2008.
3. Bonds
The Bonds outstanding at May 31, 2008 consist of the following:
Type |
| Interest |
| Stated |
| Outstanding |
| Unamortized |
| Carrying |
| |||
|
|
|
|
|
|
|
|
|
|
|
| |||
Sequential |
| 4.00 | % | June 1, 2018 |
| $ | 45,576 |
| $ | 7,932 |
| $ | 37,644 |
|
Interest on the Bonds is payable semiannually. On June 1, 2008, the Trust made a principal payment of $2,293,949 on the Bonds.
Principal payments on the Bonds will be made prior to the respective stated maturities on each bond payment date in an amount equal to the lesser of either (1) amounts available in the Revenue Fund after certain required payments of interest and principal (at the stated maturity of the Bonds) and administrative expenses after required transfers to the Expense Fund and the Liquidity Fund (such that the amounts on deposit are equal to the Expense Fund Requirement and the Liquidity Fund Requirement, respectively), or (2) the Maximum Principal Distribution Amount, as defined within the Indenture. These principal payments will be applied to each class of Bonds in the order of their stated maturities, so that no payment of principal will be made on the Bonds of any class until all Bonds having an earlier stated maturity have been paid in full.
See accompanying accountants’ compilation report.
13
College and University
Facility Loan Trust Two
Notes to Financial Statements
3. Bonds (Continued)
The estimated aggregate principal payments on the Bonds at May 31, 2008 after taking into consideration actual Loan prepayments, Defaulted Loans and the Maximum Principal Distribution Amount, as defined in the Indenture, are as follows:
|
| Amount |
| |
Fiscal Year |
| (000’s) |
| |
|
|
|
| |
2008 |
| $ | 2,294 |
|
2009 |
| 6,178 |
| |
2010 |
| 5,835 |
| |
2011 |
| 5,388 |
| |
2012 |
| 5,325 |
| |
Thereafter |
| 20,556 |
| |
|
|
|
| |
Total |
| $ | 45,576 |
|
Actual Bond principal payments may differ from estimated payments because borrowers may prepay or default on their obligations. The Bonds are not subject to optional redemption by either the Trust or the bondholders.
In the event of negative cash flows, a Liquidity Fund has been established and maintained such that, on or before such payment date, the Liquidity Fund may be used by the Bond Trustee to make any required payments on the Bonds and to pay operating expenses of the Trust. The original issue discount is being amortized using the effective interest rate method over the estimated lives of the Bonds, which are based on the scheduled payments of the Loans. Accordingly, loan prepayments have the effect of accelerating bond payments. When Bond payments occur sooner than estimated payments, a portion of the original issue discount is expensed in the year of prepayment, so that the future effective interest rate on the Bonds remains unchanged.
See accompanying accountants’ compilation report.
14
College and University
Facility Loan Trust Two
Notes to Financial Statements
4. Administrative Agreements
(a) Servicer
As compensation for the services provided under the servicing agreement, Capmark Finance, Inc., formerly GMAC Commercial Mortgage, receives a servicing fee. The fee is earned each date payments are received on each Loan and is equal to 0.075 of 1% of the outstanding principal balance of each Loan divided by the number of payments of principal and interest in a calendar year. For the six months ended May 31, 2008, this fee totaled $22,576.
(b) Trustees
As compensation for services provided, the Owner and Bond Trustees are entitled under the Declaration of Trust and the Indenture to receive the following fees:
· The Owner Trustee, in its capacities as manager of the Trust and as Owner Trustee, earned fees of $6,250 and $7,500, respectively, for the six months ended May 31, 2008.
· The Bond Trustee is entitled to an annual fee equal to 0.015 of 1% of the aggregate outstanding principal of the Bonds on the bond payment date immediately preceding the date of payment of such fee. The Bond Trustee is also reimbursed for out-of-pocket expenses in an amount not to exceed 4% of the applicable annual fee. In addition, the Bond Trustee is reimbursed for other agreed-upon related expenses. For the six months ended May 31, 2008, total Bond Trustee fees and related expenses amounted to $4,768.
See accompanying accountants’ compilation report.
