N-CSR

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM N-CSR

CERTIFIED SHAREHOLDER REPORT OF REGISTERED

MANAGEMENT INVESTMENT COMPANIES

Investment Company Act file number: 811-05506

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)

Patrick S.R. MacDonald

U.S. Bank Corporate Trust Services

One Federal Street

Boston, MA 02110

(Name and address of agent for service)

Registrant’s telephone number, including area code: (617) 603-6467

Date of fiscal year end: November 30

Date of reporting period: December 1, 2014– November 30, 2015

ITEM 1. REPORT TO STOCKHOLDERS

College and University Facility Loan Trust Two

Financial Statements

As of and for the Year Ended

November 30, 2015

College and University Facility Loan Trust Two

Contents

Report of Independent Registered Public Accounting Firm	3
Financial statements:
Statement of Assets and Liabilities	4
Statement of Operations	5
Statements of Changes in Net Assets	6
Statement of Cash Flows	7
Financial Highlights	8
Notes to Financial Statements	9-18
Schedule of Investments	19-20

2

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

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

We have audited the accompanying statement of assets and liabilities of College and University Facility Loan Trust Two (the “Trust”), including the schedule of investments, as of November 30, 2015, and the related statements of operations and cash flows for the year then ended, the statements of changes in net assets for each of the two years in the period then ended, and the financial highlights for each of the five years in the period then ended. These financial statements and financial highlights are the responsibility of the Trust’s management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement. The Trust is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Trust’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. Our procedures included confirmation of securities owned as of November 30, 2015, by correspondence with the custodian. We believe that our audits provide a reasonable basis for our opinion.

As described in Note 2 to the financial statements, the Trust accounts for its investments under the amortized cost method of accounting, net of any allowance for loan losses. Accounting principles generally accepted in the United States of America require the Trust to account for its investments in accordance with, and provide the disclosures required by, Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosures. Accounting for the investments under the fair value method of accounting, based on management’s estimate of fair value as described in Note 8, would result in an increase of approximately $2,162,000 in the amount reported for investments as of November 30, 2015 in the statement of assets and liabilities, and would result in a decrease in the reported net assets resulting from operations of approximately $756,000 and $1,166,000 for the years ended November 30, 2015 and November 30, 2014, respectively, and would also impact the financial highlights presented.

In our opinion, except for the effect on the 2015 and 2014 financial statements and financial highlights of accounting for investments under the amortized cost method of accounting, as discussed in the preceding paragraph, such financial statements and financial highlights referred to above present fairly, in all material respects, the financial position of College and University Facility Loan Trust Two as of November 30, 2015, the results of its operations and its cash flows for the year then ended, the changes in its net assets for each of the two years in the period then ended, and the financial highlights for each of the five years in the period then ended, in conformity with accounting principles generally accepted in the United States of America.

DELOITTE & TOUCHE LLP

Boston, Massachusetts

January 26, 2016

3

College and University Facility Loan Trust Two

Statement of Assets and Liabilities

November 30,	2015
Assets:
Investments, at amortized cost, net of allowance for loan losses of $88,000 (Notes 2, 6, 7 and 8)	$	10,396,663
Cash		50,000
Interest Receivable		86,769
Deferred Bond Issuance Costs (Note 2)		5,775
Total Assets		10,539,207
Liabilities:
Bonds Payable, net of unamortized discount (Notes 3 and 8)		4,750,120
Bonds Interest Payable (Note 3)		104,619
Accrued Expenses and Other Liabilities		242,160
Distributions Payable to Class B Certificateholders (Note 5)		227,415
Total Liabilities		5,324,314
Net Assets		5,214,893
Components of Net Assets:
Class B Certificates, par value $1.00; authorized, issued and outstanding - 1,763,800 certificates		1,763,800
Additional Paid-In Capital		3,373,926
Undistributed Net Investment Income		77,167
Total	$	5,214,893
Net Asset Value per Class B Certificate (based on 1,763,800 certificates outstanding)	$	2.96

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

4

College and University Facility Loan Trust Two

Statement of Operations

Year ended November 30,	2015
Investment Income:
Interest income (Note 2)	$	1,093,883
Expenses:
Interest expense (Note 3)		670,113
Professional fees		438,638
Trustee fees (Note 4)		30,819
Servicer fees (Note 4)		9,467
Other trust and bond administration expenses		7,805
Total Expenses		1,156,842
Net Investment Loss		(62,959	)
Decrease in Allowance for Loan Losses (Note 6)		10,000
Net Decrease in Net Assets Resulting From Operations	$	(52,959	)

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

5

College and University Facility Loan Trust Two

Statements of Changes in Net Assets

Year ended November 30,	2015			2014
(Decrease) Increase From Operations:
Net investment (loss) income	$	(62,959	)	$	385,412
Decrease in allowance for loan losses		10,000			38,000
Net (decrease) increase in net assets resulting from operations		(52,959	)		423,412
Distributions to Class B Certificateholders From:
Tax return of capital (Note 2)		(259,587	)		(1,086,201	)
Net Decrease in Net Assets		(312,546	)		(662,789	)
Net Assets:
Beginning of year		5,527,439			6,190,228
End of year	$	5,214,893		$	5,527,439
Undistributed Net Investment Income	$	77,167		$	155,243

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

6

College and University Facility Loan Trust Two

Statement of Cash Flows

Year ended November 30,	2015
Cash Flows From Operating Activities:
Reconciliation of net decrease in net assets resulting from operations to net cash provided by operating activities:
Net decrease in net assets resulting from operations	$	(52,959	)
Decrease in allowance for loan losses		(10,000	)
Accretion of purchase discount on Loans		(617,335	)
Amortization of original issue discount on Bonds		430,224
Amortization of deferred bond issuance costs		5,446
Receipts of payments on loan principal balance		2,517,714
Decrease in investment agreements, net		2,039,652
Decrease in interest receivable		28,322
Decrease in bonds interest payable		(65,920	)
Increase in accrued expenses and other liabilities		12,737
Net cash provided by operating activities		4,287,881
Cash Flows From Financing Activities:
Principal payments on Bonds		(3,295,962	)
Distribution payments to Class B certificateholders		(991,919	)
Net cash used in financing activities		(4,287,881	)
Net Change in Cash		—
Cash, beginning of year		50,000
Cash, end of year	$	50,000
Supplemental Cash Flow Information:
Cash paid for interest on Bonds	$	300,363

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

7

College and University Facility Loan Trust Two

Financial Highlights

Per Certificate Operating Performance Information:

Years ended November 30,	2015			2014			2013			2012			2011
Net asset value, beginning of year	$	3.13		$	3.51		$	4.07		$	4.33		$	5.14
Income from investment operations:
Net investment (loss) income		(.03	)		.22			.21			.49			.39
Decrease in allowance for loan losses		.01			.02			.04			.09			.02
Net (decrease) increase from operations		(.02	)		.24			.25			.58			.41
Distributions to Class B certificateholders from tax return of capital		(.15	)		(.62	)		(.81	)		(.84	)		(1.22	)
Net asset value, end of year(a)	$	2.96		$	3.13		$	3.51		$	4.07		$	4.33
Total investment return(b)		N/A			N/A			N/A			N/A			N/A
Net assets applicable to Class B Certificates, end of year	$	5,214,893		$	5,527,439		$	6,190,228		$	7,185,363		$	7,642,792
Ratios and Supplemental Data:
Ratio of operating expenses to average net assets applicable to Class B Certificates		21.24	%(c)		24.02	%(c)		26.60	%(c)		29.22	%(c)		31.42	%(c)
Ratio of net investment income (loss) to average net assets applicable to Class B Certificates		(1.16	)%		6.58	%		5.55	%		11.59	%		8.37	%
Number of Class B Certificates outstanding, end of year		1,763,800			1,763,800			1,763,800			1,763,800			1,763,800

(a) The Trust is prohibited, by the terms of its Indenture, from issuing new, or redeeming existing, Certificates. As such, market value is not presented, as discussed in Note 2.

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

(c) Excluding interest expense, the ratio of operating expenses to average net assets was 8.94%, 7.84%, 8.44%, 6.82% and 5.30%in 2015, 2014, 2013, 2012 and 2011, respectively.

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

8

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 Bank of Boston (the Owner Trustee), succeeded by State Street Bank and Trust Company, succeeded by U.S. Bank National Association (successor Owner Trustee), not in its individual capacity, but solely as Owner Trustee. The Trust is registered under the Investment Company Act of 1940, as amended, (the 1940 Act) 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 loans made to college and university facilities (the Loans) and certain other funds held under the Indenture and the investment agreements. The Loans were originated by, or previously assigned to, the United States Department of Education under the College Housing Loan Program or the Academic Facilities Loan Program. The Loans, which have been assigned to The Bank of New York Mellon Trust Company, National Association, as successor in interest to J.P. Morgan Trust Company, National Association, as successor in interest to Bank One Trust Company, NA, formerly The First National Bank of Chicago (the Bond Trustee), are secured by various types of collateral, including mortgages on real estate, general recourse obligations of the borrowers, pledges of securities and pledges of revenues. As of the Closing Date, the Loans had a weighted average stated interest rate of approximately 3.18% and a weighted average remaining term to maturity of approximately 18.8 years. Payments on the Loans are managed by the Bond Trustee in various fund accounts and are invested under investment agreements (see Note 2) as specified in the Indenture. The Trust is prohibited, by the terms of its Indenture, from selling or purchasing any Loans and investments.

All payments on the Loans and earnings under the investment agreements and any required transfers from the Expense Fund and Liquidity Fund are deposited to the credit of the Revenue Fund held by the Bond Trustee, as defined within and in accordance with the Indenture. In accordance with the Indenture, on each bond payment date, the 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, as defined in the Indenture, after which any residual amounts are paid to the certificateholders, as discussed in Note 5. See Note 8 for balances in the Revenue and Liquidity Funds as of the Statement of Assets and Liabilities date.

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

9

College and University Facility Loan Trust Two

Notes to Financial Statements

2. Summary of Significant Accounting Policies

(a) College and University Facility Loans

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

As a 1940 Act investment company, the Trust is required to follow accounting and reporting guidance in the Accounting Standards Codification (“ASC”) Topic 946, Financial Services—Investment Companies, (“ASC 946”) including the reporting of the investment portfolio of Loans at fair value. However, management believes that the amortized cost method of accounting, net of any allowance for loan losses, best serves the informational needs of the users of the Trust’s financial statements.

Pursuant to a “no-action letter” that the Trust received from the Securities and Exchange Commission, the Loans were recorded at the discounted value (the amortized cost) and are being accounted for under the amortized cost method of accounting, net of any allowance for loan losses. Under the amortized cost method, the purchase discount on the loans is accreted using the effective interest rate method over the duration of the Loan, and included as part of the Trust’s interest income. If a prepayment is made, any remaining unamortized purchase discount is recognized as interest income upon prepayment. The remaining balance of the unamortized purchase discount on the Loans as of November 30, 2015 was approximately $1,598,000. For the year ended November 30, 2015, the Trust recognized $617,335 of interest income from the accretion of purchase discount. As a result of prepayments of Loans during the year ended November 30, 2015, approximately $24,000 of unamortized purchase discount related to such Loans at the time of prepayment was recognized and is included in the $617,335 of accretion for the year ended November 30, 2015.

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

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

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

(3) Doubtful - A Loan is considered doubtful when, based on current information and events, it is probable that the Trust will be unable to collect all amounts due in accordance with the contractual terms of the Loan agreement. Loans in this category are generally assigned a 100% reserve unless facts and circumstances provide evidence that some level of collectability exists. At November 30, 2015, no loans were considered doubtful by the Trust.

As the credit quality for an individual Loan borrower changes, the Loan is evaluated for reclassification to a different risk pool as described above. Risk ratings to the existing pools may be adjusted based on qualitative factors including, among others, general economic and business conditions, credit quality trends, and specific industry conditions. The Trust monitors credit quality primarily through two trigger points: receipt of financial information that upon review raises credit quality concerns and delinquent payments which then require investigation as to causes of the delinquency. Historically, write-offs have not been material.

10

College and University Facility Loan Trust Two

Notes to Financial Statements

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

(b) Interest Income

The Trust accrues interest, including accretion of purchase discount, on the Loans as earned. The Loans generally require interest payments on a semi-annual basis with rates of interest ranging from 3% to 4%. The Trust recognizes the accretion of Loan purchase discount as interest income using the effective interest method.

The Trust views all amounts over 30 days past due as delinquent. It is the Trust’s policy to generally discontinue the accrual of interest on Loans for which payment of principal or interest is 180 days or more past due or for other such Loans if management believes the collection of interest and principal is doubtful. Due to the nature of the Loan investments in the Trust, there are instances where payment of the Loans and related interest may not be received by the Trust due to documentation issues that require time for the Trust to resolve. In those circumstances, where the past due loan is greater than 180 days but the Trust has concluded it is not a credit issue, the Trust will continue to accrue interest or accrete purchase discount if the Trust believes interest and principal amounts to be collectible. When a Loan is placed on nonaccrual status, all previously accrued, but uncollected interest is reversed against the current period’s interest income. Subsequently, any interest income received from a Loan that is on nonaccrual status is recognized when received and such payments are generally applied to interest first, with the balance, if any, applied to principal. At November 30, 2015, no Loans have been placed on nonaccrual status. At November 30, 2015, there are no past due amounts.

(c) 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 are carried at cost, whereas they should be reported at fair value under ASC 946. However, management believes that the cost method of accounting best serves the informational needs of the users of the Trust’s financial statements because the Trust cannot sell or dispose of these investment agreements prior to the date they terminate, which is the earlier of June 1, 2018, or the date on which the Bonds are paid-in-full. See Note 8 for discussion of fair value measurement of these investments.

(d) Deferred Bond Issuance Costs

Deferred bond issuance costs are amortized using the effective interest rate method over the estimated life of the Bonds, which are based on the scheduled payments of the Loans. The amortization of these costs is included as a component of interest expense. Loan prepayments have the effect of accelerating Bond payments. As these accelerated Bond payments occur, an additional portion of the deferred issuance costs is expensed in the year the prepayment occurs.

11

College and University Facility Loan Trust Two

Notes to Financial Statements

(e) 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 provision for federal income, state income, or excise tax is necessary.

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

As of November 30, 2015, the Trust had no uncertain tax positions that would require financial statement recognition, de-recognition, or disclosure. The Trust is additionally not aware of any tax positions for which it is reasonably possible that the total amount of unrecognized tax benefits will change in the next 12 months.

The Trust files a U.S. federal and Massachusetts state income tax return annually after its fiscal year-end, which is subject to examination for a period of three years from the date of filing.

Capital distributions are presented and disclosed in accordance with ASC 946, which 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 Trust’s distributable earnings (components of net assets) on a basis that approximates the amounts that are available for future distributions on a tax basis. For the year ended November 30, 2015, distributions of $0.02 and $0.13 per certificate were declared on May 27, 2015 and November 25, 2015, and paid to certificateholders of record on June 2, 2015 and December 2, 2015, respectively. For the year ended November 30, 2014, distributions of $0.07 and $0.55 per certificate were declared on May 30, 2014 and November 26, 2014 and paid to certificateholders of record on June 2, 2014 and December 2, 2014, respectively. The distributions of $259,587 and $1,086,201 for the years ended November 30, 2015 and November 30, 2014, respectively, represent returns of capital for tax purposes.

The Trust’s primary permanent differences between accounting principles generally accepted in the United States of America (“GAAP”) and tax basis relate to:

(a) The accretion of the Loan purchase discounts under GAAP. For the year ended November 30, 2015 the Trust recorded $617,335 of interest income related to the accretion of purchase discounts. At November 30, 2015, the Trust had recognized accumulated accretion of the purchase discounts of $217,101,971.

(b) Net operating losses for tax purposes of $592,218 for the year ended November 30, 2015.

As required under ASC 946, the Trust reclassifies the accumulated value of the permanent differences discussed above from distributions in excess of net investment income to paid-in capital. The total reclassification increased additional paid-in capital and reduced undistributed net investment income by $25,117 as of November 30, 2015. This reclassification has no impact on the net assets or net assets per certificate value of the Trust.

The primary reasons for the book-to-tax temporary differences relate to allowance for loan losses and the difference in original issuance discount on the Bonds.

12

College and University Facility Loan Trust Two

Notes to Financial Statements

(f) Use of Estimates

The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income and expense during the reporting period. Actual results could differ from these estimates.

(g) Statement of Cash Flows

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

(h) Risk Factors

The Trust’s investments are subject to the following:

Credit Risk

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

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

Loan payments made to the Trust are received and processed by the Servicer. The Trust is subject to counterparty risk to the extent that the borrowers and the Servicer may be unable to fulfill their obligations to the Trust.

Prepayment Risk

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

(i) Indemnification

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

(j) Recent Accounting Pronouncements

In January 2015, the FASB issued Accounting Standards Update 2015-01, Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items (“ASU 2015-01”). ASU 2015-01 simplifies income statement presentation by eliminating the need to determine whether to classify an item as an extraordinary item. ASU 2015-01 is effective for annual and interim periods beginning after December 15, 2015. Early adoption is permitted; however, adoption must occur at the beginning of an annual period. The adoption of the amended guidance in ASU 2015-01 is not expected to have a significant effect on the Trust’s financial statements and disclosures.

13

College and University Facility Loan Trust Two

Notes to Financial Statements

In April 2015, the FASB issued Accounting Standards Update 2015-03, Simplifying the Presentation of Debt Issuance Costs (“ASU 2015-03”). ASU 2015-03 requires debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the debt liability rather than as an asset. The new guidance will make the presentation of debt issuance costs consistent with the presentation of debt discounts or premiums. ASU 2015-03 is effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption is permitted for financial statements that have not been previously issued. The new guidance must be applied on a retrospective basis to all prior periods presented in the financial statements. The adoption of the amended guidance in ASU 2015-03 is not expected to have a significant effect on the Trust’s financial statements and disclosures.