15
College and University
Facility Loan Trust Two
Notes to Financial Statements
5. Certificates
Holders of each of the Class B certificates receive amounts paid to the Owner Trustee pursuant to the Declaration of Trust on a pro rata basis. On June 1, 2008, a distribution of $419,856 was made to the Class B certificateholders. This payment is reflected as a liability in the accompanying statement of assets and liabilities.
While the Bonds are outstanding, distributions to the Class B certificateholders are made on the second business day in each June and December (the Distribution Date) and, after the Bonds are paid in full, on the first business day of each calendar month. The certificateholders shall each be entitled to one vote per certificate.
6. Allowance For Loan Losses
An analysis of the allowance for loan losses for the six months ended May 31, 2008 is summarized as follows:
Balance, beginning of year |
| $ | 832,376 |
|
Reduction in reserve for loan losses |
| — |
| |
Charge-offs |
| — |
| |
|
|
|
| |
Balance, end of year |
| $ | 832,376 |
|
At May 31, 2008, there were no recorded investments in loans that are considered to be impaired. See Note 2(a) for a discussion of the Trust’s impaired loan accounting policy.
See accompanying accountants’ compilation report.
16
College and University
Facility Loan Trust Two
Notes to Financial Statements
7. Loans
Scheduled principal and interest payments on the Loans as of May 31, 2008, excluding payments for Loans in Default, as defined in the Indenture, are as follows:
Fiscal year |
| Principal |
| Interest |
| Total |
| |||
|
|
|
|
|
|
|
| |||
2008 |
| $ | 4,600 |
| $ | 915 |
| $ | 5,515 |
|
2009 |
| 7,080 |
| 1,646 |
| 8,726 |
| |||
2010 |
| 6,512 |
| 1,426 |
| 7,938 |
| |||
2011 |
| 6,344 |
| 1,222 |
| 7,566 |
| |||
2012 |
| 5,966 |
| 1,021 |
| 6,987 |
| |||
Thereafter |
| 27,574 |
| 3,348 |
| 30,922 |
| |||
|
|
|
|
|
|
|
| |||
Total |
| $ | 58,076 |
| $ | 9,578 |
| $ | 67,654 |
|
Expected payments may differ from contractual payments because borrowers may prepay or default on their obligations. Accordingly, actual principal and interest on the Loans may vary significantly from the scheduled payments. As of May 31, 2008, there were no Loans in Default.
See accompanying accountants’ compilation report.
17
College and University
Facility Loan Trust Two
Notes to Financial Statements
7. Loans (Continued)
The following analysis summarizes the stratification of the Loan portfolio by type of collateral and institution as of May 31, 2008.
Type of Collateral |
| Number |
| Amortized |
| % |
| |
|
|
|
|
|
|
|
| |
Loans secured by a first mortgage |
| 94 |
| $ | 28,585 |
| 66.41 | % |
|
|
|
|
|
|
|
| |
Loans not secured by a first mortgage |
| 29 |
| 14,455 |
| 33.59 |
| |
|
|
|
|
|
|
|
| |
Total Loans |
| 123 |
| $ | 43,040 |
| 100.0 | % |
Type of Institution |
| Number |
| Amortized |
| % |
| |
|
|
|
|
|
|
|
| |
Private |
| 98 |
| $ | 27,996 |
| 65.05 | % |
|
|
|
|
|
|
|
| |
Public |
| 25 |
| 15,044 |
| 34.95 |
| |
|
|
|
|
|
|
|
| |
Total Loans |
| 123 |
| $ | 43,040 |
| 100.0 | % |
The ability of a borrower to meet future debt service payments on a Loan will depend on a number of factors relevant to the financial condition of such borrower, including, among others, the size and diversity of the borrower’s sources of revenues; enrollment trends; reputation; management expertise; the availability and restrictions on the use of endowments and other funds; the quality and maintenance costs of the borrower’s facilities and, in the case of some Loans to public institutions, which are obligations of a state, the financial condition of the relevant state or other governmental entity and its policies with respect to education. The ability of a borrower to maintain enrollment levels will depend on such factors as tuition costs, geographical location, geographic diversity, quality of the student body, quality of the faculty and the diversity of program offerings.
See accompanying accountants’ compilation report.