3. Bonds

The Bonds outstanding at November 30, 2015 consist of the following:

Interest Rate	Stated Maturity		Outstanding Principal (000’s)		Unamortized Discount (000’s)			Carrying Amount (000’s)
4.0%		June 1, 2018	$	5,231	$	(481	)	$	4,750

Interest on the Bonds is payable semi-annually. On December 1, 2015, the Trust made a principal payment of $1,255,241 on the Bonds. The average amount of bond principal outstanding for the year ended November 30, 2015 was approximately $5,861,110.

Pursuant to the terms of the Indenture, principal payments on the Bonds are made prior to the stated maturity 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.

The estimated remaining aggregate principal payments on the Bonds at November 30, 2015, after taking into consideration actual Loan prepayments and the Maximum Principal Distribution Amount, are as follows:

Fiscal Year	Amount (000’s)
2016	$	1,862
2017		1,773
2018		1,596
Total	$	5,231

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.

14

College and University Facility Loan Trust Two

Notes to Financial Statements

In the event the Trust realizes negative cash flows, the Liquidity Fund is being maintained such that, on or before such bond 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. See Note 8 for balance in the Liquidity Fund.

The original issue discount is being amortized using the effective interest rate method over the estimated life 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, a portion of the original issue discount is expensed in the year of prepayment. Amortization of original issue discount is included as a component of interest expense. Remaining unamortized discount as of November 30, 2015 was $480,851.

4. Administrative Agreements

(a) Servicer

As compensation for the services provided under the servicing agreement, Berkadia, receives a servicing fee. The fee is earned on each date of payment for each Loan and is equal to 0.075 of 1% of the outstanding principal balance of such Loans divided by the number of payments of principal and interest in a calendar year. For the year ended November 30, 2015, this fee totaled $8,657. Additionally, per the servicing agreement, the Servicer is reimbursed for certain expenditures incurred related to inspection of mortgaged property. For the year ended November 30, 2015, the Servicer was reimbursed $810. As of November 30, 2015, $1,973 in fees are due to the Servicer.

(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:

Under the Declaration of Trust agreement, the Owner Trustee, in its capacities as manager of the Trust and as Owner Trustee, is entitled to annual fees of $15,000 and $12,500, respectively. In addition, the Owner Trustee is paid an annual registration fee of $1,000. The expected future minimum payments to the Owner Trustee under such agreement will be $28,500 in fiscal years 2016, 2017, 2018, 2019 and 2020, and will total $85,500 thereafter. For the year ended November 30, 2015, the Owner Trustee incurred no out-of-pocket expenses.

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 addition, the Bond Trustee is reimbursed for other agreed-upon related expenses such as transaction costs. For the year ended November 30, 2015, total Bond Trustee fees and related expenses amounted to $2,319.

5. Certificates

The holders of the Class B certificates may receive semi-annual distributions declared in May and November of each year, calculated in accordance with the Indenture, from amounts collected by the Trust, on a pro rata basis. While the Bonds remain outstanding, the distributions are paid on the second business day in June and December and, after the Bonds are paid in full, on the first business day of each month. The certificateholders of the Class B Certificates are entitled to one vote per certificate. Distributions payable of $227,415 at November 30, 2015, were paid on December 2, 2015.

15

College and University Facility Loan Trust Two

Notes to Financial Statements

6. Allowance for Loan Losses

An analysis of the allowance for loan losses for the year ended November 30, 2015 is summarized as follows:

Balance, beginning of year	$	98,000
Decrease in allowance for loan losses		(10,000	)
Charge-offs		—
Recoveries		—
Balance, end of year	$	88,000

Loan classification by credit risk profile as of November 30, 2015 is as follows:

	Amortized Cost (000’s)		Reserve Amount (000’s)			Total (000’s)
General	$	7,806	$	(78	)	$	7,728
Substandard		63		(10	)		53
Doubtful		—		—			—
Total	$	7,869	$	(88	)	$	7,781

7. Loans

Scheduled principal and interest payments on the Loans as of November 30, 2015 are as follows:

Fiscal Year	Principal Payments (000’s)		Interest Payments (000’s)		Total (000’s)
2016	$	2,161	$	295	$	2,456
2017		1,865		229		2,094
2018		1,680		169		1,849
2019		1,672		114		1,786
2020		1,117		64		1,181
Thereafter		972		47		1,019
Total	$	9,467	$	918	$	10,385

Expected payments may differ from contractual payments because borrowers may prepay or default on their obligations. Accordingly, actual principal and interest payments on the Loans may vary significantly from the scheduled payments. Principal prepayments made during the year ended November 30, 2015 totaled approximately $225,000.

The ability of a borrower to meet future 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

16

College and University Facility Loan Trust Two

Notes to Financial Statements

institutions, which are obligations of a State, the financial condition of the relevant State or other governmental entity and its policies with respect to education. The ability of a borrower to maintain enrollment levels will depend on such factors as tuition costs, geographical location, geographic diversity, quality of the student body, quality of the faculty and diversity of program offerings.

There are no outstanding principal balances that are due as of November 30, 2015.

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 purpose, nature and location of such collateral.

8. Fair Value of Financial Instruments

ASC Topic 825, Financial Instruments, requires entities to disclose the estimated fair value of financial instruments. 

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

Level 1 -	Valuations based on quoted prices in active markets for identical assets or liabilities.
Level 2 -	Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
Level 3 -	Valuations based on inputs that are unobservable and significant to the overall fair value measurement (including the Trust’s own assumptions in determining fair value).

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 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 initial carrying amounts of these instruments 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 and Bonds, excluding any potential prepayments as it is not possible to estimate such prepayments.

17

College and University Facility Loan Trust Two

Notes to Financial Statements

The fair values of the fixed-maturity investment agreements are determined by adding a market rate adjustment to the carrying value of the investments. This market rate adjustment is calculated using the net present value of the difference between future interest income to the Trust at the issue rate and the future interest income at the current market rate through the maturity of the investment. The current market rate at November 30, 2015, is based upon bonds with similar characteristics and maturity dates of the investment agreements.

The following table summarizes the estimated fair value and carrying value of the Trust’s assets and liabilities that represent financial instruments, which all are deemed to be Level 2 fair value measurements as of November 30, 2015:

	Carrying Value (000’s)			Fair Value (000’s)
Loans	$	7,781	*	$	9,792
Investment Agreements:
Revenue Fund		2,099			2,183
Liquidity Fund		517			584
Total Investment Agreements		2,616			2,767
Total Investments	$	10,397		$	12,559
Bonds Payable	$	4,750		$	5,493

* Net of allowance for loan losses of $88,000.

There were no transfers between levels during the year ended November 30, 2015. The Trust’s policy is to recognize transfers in and transfers out as of the beginning of the year.

9. Subsequent Events

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

The remainder of this page intentionally left blank.

18

College and University Facility Loan Trust Two

Schedule of Investments

November 30, 2015

(Dollar amounts in thousands)

Outstanding Principal Balance		Description	Stated Interest Rate %		Maturity Date		Effective Yield to Maturity % (A) (Unaudited)			Amortized Cost (Notes 1 and 2)
		COLLEGE AND UNIVERSITY LOANS (151%)
		ALABAMA (9%)
$	540	Auburn University		3.000		12/01/2018		9.16	%	$	474
											474
		CALIFORNIA (19%)
	643	California State University		3.000		11/01/2019		8.99			558
	129	Lassen Junior College District		3.000		04/01/2020		10.27			109
	390	University Student Co-Operative Association		3.000		04/01/2019		10.70			337
											1,004
		DISTRICT OF COLUMBIA (49%)
	832	Georgetown University		3.000		11/01/2020		10.36			678
	2,235	Georgetown University		4.000		11/01/2020		10.52			1,870
											2,548
		GEORGIA (1%)
	68	Paine College		3.000		10/01/2016		10.45			63
											63
		INDIANA (23%)
	1,560	Vincennes University		3.000		06/01/2023		9.02			1,209
											1,209
		IOWA (0%)*
	24	Simpson College		3.000		07/01/2016		10.58			22
											22
		MISSISSIPPI (11%)
	196	Millsaps College		3.000		11/01/2021		10.34			155
	530	Mississippi State University		3.000		12/01/2020		9.64			435
											590
		NEW JERSEY (5%)
	230	Fairleigh Dickinson University		3.000		11/01/2017		10.39			206
	57	Rider College		3.000		05/01/2017		10.70			53
											259
		NEW MEXICO (2%)
	101	College of Santa Fe		3.000		10/01/2018		10.43			89
											89
		NEW YORK (1%)
	45	Daemen College		3.000		04/01/2016		10.77			43
											43
		NORTH CAROLINA (2%)
	50	Elizabeth City State University		3.000		10/01/2017		10.02			45
	108	Saint Mary’s College		3.000		06/01/2020		10.14			87
											132

The accompanying notes are an integral part of this schedule.

19

College and University Facility Loan Trust Two

Schedule of Investments

November 30, 2015

(Dollar amounts in thousands)

Outstanding Principal Balance		Description	Stated Interest Rate %		Maturity Date			Effective Yield to Maturity % (A) (Unaudited)			Amortized Cost (Notes 1 and 2)
		OHIO (1%)
$	32	Wittenberg University		3.000		11/01/2017			10.39	%	$	29
												29
		PENNSYLVANIA (18%)
	867	Philadelphia College of Art		3.000		01/01/2022			10.62			674
	290	Villanova University		3.000		04/01/2019			10.70			250
												924
		PUERTO RICO (3%)
	183	Inter American University of Puerto Rico		3.000		01/01/2017			10.94			170
												170
		TEXAS (3%)
	162	University of Saint Thomas		3.000		10/01/2019			10.41			136
												136
		VIRGINIA (2%)
	115	Lynchburg College		3.000		05/01/2018			10.68			104
												104
		WEST VIRGINIA (1%)
	40	Bethany College		3.000		11/01/2017			10.40			36
												36
		WISCONSIN (1%)
	40	Marian College		3.000		10/01/2016			10.45			37
												37
		TOTAL COLLEGE & UNIVERSITY LOANS (151%)										7,869
		Allowance for Loan Losses (-2%)										(88	)
		Loans, net of allowance for Loan Losses (149%)										7,781
		INVESTMENT AGREEMENTS (50%)
	517	JPMorgan Chase Bank - Liquidity Fund		7.750		06/01/2018	(C)		7.750			517
	2,099	JPMorgan Chase Bank - Revenue Fund		7.050		06/01/2018	(C)		7.050			2,099
		TOTAL INVESTMENT AGREEMENTS										2,616
		TOTAL INVESTMENTS (199%)							(B	)	$	10,397
		OTHER ASSETS, LESS LIABILITIES (-99%)										(5,182	)
		NET ASSETS (100.0%)									$	5,215

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

(B) The tax basis of the Loans and Investment Agreements is approximately $12,083.

(C) Terminates at the earlier of June 1, 2018 or the date on which the Bonds are paid-in-full (Note 2).

* Rounds to less than 1%

The accompanying notes are an integral part of this schedule.

20

ITEM 2. CODE OF ETHICS

Not applicable to the registrant.

ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT

Not applicable to the registrant.

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES

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

Fiscal year ended 2015 - $200,000

Fiscal year ended 2014 - $190,015

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

Fiscal year ended 2015 - $0

Fiscal year ended 2014 - $0

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

Fiscal year ended 2015 - $0

Fiscal year ended 2014 - $0

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

Fiscal year ended 2015 - $75,700

-$57,200 in connection with Accountants’ Report on Applying Agreed-Upon Procedures to comply with the requirements of section 4.7 (c) of the Trust’s Indenture.

-$16,500 in connection with Accountants’ Report on Applying Agreed-Upon Procedures to relating to the Trust’s Servicing Agreement.

-$2,000 out of pocket expenses.

Fiscal year ended 2014 - $62,985

-$44,755 in connection with Accountants’ Report on Applying Agreed-Upon Procedures to comply with the requirements of section 4.7 (c) of the Trust’s Indenture.

-$13,230 in connection with Accountants’ Report on Applying Agreed-Upon Procedures to relating to the Trust’s Servicing Agreement.

-$4,000 out of pocket expenses.

(e)

(1) Audit Committee Policies regarding Pre-approval of Services. Not applicable to the registrant.

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

Not applicable to the registrant.

(f) Not applicable to the registrant.

(g) Not applicable to the registrant.

(h) Not applicable to the registrant.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS

Not applicable to the registrant.

ITEM 6. SCHEDULE OF INVESTMENTS

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

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

Not applicable to the registrant.

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

Not applicable to the registrant.

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

Not applicable to the registrant.

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

Not applicable to the registrant.

ITEM 11. CONTROLS AND PROCEDURES

(a) Not applicable to the registrant.

(b) Not applicable to the registrant.

ITEM 12. EXHIBITS

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

(a)

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

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

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

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

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

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

SIGNATURES

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

(Registrant)         College and University Facility Loan Trust Two                                

By (Signature and Title)         /s/ Patrick S.R. MacDonald, Assistant Vice President            

Date         January 26, 2016        

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

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

Date         January 26, 2016        

EX-99.CERT

Exhibit 99.CERT

Certification

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

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

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

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

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

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

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

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

Date: January 26, 2015

/s/ Bryan Calder                                    

Bryan Calder

Executive Vice President

EX-99.906CERT

EX-99.906

CERTIFICATION PURSUANT TO SECTION 906 OF THE

SARBANES-OXLEY ACT OF 2002

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

1. the Registrant’s report on Form N-CSR (the “Report”) for the period ended November 30, 2015 fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

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

Date: January 26, 2015

By:	/s/ Bryan Calder
	Executive Vice President

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

EX-99.5

Exhibit 99.5

Annual Statement as to Compliance

For the Year Ended December 31, 2014

United States Department of Education

College and University Facility Loan Trust Two

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

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

(ii) I confirm that Berkadia Special Servicer is in compliance with the requirements of Section 2.02 hereof.

Berkadia,

Mark E. McCool

President

February 20, 2015

Inv. 003 Lib. G

Annual Statement as to Compliance

For the Year Ended December 31, 2014

United States Department of Education

College and University Facility Loan Trust Two

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

i. As an officer signing this certificate I have reviewed the activities and performance of Berkadia Commercial Mortgage as Master Servicer during the preceding fiscal year under the Servicing Agreement and, to the best of such officer’s knowledge, the Servicer has fulfilled all of the duties, responsibilities under this servicing agreement throughout such year.

ii. I confirm that Berkadia as Master Servicer is in compliance with the requirements of Section 202.

Berkadia,

Mark E. McCool

President

February 20, 2015

Inv. 3 Lib. G

Management’s Assertion Concerning Compliance

with Minimum Master Servicing Standards

February 27, 2015

As of and for the year ended December 31, 2014, Berkadia Commercial Mortgage LLC has complied, in all material respects, with the minimum master servicing standards set forth in the Company’s Master Servicing Policy (attached in Exhibit I) which were derived from the Mortgage Banker’s Association of America’s Uniform Single Attestation Program for Mortgage Bankers.

As of December 31, 2014, the Company is covered by insurance policies providing for $100 million of fidelity bond insurance and $100 million of errors and omission insurance.

Mark E. McCool

President, Commercial Real Estate Services

Berkadia Commercial Mortgage LLC

Exhibit I

Berkadia Commercial Mortgage LLC

Master Servicing Policy

I. CUSTODIAL BANK ACCOUNTS

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

• Be mathematically accurate;

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

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

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

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

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

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

II. MORTGAGE PAYMENTS

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

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

III. DISBURSEMENTS

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

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

Exhibit I

IV. INVESTOR ACCOUNTING AND REPORTING

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

V. INSURANCE POLICIES

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

VI. MONITORING OF SUBSERVICER COMPLIANCE

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

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

Management’s Assertion Concerning Compliance

with Minimum Special Servicing Standards

February 27, 2015

As of and for the year ended December 31, 2014, Berkadia Commercial Mortgage LLC has complied, in all material respects, with the minimum special servicing standards set forth in the Company’s Special Servicing Policy (attached in Exhibit I) which were derived from the Mortgage Banker’s Association of America’s Uniform Single Attestation Program for Mortgage Bankers.

As of December 31, 2014, the Company is covered by insurance policies providing for $100 million of fidelity bond insurance and $100 million of errors and omission insurance.

Mark E. McCool

President, Commercial Real Estate Services

Berkadia Commercial Mortgage LLC

Exhibit I

Berkadia Commercial Mortgage LLC

Special Servicing Policy

I. RECORDKEEPING

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

II. INSURANCE

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	303,412.96
Interest Payments	52,589.24
Total Principal and Interest Collections	356,002.20
Payments and Reversals Posted to Suspense	—
Total Collections	356,002.20
Less: Servicing Fees (not withheld from remittances)	(1,180.13	)
Net Collections	354,822.07

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
12012014		30101601	AUBURN UNIVER		125,000.00		9,975.00		134,975.00		665,000.00		249.38
12012014		30119903	MISSISSIPPI S		80,000.00		9,150.00		89,150.00		610,000.00		228.75
12012014		30127402	ST MARY’S COL		11,000.00		2,130.00		13,130.00		142,000.00		53.25
12012014		30137901	VINCENNES UNI		—		25,950.00		25,950.00		1,730,000.00		648.75
													—
													—
													—
			TOTALS:		216,000.00		47,205.00		263,205.00		3,147,000.00		1,180.13
													1,180.13	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of December 31, 2014

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30101701	AZUSA PACIFIC UNIVERSITY		3.75		17,000.00		4012015
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)		3		90,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112002	GEORGE FOX COLLEGE		3		192,457.71		7012018
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.17		1012017
30116201	LASSEN JUNIOR COLLEGE		3		154,000.00		4012020
30117403	LYCOMING COLLEGE		3.75		24,999.99		5012015
30117501	LYNCHBURG COLLEGE		3.75		18,000.00		5012015
30117502	LYNCHBURG COLLEGE		3		155,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30118401	MARYMOUNT UNIVERSITY		3		90,000.00		5012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		133,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		986,173.94		1012022
30125506	RIDER COLLEGE		3		87,000.00		5012017
30127402	ST MARY’S SCHOOL		3		131,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		480,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		360,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,730,000.00		6012023
30140502	WITTENBERG UNIVERSITY		3		60,000.00		5012015
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				11,681,167.80

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of December 31, 2014

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 12/31/14
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of December 31, 2014