18
College and University
Facility Loan Trust Two
Notes to Financial Statements
7. Loans (Continued)
The collateral for Loans that are secured by a mortgage on real estate generally consists of special purpose facilities, such as dormitories, dining halls and gymnasiums, which are integral components of the overall educational setting. As a result, in the event of borrower default on a Loan, the Trust’s ability to realize the outstanding balance of the Loan through the sale of the underlying collateral may be negatively impacted by the special purpose nature and location of such collateral.
8. Fair Value of Financial Instruments
Statement of Financial Accounting Standards No. 107, “Disclosures about Fair Value of Financial Instruments,” allows for the use of a wide range of valuation techniques; therefore, it may be difficult to compare the Trust’s fair value information to independent markets or to other fair value information. Accordingly, the fair value information presented below does not purport to represent, and should not be construed to represent, the underlying market value of the Trust’s net assets or the amounts that would result from the sale or settlement of the related financial instruments. Further, as the assumptions inherent in fair value estimates change, the fair value estimates will change.
Current market prices are not available for most of the Trust’s financial instruments since an active market generally does not exist for such instruments. In accordance with the terms of the Indenture, the Trust is required to hold all of the Loans to maturity and to use the cash flows therefrom to retire the Bonds. Accordingly, the Trust has estimated the fair values of its financial instruments both Loans and Bonds using a discounted cash flow methodology. This methodology is similar to the approach used at the formation of the Trust to determine the carrying amounts of these items for financial reporting purposes. In applying the methodology, the calculations have been adjusted for the change in the relevant market rates of interest, the estimated duration of the instruments and an internally developed credit risk rating of the instruments. All calculations are based on the scheduled principal and interest payments on the Loans because the prepayment rate on these Loans is not subject to estimate.
See accompanying accountants’ compilation report.
19
College and University
Facility Loan Trust Two
Notes to Financial Statements
8. Fair Value of Financial Instruments (Continued)
Similarly, the fair values of the Trust’s investment agreements also exceed the carrying values of these investments. The fair values of these long-term fix-maturity investments are determined by adding a market rate adjustment to the carrying value of the investment. This market rate adjustment is calculated using the net present value of the difference between future interest income to the trust at the issue rate and the future interest income at the current market rate through the maturity of the investment. The current market rate is based upon the 20 year Treasury bill rate at May 31, 2008. As the current market interest rate approaches the original interest rate of the investment, the fair value of the investment approaches the carrying value.
The estimated fair value of each category, which were determined using level 3 inputs as defined in SFAS No. 157 of the Trust’s financial instruments and the related book value presented in the accompanying statement of assets and liabilities as of May 31, 2008 is as follows:
|
| Amortized |
| Fair Value |
| ||
|
|
|
|
|
| ||
Loans |
| $ | 42,208 | * | $ | 53,192 |
|
Investment Agreements: |
|
|
|
|
| ||
Revenue Fund |
| 3,917 |
| 4,409 |
| ||
Liquidity Fund |
| 1,025 |
| 1,196 |
| ||
|
|
|
|
|
| ||
|
| $ | 47,150 |
| $ | 58,797 |
|
|
|
|
|
|
| ||
Bonds payable |
| $ | 37,644 |
| $ | 44,101 |
|
*Net of allowance for loan losses of $832,376.
See accompanying accountants’ compilation report.
20
COLLEGE AND UNIVERSITY FACILITY LOAN TRUST TWO
SCHEDULE OF INVESTMENTS
May 31, 2008
(Dollar Amounts in Thousands)
Outstanding |
| Description |
| Stated |
| Maturity |
| Internal |
| Amortized |
| ||
|
| COLLEGE AND UNIVERSITY LOANS (85.5%) |
|
|
|
|
|
|
|
|
| ||
|
| ALABAMA |
|
|
|
|
|
|
|
|
| ||
$ | 1,095 |
| Alabama Agricultural and Mechanical University |
| 3.000 |
| 05/01/2018 |
| 10.27 |
| $ | 781 |
|
1,350 |
| Auburn University |
| 3.000 |
| 12/01/2018 |
| 9.16 |
| 968 |
| ||
30 |
| Huntingdon College |
| 3.000 |
| 10/01/2008 |
| 10.60 |
| 29 |
| ||
220 |
| University of Alabama in Birmingham |
| 3.000 |
| 11/01/2008 |
| 7.97 |
| 214 |
| ||
|
| CALIFORNIA |
|
|
|
|
|
|
|
|
| ||
108 |
| Azusa Pacific University |
| 3.750 |
| 04/01/2015 |
| 10.88 |
| 83 |
| ||
575 |
| California State University |
| 3.000 |
| 11/01/2013 |
| 8.93 |
| 487 |
| ||
1,723 |
| California State University |
| 3.000 |
| 11/01/2019 |
| 8.99 |
| 1,259 |
| ||
299 |
| Lassen Junior College District |
| 3.000 |
| 04/01/2020 |
| 10.27 |
| 202 |
| ||
184 |
| Occidental College |
| 3.000 |
| 10/01/2019 |
| 10.41 |
| 126 |
| ||
975 |
| University Student Co-Operative Association |
| 3.000 |
| 04/01/2019 |
| 10.70 |
| 655 |
| ||
50 |
| West Valley College |
| 3.000 |
| 04/01/2009 |
| 10.50 |
| 46 |
| ||
|
| COLORADO |
|
|
|
|
|
|
|
|
| ||
220 |
| Regis College (Denver) |
| 3.000 |
| 11/01/2012 |
| 10.47 |
| 184 |
| ||
|
| DELAWARE |
|
|
|
|
|
|
|
|
| ||
81 |
| Wesley College |
| 3.375 |
| 05/01/2013 |
| 10.88 |
| 68 |
| ||
429 |
| University of Delaware |
| 3.000 |
| 12/01/2018 |
| 8.81 |
| 316 |
| ||
|
| FLORIDA |
|
|
|
|
|
|
|
|
| ||
41 |
| Florida Institute of Technology |
| 3.000 |
| 11/01/2009 |
| 10.53 |
| 38 |
| ||
1,155 |
| University of Florida |
| 3.000 |
| 07/01/2014 |
| 10.15 |
| 911 |
| ||
|
| GEORGIA |
|
|
|
|
|
|
|
|
| ||
79 |
| Emmanuel College |
| 3.000 |
| 11/01/2013 |
| 10.45 |
| 64 |
| ||
35 |
| LaGrange College |
| 3.000 |
| 03/01/2009 |
| 11.06 |
| 32 |
| ||
221 |
| Mercer University |
| 3.000 |
| 05/01/2014 |
| 10.58 |
| 177 |
| ||
325 |
| Morehouse College |
| 3.000 |
| 07/01/2010 |
| 10.50 |
| 289 |
| ||
544 |
| Paine College |
| 3.000 |
| 10/01/2016 |
| 10.45 |
| 403 |
| ||
The accompanying notes are an integral part of this schedule.
21
Outstanding |
| Description |
| Stated |
| Maturity |
| Internal |
| Amortized |
|
|
| ILLINOIS |
|
|
|
|
|
|
|
|
|
455 |
| Concordia College |
| 3.000 |
| 05/01/2019 |
| 10.65 |
| 307 |
|
720 |
| Sangamon State University |
| 3.000 |
| 11/01/2018 |
| 10.12 |
| 522 |
|
|
| INDIANA |
|
|
|
|
|
|
|
|
|
116 |
| Taylor University |
| 3.000 |
| 10/01/2012 |
| 10.50 |
| 97 |
|
386 |
| Taylor University |
| 3.000 |
| 10/01/2013 |
| 10.49 |
| 314 |
|
2,800 |
| Vincennes University |
| 3.000 |
| 06/01/2023 |
| 9.02 |
| 1,859 |
|
|
| IOWA |
|
|
|
|
|
|
|
|
|
186 |
| Simpson College |
| 3.000 |
| 07/01/2016 |
| 10.58 |
| 136 |
|
|
| KENTUCKY |
|
|
|
|
|
|
|
|
|
56 |
| Georgetown College |
| 3.000 |
| 12/01/2008 |
| 10.04 |
| 52 |
|
180 |
| Georgetown College |
| 3.000 |
| 12/01/2009 |
| 10.05 |
| 161 |
|
137 |
| Transylvania University |
| 3.000 |
| 11/01/2010 |
| 10.51 |
| 123 |
|
|
| MARYLAND |
|
|
|
|
|
|
|
|
|
147 |
| Hood College |
| 3.625 |
| 11/01/2014 |
| 10.54 |
| 119 |
|
1,088 |
| Morgan State University |
| 3.000 |
| 11/01/2014 |
| 10.56 |
| 855 |
|
The accompanying notes are an integral part of this schedule.