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for December 2014

Date Received	Date Due	Loan Number	Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Wires		ACH Debits and Other Wires
20141201	12012014	30101601	AUBURN UNIVERSITY		125,000.00		9,975.00		134,975.00		665,000.00		125,000.00		9,975.00		—		134,975.00
20141201	12012014	30119903	MISSISSIPPI STATE UNIVERSITY		80,000.00		9,150.00		89,150.00		610,000.00		80,000.00		9,150.00		—		89,150.00
20141201	12012014	30127402	ST MARY’S SCHOOL		11,000.00		2,130.00		13,130.00		142,000.00		11,000.00		2,130.00		—		13,130.00
20141201	12012014	30137901	VINCENNES UNIVERSITY		—		25,950.00		25,950.00		1,730,000.00		—		25,950.00		—		25,950.00
System Credits 12/1																					263,205.00
System Debits 12/1																					—
Bank Credit 12/1
Bank Debit 12/1
Bank Debit 12/1
Trustee Wire 12/1
20141231	1012015	30114802	INTER-AMERICAN UNIV. OF PUERTO RICO										87,412.96		5,384.24		—		92,797.20
																			—
																			—
System Credits 12/31																					92,797.20
System Debits 12/31																					—
Bank Credit 12/2																							263,205.00
Bank Debit 12/2 (overdraft funding recovery)																											0.02
Bank Debit 12/2 (inspection fees)																											135.00
Trustee Wire 12/2																									263,069.98
			TOTALS:		216,000.00		47,205.00		263,205.00		3,147,000.00		303,412.96		52,589.24		—		356,002.20		356,002.20		263,205.00		263,069.98		135.02
Loans Due in Current Period and Paid in Prior Period:
			TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
			TOTALS:		—		—		—		—
			GRAND TOTAL:		216,000.00		47,205.00		263,205.00		3,147,000.00

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

December-14

Total System Credits @ 12/31		356,002.20
Total Bank Credits @ 12/31		263,205.00
	in transit wire
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
12/31/2014	in transit	92,797.20
		356,002.20
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

December-14

Total Bank Credits @ 12/31		263,205.00
Total Debits to Trustee @ 12/31		263,069.98
	Service Fees
12/2/2014	Inspection Fees	135.00
	Trust Expense
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
12/2/2014	overdraft funding repay	0.02
Adjusted Debits to Trustee		263,205.00
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	71,285.96
Interest Payments	16,926.04
Total Principal and Interest Collections	88,212.00
Payments and Reversals Posted to Suspense	—
Total Collections	88,212.00
Less: Servicing Fees (not withheld from remittances)	(593.85	)
Net Collections	87,618.15

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
01012015		30112002	GEORGE FOX CO		12,170.37		1,443.43		13,613.80		192,457.71		72.17
01012015		30114802	INTER AMERICA		87,412.96		5,384.24		92,797.20		358,949.13		134.61
01012015		30123701	PHILADELPHIA		59,115.59		14,792.61		73,908.20		986,173.94		369.82
01012015		30129101	SIMPSON COLLE		—		690.00		690.00		46,000.00		17.25
													—
													—
													—
			TOTALS:		158,698.92		22,310.28		181,009.20		1,583,580.78		593.85
													593.85	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of January 31, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30101701	AZUSA PACIFIC UNIVERSITY		3.75		17,000.00		4012015
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)		3		90,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112002	GEORGE FOX COLLEGE		3		180,287.30		7012018
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.20		1012017
30116201	LASSEN JUNIOR COLLEGE		3		154,000.00		4012020
30117403	LYCOMING COLLEGE		3.75		24,999.99		5012015
30117501	LYNCHBURG COLLEGE		3.75		18,000.00		5012015
30117502	LYNCHBURG COLLEGE		3		155,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30118401	MARYMOUNT UNIVERSITY		3		90,000.00		5012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		134,000.00		10012016
30123701	UNIVERSITY OF THE ARTS		3		927,058.40		1012022
30125506	RIDER COLLEGE		3		87,000.00		5012017
30127402	ST MARY’S SCHOOL		3		131,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		480,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		360,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,730,000.00		6012023
30140502	WITTENBERG UNIVERSITY		3		60,000.00		5012015
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				11,609,881.89

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of January 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 01/31/15
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of January 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for January 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Wires		ACH Debits and Other Wires
20140102		1012014		30129101	SIMPSON COLLEGE - BOND 1966		—		690.00		690.00		46,000.00		—		690.00		—		690.00
																					—
																					—
																					—
System Credits 1/2																							690.00
System Debits 1/2																							—
Bank Credit 1/2																									92,797.20
Bank Debit 1/2 (service fees)																													2,610.17
Bank Debit 1/2
Trustee Wire 1/2																											90,187.03
20150105		1012015		30112002	GEORGE FOX COLLEGE		12,170.37		1,443.43		13,613.80		192,457.71		12,170.37		1,443.43		—		13,613.80
20150105		1012015		30123701	UNIVERSITY OF THE ARTS		59,115.59		14,792.61		73,908.20		986,173.94		59,115.59		14,792.61		—		73,908.20
																					—
System Credits 1/5																							87,522.00
System Debits 1/5																							—
Bank Credit 1/5																									690.00
Bank Debit 1/5
Bank Debit 1/5
Trustee Wire 1/5																											690.00
																					—
																					—
System Credits 1/6																							—
System Debits 1/6																							—
Bank Credit 1/6																									87,522.00
Bank Debit 1/6
Bank Debit 1/6
Trustee Wire 1/6																											87,522.00
					TOTALS:		71,285.96		16,926.04		88,212.00		1,224,631.65		71,285.96		16,926.04		—		88,212.00		88,212.00		181,009.20		178,399.03		2,610.17
Loans Due in Current Period and Paid in Prior Period:
		1012015		30114802	INTER AMERICA		87,412.96		5,384.24		92,797.20		358,949.13
					TOTALS:		87,412.96		5,384.24		92,797.20		358,949.13
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		158,698.92		22,310.28		181,009.20		1,583,580.78

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

January-15

Total System Credits @ 1/31		88,212.00
Total Bank Credits @ 1/31		181,009.20
12/31/2014	in transit wire	(92,797.20	)
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
	in transit
		88,212.00
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

January-15

Total Bank Credits @ 1/31		181,009.20
Total Debits to Trustee @ 1/31		178,399.03
1/2/2015	Service Fees	2,610.17
	Inspection Fees
	Trust Expense
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		181,009.20
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

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

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Service Fees

no data for February

—

—

—

TOTALS:

—

—

—

—

—

—

Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of February 28, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30101701	AZUSA PACIFIC UNIVERSITY		3.75		17,000.00		4012015
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)		3		90,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112002	GEORGE FOX COLLEGE		3		180,287.34		7012018
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.17		1012017
30116201	LASSEN JUNIOR COLLEGE		3		154,000.00		4012020
30117403	LYCOMING COLLEGE		3.75		24,999.99		5012015
30117501	LYNCHBURG COLLEGE		3.75		18,000.00		5012015
30117502	LYNCHBURG COLLEGE		3		155,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30118401	MARYMOUNT UNIVERSITY		3		90,000.00		5012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		133,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		927,058.35		1012022
30125506	RIDER COLLEGE		3		87,000.00		5012017
30127402	ST MARY’S SCHOOL		3		131,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		480,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		360,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,730,000.00		6012023
30140502	WITTENBERG UNIVERSITY		3		60,000.00		5012015
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				11,609,881.84

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of February 28, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 02/28/15
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of February 28, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for February 2015

Date Received

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Principal Paid

Interest Paid

Suspense

Total Paid

Net System Credits

Total Bank Credits

Wires

ACH Debits and Other Wires

no data for February

—

—

System Credits 2/2

—

System Debits 2/2

—

Bank Credit 2/2

Bank Debit 2/2 (service fees)

Bank Debit 2/2

Trustee Wire 2/2

TOTALS:

—

—

—

—

—

—

—

—

—

—

—

—

Loans Due in Current Period and Paid in Prior Period:

TOTALS:

—

—

—

—

Loans Due in Current Period Not Yet Paid:

TOTALS:

—

—

—

—

GRAND TOTAL:

—

—

—

—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

February-15

Total System Credits @ 2/28		—
Total Bank Credits @ 2/28		—
	in transit wire
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
	in transit
		—
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

February-15

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

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

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Service Fees

no data for March

—

—

—

—

—

—

—

TOTALS:

—

—

—

—

—

—

Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of March 31, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30101701	AZUSA PACIFIC UNIVERSITY		3.75		17,000.00		4012015
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		90,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112002	GEORGE FOX COLLEGE		3		180,287.34		7012018
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.17		1012017
30116201	LASSEN JUNIOR COLLEGE		3		154,000.00		4012020
30117403	LYCOMING COLLEGE		3.75		24,999.99		5012015
30117501	LYNCHBURG COLLEGE		3.75		18,000.00		5012015
30117502	LYNCHBURG COLLEGE		3		155,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30118401	MARYMOUNT UNIVERSITY		3		90,000.00		5012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		133,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		927,058.35		1012022
30125506	RIDER COLLEGE		3		87,000.00		5012017
30127402	ST MARY’S SCHOOL		3		131,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		480,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		360,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,730,000.00		6012023
30140502	WITTENBERG UNIVERSITY		3		60,000.00		5012015
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				11,609,881.84