22
Outstanding |
| Description |
| Stated |
| Maturity |
| Internal |
| Amortized |
|
|
| MASSACHUSETTS |
|
|
|
|
|
|
|
|
|
170 |
| Hampshire College |
| 3.000 |
| 07/01/2013 |
| 10.75 |
| 136 |
|
644 |
| Hampshire College |
| 3.000 |
| 02/01/2014 |
| 10.70 |
| 509 |
|
93 |
| Brandeis University |
| 3.000 |
| 11/01/2011 |
| 10.64 |
| 80 |
|
460 |
| College of the Holy Cross |
| 3.625 |
| 10/01/2013 |
| 10.60 |
| 385 |
|
1,840 |
| Northeastern University |
| 3.000 |
| 05/01/2018 |
| 10.53 |
| 1,304 |
|
173 |
| Springfield College |
| 3.500 |
| 05/01/2013 |
| 10.67 |
| 145 |
|
1,630 |
| Tufts University |
| 3.000 |
| 10/01/2021 |
| 10.39 |
| 1,055 |
|
345 |
| Wheaton College |
| 3.500 |
| 04/01/2013 |
| 10.70 |
| 282 |
|
|
| MICHIGAN |
|
|
|
|
|
|
|
|
|
17 |
| Albion College |
| 3.000 |
| 10/01/2009 |
| 10.56 |
| 17 |
|
|
| MINNESOTA |
|
|
|
|
|
|
|
|
|
114 |
| College of Saint Thomas |
| 3.000 |
| 11/01/2009 |
| 10.53 |
| 106 |
|
375 |
| College of Santa Fe |
| 3.000 |
| 10/01/2018 |
| 10.43 |
| 266 |
|
290 |
| MacAlester College |
| 3.000 |
| 05/01/2020 |
| 10.46 |
| 196 |
|
|
| MISSISSIPPI |
|
|
|
|
|
|
|
|
|
709 |
| Hinds Junior College |
| 3.000 |
| 04/01/2013 |
| 10.42 |
| 590 |
|
408 |
| Millsaps College |
| 3.000 |
| 11/01/2021 |
| 10.34 |
| 266 |
|
1,035 |
| Mississippi State University |
| 3.000 |
| 12/01/2020 |
| 9.64 |
| 690 |
|
|
| MISSOURI |
|
|
|
|
|
|
|
|
|
138 |
| Drury College |
| 3.000 |
| 04/01/2015 |
| 10.63 |
| 107 |
|
122 |
| Drury College |
| 3.000 |
| 10/01/2010 |
| 10.75 |
| 109 |
|
|
| MONTANA |
|
|
|
|
|
|
|
|
|
186 |
| Carroll College |
| 3.750 |
| 06/01/2014 |
| 10.46 |
| 148 |
|
103 |
| Carroll College |
| 3.000 |
| 06/01/2018 |
| 10.15 |
| 72 |
|
|
| NEW HAMPSHIRE |
|
|
|
|
|
|
|
|
|
84 |
| New England College |
| 3.000 |
| 04/01/2016 |
| 10.77 |
| 61 |
|
The accompanying notes are an integral part of this schedule.
23
Outstanding |
| Description |
| Stated |
| Maturity |
| Internal |
| Amortized |
|
|
| NEW JERSEY |
|
|
|
|
|
|
|
|
|
1,020 |
| Fairleigh Dickinson University |
| 3.000 |
| 11/01/2017 |
| 10.39 |
| 737 |
|
305 |
| Newark Beth Israel Hospital |
| 3.625 |
| 01/01/2014 |
| 11.06 |
| 238 |
|
860 |
| Rider College |
| 3.625 |
| 11/01/2013 |
| 10.42 |
| 712 |
|
247 |
| Rider College |
| 3.000 |
| 05/01/2017 |
| 10.70 |
| 176 |
|
370 |
| Rutgers, The State University |
| 3.750 |
| 05/01/2016 |
| 9.19 |
| 296 |
|
|
| NEW YORK |
|
|
|
|
|
|
|
|
|
330 |
| Daemen College |
| 3.000 |
| 04/01/2016 |
| 10.77 |
| 241 |
|
641 |
| D’Youville College |
| 3.000 |
| 04/01/2018 |
| 10.90 |
| 441 |
|
776 |
| Hofstra University |
| 3.000 |
| 11/01/2012 |
| 10.61 |
| 649 |
|
124 |
| Long Island University |
| 3.000 |
| 11/01/2009 |
| 10.69 |
| 115 |
|
290 |
| Long Island University |
| 3.625 |
| 06/01/2014 |
| 10.49 |
| 230 |
|
334 |
| Memorial Hospital for Cancer and Allied Diseases |
| 3.375 |
| 04/01/2012 |
| 10.68 |
| 284 |
|
109 |
| Utica College |
| 3.000 |
| 11/01/2009 |
| 10.53 |
| 101 |
|
|
| NORTH CAROLINA |
|
|
|
|
|
|
|
|
|
36 |
| Catawba College |
| 3.000 |
| 12/01/2009 |
| 10.27 |
| 31 |
|
230 |
| Elizabeth City State University |
| 3.000 |
| 10/01/2017 |
| 10.02 |
| 168 |
|
278 |
| Saint Mary’s College |
| 3.000 |
| 06/01/2020 |
| 10.14 |
| 187 |
|
|
| OHIO |
|
|
|
|
|
|
|
|
|
10 |
| Rio Grande College |
| 3.000 |
| 03/30/2009 |
| 10.93 |
| 10 |
|
69 |
| University of Steubenville |
| 3.125 |
| 04/01/2010 |
| 10.98 |
| 61 |
|
385 |
| Wittenberg University |
| 3.000 |
| 05/01/2015 |
| 10.76 |
| 291 |
|
146 |
| Wittenberg University |
| 3.000 |
| 11/01/2017 |
| 10.39 |
| 106 |
|
5 |
| Wooster Business College |
| 3.000 |
| 03/30/2009 |
| 10.88 |
| 5 |
|
|
| OREGON |
|
|
|
|
|
|
|
|
|
479 |
| George Fox College |
| 3.000 |
| 07/01/2018 |
| 10.64 |
| 335 |
|
51 |
| Linfield College |
| 3.000 |
| 10/01/2017 |
| 10.44 |
| 37 |
|
The accompanying notes are an integral part of this schedule.
24
Outstanding |
| Description |
| Stated |
| Maturity |
| Internal |
| Amortized |
|
|
| PENNSYLVANIA |
|
|
|
|
|
|
|
|
|
278 |
| Albright College |
| 3.000 |
| 11/01/2015 |
| 10.23 |
| 219 |
|
30 |
| Carnegie-Mellon University |
| 3.000 |
| 05/01/2009 |
| 10.73 |
| 28 |
|
587 |
| Carnegie-Mellon University |
| 3.000 |
| 11/01/2017 |
| 10.51 |
| 423 |
|
550 |
| Drexel University |
| 3.500 |
| 05/01/2014 |
| 10.53 |
| 443 |
|
260 |
| Gannon University |
| 3.000 |
| 11/01/2011 |
| 10.49 |
| 225 |
|
143 |
| Gannon University |
| 3.000 |
| 12/01/2022 |
| 10.13 |
| 88 |
|
112 |
| Lycoming College |
| 3.625 |
| 05/01/2014 |
| 10.64 |
| 90 |
|
165 |
| Lycoming College |
| 3.750 |
| 05/01/2015 |
| 10.62 |
| 129 |
|
96 |
| Moravian College |
| 3.375 |
| 11/01/2012 |
| 10.52 |
| 81 |
|
1,680 |
| Philadelphia College of Art |
| 3.000 |
| 01/01/2022 |
| 10.62 |
| 1,055 |
|
265 |
| Saint Vincent College |
| 3.500 |
| 05/01/2013 |
| 10.86 |
| 216 |
|
175 |
| Seton Hill College |
| 3.625 |
| 11/01/2014 |
| 10.53 |
| 140 |
|
725 |
| Villanova University |
| 3.000 |
| 04/01/2019 |
| 10.70 |
| 487 |
|
230 |
| York Hospital |
| 3.000 |
| 05/01/2020 |