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of March 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 03/31/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of March 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for March 2015

Date Received

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Principal Paid

Interest Paid

Suspense

Total Paid

Net System Credits

Total Bank Credits

Wires

ACH Debits and Other Wires

no data for March

—

—

—

—

System Credits 3/2

—

System Debits 3/2

—

Bank Credit 3/2

Bank Debit 3/2 (service fees)

Bank Debit 3/2

Trustee Wire 3/2

TOTALS:

—

—

—

—

—

—

—

—

—

—

—

—

Loans Due in Current Period and Paid in Prior Period:

none

TOTALS:

—

—

—

—

Loans Due in Current Period Not Yet Paid:

none

TOTALS:

—

—

—

—

GRAND TOTAL:

—

—

—

—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

March-15

Total System Credits @ 3/31		—
Total Bank Credits @ 3/31		—
	in transit wire
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
	in transit
		—
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

March-15

Total Bank Credits @ 3/31		—
Total Debits to Trustee @ 3/31		—
	Service Fees
	Inspection Fees
	Trust Expense
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		—
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	427,287.34
Interest Payments	28,597.10
Total Principal and Interest Collections	455,884.44
Payments and Reversals Posted to Suspense	(1,061.56	)
Total Collections	454,822.88
Less: Servicing Fees (not withheld from remittances)	(716.00	)
Net Collections	454,106.88

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
4012015		30101701	AZUSA PACIFIC		17,000.00		318.75		17,318.75		17,000.00		6.38
4012015		30106904	COLLEGE OF SA		—		2,085.00		2,085.00		139,000.00		52.13
4012015		30108202	DAEMEN COLLEG		45,000.00		1,350.00		46,350.00		90,000.00		33.75
4012015		30110101	ELIZABETH CIT		—		1,125.00		1,125.00		75,000.00		28.13
4012015		30112002	GEORGE FOX CO		12,261.64		1,352.16		13,613.80		180,287.34		67.61
4012015		30116201	LASSEN JUNIOR		25,000.00		2,310.00		27,310.00		154,000.00		57.75
4012015		30117801	MARIAN COLLEG		—		1,200.00		1,200.00		80,000.00		30.00
4012015		30123401	PAINE COLLEGE		—		2,010.00		2,010.00		133,999.99		50.25
4012015		30133201	UNIV STU COOP		90,000.00		7,200.00		97,200.00		480,000.00		180.00
4012015		30136801	UNIVERSITY OF		—		3,000.00		3,000.00		200,000.00		75.00
4012015		30137802	VILLANOVA UNI		70,000.00		5,400.00		75,400.00		360,000.00		135.00
			TOTALS:		259,261.64		27,350.91		286,612.55		1,909,287.33		716.00
													716.00	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
30101701		4/6/2015		17,318.75		17,000.00		318.75				4012015
30112002		4/24/2015		169,271.90		168,025.70		1,246.19				7012018
TOTALS:				186,590.65		185,025.70		1,564.94		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of April 30, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.20		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117403	LYCOMING COLLEGE		3.75		24,999.99		5012015
30117501	LYNCHBURG COLLEGE		3.75		18,000.00		5012015
30117502	LYNCHBURG COLLEGE		3		155,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30118401	MARYMOUNT UNIVERSITY		3		90,000.00		5012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		134,000.00		10012016
30123701	UNIVERSITY OF THE ARTS		3		927,058.40		1012022
30125506	RIDER COLLEGE		3		87,000.00		5012017
30127402	ST MARY’S SCHOOL		3		131,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,730,000.00		6012023
30140502	WITTENBERG UNIVERSITY		3		60,000.00		5012015
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				11,182,594.59

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of April 30, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 04/30/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of April 30, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for April 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Wires		ACH Debits and Other Wires
20150401		0		30101701	AZUSA PACIFIC UNIVERSITY										—		—		17,318.75			17,318.75
20150401		4012015		30106904	COLLEGE OF SANTA FE		—		2,085.00		2,085.00		139,000.00		—		2,085.00		—			2,085.00
20150401		4012015		30108202	DAEMEN COLLEGE (ROSARY HILL COLLEGE)		45,000.00		1,350.00		46,350.00		90,000.00		45,000.00		1,350.00		—			46,350.00
20150401		4012015		30110101	ELIZABETH CITY STATE UNIVERSITY		—		1,125.00		1,125.00		75,000.00		—		1,125.00		—			1,125.00
20150401		4012015		30112002	GEORGE FOX COLLEGE		12,261.64		1,352.16		13,613.80		180,287.34		12,261.64		1,352.16		—			13,613.80
20150401		4012015		30117801	MARIAN COLLEGE OF FOND DU LAC		—		1,200.00		1,200.00		80,000.00		—		1,200.00		—			1,200.00
20150401		4012015		30133201	UNIV STUDENT COOP HOUSING		90,000.00		7,200.00		97,200.00		480,000.00		90,000.00		7,200.00		—			97,200.00
20150401		4012015		30136801	UNIVERSITY OF ST THOMAS		—		3,000.00		3,000.00		200,000.00		—		3,000.00		—			3,000.00
System Credits 4/1																									181,892.55
System Debits 4/1																									—
Bank Credit 4/1
Bank Debit 4/1 (service fees)
Bank Debit 4/1
Trustee Wire 4/1
20150406		0		30101701	AZUSA PACIFIC UNIVERSITY										—		—		(17,318.75	)		(17,318.75	)
20150406		4012015		30101701	AZUSA PACIFIC UNIVERSITY		17,000.00		318.75		17,318.75		17,000.00		17,000.00		318.75		—			17,318.75
20150406		4012015		30137802	VILLANOVA UNIVERSITY		70,000.00		5,400.00		75,400.00		360,000.00		70,000.00		5,400.00		—			75,400.00
System Credits 4/6																									92,718.75
System Debits 4/6																									(17,318.75	)
Bank Credit 4/2																												181,892.55
Bank Debit 4/2 (service and inspection fees)																																1,908.98
Bank Debit 4/2
Trustee Wire 4/2																														179,983.57
20150407		4012015		30123401	PAINE COLLEGE		—		2,010.00		2,010.00		133,999.99		—		1,993.40		—			1,993.40
20150407		0		30123401	PAINE COLLEGE										—		—		16.60			16.60
																						—
																						—
																						—
System Credits 4/7																									2,010.00
System Debits 4/7																									—
Bank Credit 4/7																												92,718.75
Bank Debit 4/7 (payment reversal)																																17,318.75
Bank Debit 4/7
Trustee Wire 4/7																														75,400.00
20150408		10012015		30123401	PAINE COLLEGE										—		16.60		—			16.60
20150408		0		30123401	PAINE COLLEGE										—		—		(16.60	)		(16.60	)
20150408		0		30123401	PAINE COLLEGE										—		—		—			—
System Credits 4/8																									16.60
System Debits 4/8																									(16.60	)
Bank Credit 4/8																												2,010.00
Bank Debit 4/8
Bank Debit 4/8
Trustee Wire 4/8																														2,010.00
20150410		4012015		30116201	LASSEN JUNIOR COLLEGE		25,000.00		2,310.00		27,310.00		154,000.00		25,000.00		2,310.00		—			27,310.00
																						—
																						—
																						—
System Credits 4/10																									27,310.00
System Debits 4/10																									—
Bank Credit 4/9																												16.60
Bank Credit 4/9
Bank Debit 4/9 (payment reversal)																																16.60
Bank Debit 4/9 (service fee)
Trustee Wire 4/9

20150420	0	30112002	GEORGE FOX COLLEGE					—	—	169,571.89		169,571.89
												—
												—
System Credits 4/20														169,571.89
System Debits 4/20														—
Bank Credit 4/13 (overdraft funding)																27,310.00
Bank Debit 4/13
Bank Debit 4/13 (payment reversal)
Trustee Wire 4/13																	27,310.00
20150424	0	30112002	GEORGE FOX COLLEGE					—	—	(169,571.89	)	(169,571.89	)
20150424	4242015	30112002	GEORGE FOX COLLEGE					—	—	—		—
20150424	0	30112002	GEORGE FOX COLLEGE					168,025.70	1,246.19	—		169,271.89
												—
System Credits 4/24														169,271.89
System Debits 4/24														(169,571.89	)
Bank Credit 4/21																169,571.89
Bank Debit 4/21
Bank Debit 4/21
Trustee Wire 4/21																	169,571.89
20150427	0	30117002	LONG ISLAND UNIVERSITY					—	—	(1,061.56	)	(1,061.56	)
												—
												—
System Credits 4/27														—
System Debits 4/27														(1,061.56	)
Bank Credit 4/27 (overdraft funding)																300.00
Bank Credit 4/27																169,271.89
Bank Debit 4/27 (payment reversal)																		169,571.89
Bank Debit 4/27
Trustee Wire 4/27
												—
												—
												—
System Credits 4/28														—
System Debits 4/28														—
Bank Credit 4/28 (overdraft funding)																1,061.56
Bank Debit 4/28 (payment reversal)																		1,061.56
Bank Debit 4/28
Trustee Wire 4/28
			TOTALS:	259,261.64	27,350.91	286,612.55	1,909,287.33	427,287.34	28,597.10	(1,061.56	)	454,822.88		454,822.88		644,153.24	454,275.46	189,877.78
Loans Due in Current Period and Paid in Prior Period:
	none
			TOTALS:	—	—	—	—
Loans Due in Current Period Not Yet Paid:
	none
			TOTALS:	—	—	—	—
			GRAND TOTAL:	259,261.64	27,350.91	286,612.55	1,909,287.33

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

April-15

Total System Credits @ 4/30		454,822.88
Total Bank Credits @ 4/30		644,153.24
	in transit wire
	in transit credit
4/7/2015	payment reversal	(17,318.75	)
4/9/2015	payment reversal	(16.60	)
4/27/2015	payment reversal	(169,571.89	)
4/28/2015	payment reversal	(1,061.56	)
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
4/27/2015	overdraft funding	(300.00	)
4/28/2015	overdraft funding	(1,061.56	)
	in transit
		454,822.88
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

April-15

Total Bank Credits @ 4/30		644,153.24
Total Debits to Trustee @ 4/30		454,275.46
4/2/2015	Service Fees	1,773.98
4/2/2015	Inspection Fees	135.00
	Trust Expense
4/7/2015	payment reversal	17,318.75
4/9/2015	payment reversal	16.60
4/27/2015	payment reversal	169,571.89
4/28/2015	payment reversal	1,061.56
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		644,153.24
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	273,999.99
Interest Payments	98,201.25
Total Principal and Interest Collections	372,201.24
Payments and Reversals Posted to Suspense	—
Total Collections	372,201.24
Less: Servicing Fees (not withheld from remittances)	(2,071.89	)
Net Collections	370,129.35

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
05012015		30102803	BETHANY COLLE		—		900.00		900.00		60,000.00		22.50
05012015		30104201	CALIFORNIA ST		—		11,895.00		11,895.00		793,000.00		297.38
05012015		30110802	FAIRLEIGH DIC		—		5,100.00		5,100.00		340,000.00		127.50
05012015		30112301	GEORGETOWN UN		—		14,775.00		14,775.00		985,000.00		369.38
05012015		30112302	GEORGETOWN UN		—		52,800.00		52,800.00		2,640,000.00		990.00
05012015		30117403	LYCOMING COLL		24,999.99		468.74		25,468.73		24,999.99		9.37
05012015		30117501	LYNCHBURG COL		18,000.00		337.50		18,337.50		18,000.00		6.75
05012015		30117502	LYNCHBURG COL		40,000.00		2,325.00		42,325.00		155,000.00		58.13
05012015		30118401	MARYMOUNT UNI		45,000.00		1,350.00		46,350.00		90,000.00		33.75
05012015		30119801	MILLSAPS COLL		—		3,360.01		3,360.01		224,000.00		84.00
05012015		30125506	RIDER COLLEGE		30,000.00		1,305.00		31,305.00		87,000.00		32.63
05012015		30140502	WITTENBERG UN		60,000.00		900.00		60,900.00		60,000.00		22.50
05012015		30140503	WITTENBERG UN		—		720.00		720.00		48,000.00		18.00
			TOTALS:		217,999.99		96,236.25		314,236.24		5,524,999.99		2,071.89
													2,071.89	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

Loan Number	Payoff Date		Total Amount Paid		Principal Amount		Interest Amount		Other Fees		Maturity Date
30117403		5/19/2015		25,468.73		24,999.99		468.74				5012015
30117501		5/1/2015		18,337.50		18,000.00		337.50				5012015
30118401		5/7/2015		91,350.00		90,000.00		1,350.00				5012016
30140502		5/19/2015		60,900.00		60,000.00		900.00				5012015
TOTALS:				196,056.23		192,999.99		3,056.24		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of May 31, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.20		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		134,000.00		10012016
30123701	UNIVERSITY OF THE ARTS		3		927,058.40		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		120,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,730,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				10,908,594.60

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of May 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 05/31/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of May 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for May 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Wires		ACH Debits and Other Wires
20150501		5012015		30104201	TRUST SERVICES DIVISION		—		11,895.00		11,895.00		793,000.00		—		11,895.00		—			11,895.00
20150501		5012015		30110802	FAIRLEIGH DICKINSON UNIV		—		5,100.00		5,100.00		340,000.00		—		5,100.00		—			5,100.00
20150501		5012015		30112301	GEORGETOWN UNIVERSITY		—		14,775.00		14,775.00		985,000.00		—		14,775.00		—			14,775.00
20150501		5012015		30112302	GEORGETOWN UNIVERSITY		—		52,800.00		52,800.00		2,640,000.00		—		52,800.00		—			52,800.00
20150501		0		30117403	LYCOMING COLLEGE										—		—		468.75			468.75
20150501		5012015		30117501	LYNCHBURG COLLEGE		18,000.00		337.50		18,337.50		18,000.00		18,000.00		337.50		—			18,337.50
20150501		5012015		30117502	LYNCHBURG COLLEGE		40,000.00		2,325.00		42,325.00		155,000.00		40,000.00		2,325.00		—			42,325.00
20150501		0		30118401	MARYMOUNT UNIVERSITY										—		—		1,350.00			1,350.00
20150501		0		30119801	MILLSAPS COLLEGE										—		—		3,360.00			3,360.00
20150501		0		30125506	RIDER COLLEGE										—		—		405.00			405.00
20150501		0		30140502	WITTENBERG UNIVERSITY										—		—		900.00			900.00
20150501		5012015		30140503	WITTENBERG UNIVERSITY		—		720.00		720.00		48,000.00		—		720.00		—			720.00
System Credits 5/1																									152,436.25
System Debits 5/1																									—
Bank Credit 5/1
Bank Debit 5/1
Bank Debit 5/1
Trustee Wire 5/1
20150505		5012015		30102803	BETHANY COLLEGE - HALL BOND 1967		—		900.00		900.00		60,000.00		—		900.00		—			900.00
20150505		0		30119801	MILLSAPS COLLEGE										—		—		(3,360.00	)		(3,360.00	)
20150505		5012015		30119801	MILLSAPS COLLEGE		—		3,360.01		3,360.01		224,000.00		—		3,360.01		—			3,360.01
System Credits 5/5																									4,260.01
System Debits 5/5																									(3,360.00	)
Bank Credit 5/4																												152,436.25
Bank Debit 5/7
Bank Debit 5/4 (overdraft funding repay)																																1,361.56
Trustee Wire 5/4																														151,074.69
20150506		0		30118401	MARYMOUNT UNIVERSITY										—		—		90,000.00			90,000.00
20150506		5012015		30125506	RIDER COLLEGE		30,000.00		1,305.00		31,305.00		87,000.00		30,000.00		1,305.00		—			31,305.00
20150506		0		30125506	RIDER COLLEGE										—		—		(405.00	)		(405.00	)
20150506		0		30125506	RIDER COLLEGE										—		—		—			—
																						—
System Credits 5/6																									121,305.00
System Debits 5/6																									(405.00	)
Bank Credit 5/6																												4,260.01
Bank Debit 5/6 (payment reversal)																																3,360.00
Bank Debit 5/6
Trustee Wire 5/6																														900.01
20150507		0		30118401	MARYMOUNT UNIVERSITY										—		—		(90,000.00	)		(90,000.00	)
20150507		0		30118401	MARYMOUNT UNIVERSITY										—		—		(1,350.00	)		(1,350.00	)
20150507		0		30118401	MARYMOUNT UNIVERSITY		45,000.00		1,350.00		46,350.00		90,000.00		90,000.00		1,350.00		—			91,350.00
System Credits 5/7																									91,350.00
System Debits 5/7																									(91,350.00	)
Bank Credit 5/7																												121,305.00
Bank Debit 5/7 (payment reversal)																																405.00
Bank Debit 5/7
Trustee Wire 5/7																														120,900.00
20150518		0		30117403	LYCOMING COLLEGE										—		—		25,000.00			25,000.00
20150518		0		30140502	WITTENBERG UNIVERSITY										—		—		60,000.00			60,000.00
																						—
																						—
System Credits 5/18																									85,000.00
System Debits 5/18																									—
Bank Credit 5/8																												91,350.00
Bank Credit 5/8
Bank Debit 5/8 (payment reversal)																																91,350.00
Bank Debit 5/8
Trustee Wire 5/8