| 10.64 |
| 152 |
|
|
| SOUTH CAROLINA |
|
|
|
|
|
|
|
|
|
1,237 |
| Benedict College |
| 3.000 |
| 11/01/2020 |
| 10.36 |
| 827 |
|
130 |
| Morris College |
| 3.000 |
| 11/01/2009 |
| 10.53 |
| 120 |
|
|
| TENNESSEE |
|
|
|
|
|
|
|
|
|
198 |
| Cumberland University |
| 3.000 |
| 08/01/2017 |
| 10.52 |
| 140 |
|
124 |
| Hiwassee College |
| 3.000 |
| 09/15/2018 |
| 10.58 |
| 86 |
|
|
| TEXAS |
|
|
|
|
|
|
|
|
|
180 |
| Houston Tillotson College |
| 3.500 |
| 04/01/2014 |
| 10.90 |
| 143 |
|
1,295 |
| Southwest Texas State University |
| 3.000 |
| 10/01/2015 |
| 9.51 |
| 1,020 |
|
817 |
| Stephen F. Austin State University |
| 3.375-3.500 |
| 10/01/2012 |
| 9.57 |
| 704 |
|
141 |
| Texas A & I University |
| 3.000 |
| 07/01/2009 |
| 9.57 |
| 131 |
|
210 |
| Texas Southern University |
| 3.500 |
| 04/01/2013 |
| 10.45 |
| 173 |
|
433 |
| University of Saint Thomas |
| 3.000 |
| 10/01/2019 |
| 10.41 |
| 295 |
|
|
| VERMONT |
|
|
|
|
|
|
|
|
|
68 |
| Champlain College |
| 3.000 |
| 12/01/2013 |
| 10.19 |
| 53 |
|
801 |
| Saint Michael’s College |
| 3.000 |
| 05/01/2013 |
| 10.60 |
| 659 |
|
55 |
| Vermont State College |
| 3.000 |
| 06/01/2008 |
| 9.02 |
| 53 |
|
132 |
| Vermont State College |
| 3.000 |
| 07/01/2014 |
| 9.30 |
| 107 |
|
|
| VIRGINIA |
|
|
|
|
|
|
|
|
|
365 |
| James Madison University |
| 3.000 |
| 06/01/2009 |
| 10.49 |
| 335 |
|
243 |
| Lynchburg College |
| 3.750 |
| 05/01/2015 |
| 10.64 |
| 193 |
|
The accompanying notes are an integral part of this schedule.
25
Outstanding |
| Description |
| Stated |
| Maturity |
| Internal |
| Amortized |
| ||
380 |
| Lynchburg College |
| 3.000 |
| 05/01/2018 |
| 10.68 |
| 266 |
| ||
138 |
| Mary Baldwin College |
| 3.375 |
| 05/01/2012 |
| 10.68 |
| 118 |
| ||
335 |
| Marymount University |
| 3.000 |
| 05/01/2016 |
| 10.52 |
| 248 |
| ||
1,981 |
| Norfolk State University |
| 3.000 |
| 12/01/2021 |
| 9.77 |
| 1,300 |
| ||
60 |
| Randolph-Macon College |
| 3.000 |
| 05/01/2010 |
| 10.72 |
| 55 |
| ||
238 |
| Saint Paul’s College |
| 3.000 |
| 11/01/2014 |
| 10.56 |
| 187 |
| ||
942 |
| Virginia Commonwealth University |
| 3.000 |
| 06/01/2011 |
| 10.01 |
| 814 |
| ||
53 |
| Virginia Wesleyan College |
| 3.000 |
| 11/01/2009 |
| 10.54 |
| 50 |
| ||
58 |
| Virginia Wesleyan College |
| 3.000 |
| 11/01/2010 |
| 10.51 |
| 52 |
| ||
|
| WASHINGTON |
|
|
|
|
|
|
|
|
| ||
60 |
| Seattle University |
| 3.000 |
| 11/01/2008 |
| 10.55 |
| 58 |
| ||
|
| WEST VIRGINIA |
|
|
|
|
|
|
|
|
| ||
116 |
| Bethany College |
| 3.375 |
| 11/01/2012 |
| 10.54 |
| 100 |
| ||
170 |
| Bethany College |
| 3.000 |
| 11/01/2017 |
| 10.40 |
| 122 |
| ||
205 |
| Bethany College |
| 3.000 |
| 11/01/2012 |
| 10.40 |
| 172 |
| ||
|
| WISCONSIN |
|
|
|
|
|
|
|
|
| ||
220 |
| Carroll College |
| 3.750 |
| 03/01/2015 |
| 10.93 |
| 169 |
| ||
315 |
| Marian College |
| 3.000 |
| 10/01/2016 |
| 10.45 |
| 233 |
| ||
|
| DISTRICT OF COLUMBIA |
|
|
|
|
|
|
|
|
| ||
1,937 |
| Georgetown University |
| 3.000 |
| 11/01/2020 |
| 10.36 |
| 1,294 |
| ||
5,080 |
| Georgetown University |
| 4.000 |
| 11/01/2020 |
| 10.52 |
| 3,576 |
| ||
|
| PUERTO RICO |
|
|
|
|
|
|
|
|
| ||
1,385 |
| Inter American University of Puerto Rico |
| 3.000 |
| 01/01/2017 |
| 10.94 |
| 1,000 |
| ||
639 |
| University of Puerto Rico, Rio Piedras Campus |
| 3.000 |
| 06/01/2011 |
| 9.39 |
| 559 |
| ||
58,078 |
| Total College and University Loans |
|
|
|
|
|
|
| 43,040 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| Allowance for Loan Losses |
|
|
|
|
|
|
| 832 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| Net Loans of the Trust |
|
|
|
|
|
|
| 42,208 |
| ||
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| INVESTMENT AGREEMENTS (14.5%) |
|
|
|
|
|
|
|
|
| ||
3,917 |
| JPMorgan Chase Bank - Liquidity Fund |
| 7.750 |
| 06/01/2018 |
| 7.750 |
| 3,917 |
| ||
1,025 |
| JPMorgan Chase Bank - Revenue Fund |
| 7.050 |
| 06/01/2018 |
| 7.050 |
| 1,025 |
| ||
4,942 |
| Total Investment Agreements |
|
|
|
|
|
|
| 4,942 |
| ||
$ | 63,020 |
| Total Investments (100.0%) |
|
|
|
|
|
|
| $ | 47,150 |
|
(A) Represents the rate of return based on the contributed cost and the amortization to maturity.
The accompanying notes are an integral part of this schedule.
26
ITEM 2. CODE OF ETHICS
Not applicable to the registrant.
ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT
Not applicable to the registrant.
ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES
Not applicable to the registrant.
ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS
Not applicable to the registrant.
ITEM 6. SCHEDULE OF INVESTMENTS
Schedule is included as part of the report to shareholders filed under Item 1.
ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES
Not applicable to the registrant.
ITEM 8. PORTFOLIO MANAGER OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES
Not applicable to the registrant.
ITEM 9. PURCHASE OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT COMPANY AND AFFILIATED PURCHASERS
Not applicable to the registrant.
ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
Not applicable to the registrant.
ITEM 11. CONTROLS AND PROCEDURES
(a) Not applicable to the registrant.
(b) Not applicable to the registrant.
ITEM 12. EXHIBITS
The following exhibits are attached to this Form N-CSR:
(a)
(1) | Code of ethics or amendments: not applicable to the registrant. |
(2) | Certification by the registrant’s Owner Trustee, as required by Rule 30a-2(a) under the Investment Company Act of 1940, is attached. |
(3) | Annual Compliance Statement of the Servicer, Capmark Finance, Inc. is attached. |
(4) | Attestation Report of Independent Accountants, Deloitte & Touche, LLP, is attached. |
(5) | Capmark reports pursuant to section 1301, 1302, 1303, 1304, 1306 and 1307 of the servicer agreement. |
(b) Certification by the registrant’s Owner Trustee, as required by Rule 30a-2(b) under the Investment Company Act of 1940, is attached.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
(Registrant) | College and University Facility Loan Trust Two |
| ||||
|
| |||||
By (Signature and Title) | /s/ James Byrnes Vice President |
| ||||
|
| |||||
Date | August 9, 2008 |
| ||||
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
By (Signature and Title) | /s/ James Byrnes Vice President |
| ||
|
| |||
Date | August 9, 2008 |
| ||