20150519	0	30117403	LYCOMING COLLEGE					—	—	—		—
20150519	0	30117403	LYCOMING COLLEGE					—	—	(25,468.73	)	(25,468.73	)
20150519	5012015	30117403	LYCOMING COLLEGE	24,999.99	468.74	25,468.73	24,999.99	24,999.99	468.74	—		25,468.73
20150519	0	30140502	WITTENBERG UNIVERSITY					—	—	(60,000.00	)	(60,000.00	)
20150519	0	30140502	WITTENBERG UNIVERSITY					—	—	(900.00	)	(900.00	)
20150519	5012015	30140502	WITTENBERG UNIVERSITY	60,000.00	900.00	60,900.00	60,000.00	60,000.00	900.00	—		60,900.00
System Credits 5/19														86,368.73
System Debits 5/19														(86,368.73	)
Bank Credit 5/19																85,000.00
Bank Debit 5/19 (service fee)																		716.00
Bank Debit 5/19
Trustee Wire 5/19																	84,284.00
20150526	6012015	30127402	ST MARY’S SCHOOL					11,000.00	1,965.00	—		12,965.00
												—
												—
												—
System Credits 5/26														12,965.00
System Debits 5/26														—
Bank Credit 5/20																86,368.73
Bank Debit 5/20 (payment reversal)																		86,368.73
Bank Debit 5/20
Trustee Wire 5/20
20150528	0	30117403	LYCOMING COLLEGE					—	—	(0.02	)	(0.02	)
												—
												—
System Credits 5/28														—
System Debits 5/28														(0.02	)
Bank Credit 5/27																12,965.00
Bank Credit 5/27
Bank Debit 5/27
Bank Debit 5/27
Trustee Wire 5/27																	12,965.00
												—
												—
												—
System Credits 5/29														—
System Debits 5/29														—
Bank Credit 5/29 (overdraft funding)																0.02
Bank Debit 5/29 (payment reversal)																		0.02
Bank Debit 5/29
Trustee Wire 5/29
			TOTALS:	217,999.99	96,236.25	314,236.24	5,524,999.99	273,999.99	98,201.25	0.00		372,201.24		372,201.24		553,685.01	370,123.70	183,561.31
Loans Due in Current Period and Paid in Prior Period:
	none
			TOTALS:	—	—	—	—
Loans Due in Current Period Not Yet Paid:
	none
			TOTALS:	—	—	—	—
			GRAND TOTAL:	217,999.99	96,236.25	314,236.24	5,524,999.99

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

May-15

Total System Credits @ 5/31		372,201.24
Total Bank Credits @ 5/31		553,685.01
	in transit wire
	in transit credit
5/6/2015	payment reversal	(3,360.00	)
5/7/2015	payment reversal	(405.00	)
5/8/2015	payment reversal	(91,350.00	)
5/20/2015	payment reversal	(86,368.73	)
5/29/2015	payment reversal	(0.02	)
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
5/29/2015	overdraft funding	(0.02	)
	overdraft funding
	in transit
		372,201.24
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

May-15

Total Bank Credits @ 5/31		553,685.01
Total Debits to Trustee @ 5/31		370,123.70
5/19/2015	Service Fees	716.00
	Inspection Fees
	Trust Expense
5/6/2015	payment reversal	3,360.00
5/7/2015	payment reversal	405.00
5/8/2015	payment reversal	91,350.00
5/20/2015	payment reversal	86,368.73
5/29/2015	payment reversal	0.02
	payment reversal
	payment reversal
	payment reversal
5/4/2015	overdraft funding repay	1,361.56
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		553,685.01
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	170,000.00
Interest Payments	42,000.00
Total Principal and Interest Collections	212,000.00
Payments and Reversals Posted to Suspense	—
Total Collections	212,000.00
Less: Servicing Fees (not withheld from remittances)	(1,099.13	)
Net Collections	210,900.87

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
06012015		30101601	AUBURN UNIVER		—		8,100.00		8,100.00		540,000.00		202.50
06012015		30119903	MISSISSIPPI S		—		7,950.00		7,950.00		530,000.00		198.75
06012015		30127402	ST MARY’S COL		11,000.00		1,965.00		12,965.00		131,000.00		49.13
06012015		30137901	VINCENNES UNI		170,000.00		25,950.00		195,950.00		1,730,000.00		648.75
													—
													—
													—
													—
													—
													—
													—
													—
													—
			TOTALS:		181,000.00		43,965.00		224,965.00		2,931,000.00		1,099.13
													1,099.13	Service Fees due

Page 2 of 7

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of June 30, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	TRUST SERVICES DIVISION		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		271,536.17		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		133,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		927,058.35		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		120,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		46,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,560,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				10,738,594.51

Page 5 of 7

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of June 30, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 06/30/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of June 30, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for June 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Wires		ACH Debits and Other Wires
20150601		6012015		30101601	AUBURN UNIVERSITY		—		8,100.00		8,100.00		540,000.00		—		8,100.00		—		8,100.00
20150601		6012015		30119903	MISSISSIPPI STATE UNIVERSITY		—		7,950.00		7,950.00		530,000.00		—		7,950.00		—		7,950.00
20150601		6012015		30137901	VINCENNES UNIVERSITY		170,000.00		25,950.00		195,950.00		1,730,000.00		170,000.00		25,950.00		—		195,950.00
																					—
																					—
																					—
System Credits 6/1																							212,000.00
System Debits 6/1																							—
Bank Credit 6/1
Bank Debit 6/1
Bank Debit 6/1
Trustee Wire 6/1
																					—
																					—
																					—
System Credits 6/2																							—
System Debits 6/2																							—
Bank Credit 6/2																									212,000.00
Bank Debit 6/2
Bank Debit 6/2
Trustee Wire 6/2																											212,000.00
					TOTALS:		170,000.00		42,000.00		212,000.00		2,800,000.00		170,000.00		42,000.00		—		212,000.00		212,000.00		212,000.00		212,000.00		—
Loans Due in Current Period and Paid in Prior Period:
		6012015		30127402	ST MARY’S COL		11,000.00		1,965.00		12,965.00		131,000.00
					TOTALS:		11,000.00		1,965.00		12,965.00		131,000.00
Loans Due in Current Period Not Yet Paid:
		none
					TOTALS:		—		—		—		—
					GRAND TOTAL:		181,000.00		43,965.00		224,965.00		2,931,000.00

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

June-15

Total System Credits @ 6/30		212,000.00
Total Bank Credits @ 6/30		212,000.00
	in transit wire
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
	in transit
		212,000.00
Adjusted Bank Credits:

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

June-15

Total Bank Credits @ 6/30		212,000.00
Total Debits to Trustee @ 6/30		212,000.00
	Service Fees
	Inspection Fees
	Trust Expense
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		212,000.00

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	170,726.48
Interest Payments	18,668.92
Total Principal and Interest Collections	189,395.40
Payments and Reversals Posted to Suspense	(7,200.00	)
Total Collections	182,195.40
Less: Servicing Fees (not withheld from remittances)	(466.73	)
Net Collections	181,728.67

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
7012015		30114802	INTER AMERICA		88,724.16		4,073.04		92,797.20		271,536.20		101.83
7012015		30123701	PHILADELPHIA		60,002.32		13,905.88		73,908.20		927,058.40		347.65
7012015		30129101	SIMPSON COLLE		22,000.00		690.00		22,690.00		46,000.00		17.25
													—
													—
													—
													—
													—
													—
													—
													—
													—
													—
			TOTALS:		170,726.48		18,668.92		189,395.40		1,244,594.60		466.73
													466.73	Service Fees due

Page 2 of 7

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of July 31, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	CALIFORNIA STATE UNIVERSITY HOUSING BOND		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		182,812.00		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		134,000.00		10012016
30123701	UNIVERSITY OF THE ARTS		3		867,056.00		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		120,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		24,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,560,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				10,567,868.00

Page 5 of 7

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of July 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 07/31/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of July 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for July 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Wires		ACH Debits and Other Wires
20150701		7012015		30123701	UNIVERSITY OF THE ARTS		60,002.32		13,905.88		73,908.20		927,058.35		60,002.32		13,905.88		—			73,908.20
20150701		7012015		30129101	SIMPSON COLLEGE - BOND 1966		22,000.00		690.00		22,690.00		46,000.00		22,000.00		690.00		—			22,690.00
																						—
																						—
																						—
																						—
System Credits 7/1																									96,598.20
System Debits 7/1																									—
Bank Credit 7/1
Bank Debit 7/1
Bank Debit 7/1
Trustee Wire 7/1
20150709		7012015		30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		88,724.16		4,073.04		92,797.20		271,536.17		88,724.16		4,073.04		—			92,797.20
																						—
																						—
System Credits 7/9																									92,797.20
System Debits 7/9																									—
Bank Credit 7/2																												96,598.20
Bank Debit 7/2 (service fees)																																2,071.89
Bank Debit 7/6 (OD repay)																																0.02
Trustee Wire 7/2																														94,526.29
20150721		0		30133201	UNIV STUDENT COOP HOUSING										—		—		(7,200.00	)		(7,200.00	)
																						—
																						—
																						—
																						—
System Credits 7/21																									(7,200.00	)
System Debits 7/21																									—
Bank Credit 7/10																												92,797.20
Bank Debit 7/10 (service fees)																																1,099.13
Bank Debit 7/10
Trustee Wire 7/10																														91,698.07
																						—
																						—
																						—
System Credits 7/22																									—
System Debits 7/22																									—
Bank Credit 7/23 (Overdraft funding)																												7,200.00
Bank Debit 7/22 (payment reversal)																																7,200.00
Bank Debit 7/22
Trustee Wire 7/22
					TOTALS:		170,726.48		18,668.92		189,395.40		1,244,594.52		170,726.48		18,668.92		(7,200.00	)		182,195.40			182,195.40			196,595.40		186,224.36		10,371.04
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		none
					TOTALS:		—		—		—		—
					GRAND TOTAL:		170,726.48		18,668.92		189,395.40		1,244,594.52

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

July-15

Total System Credits @ 7/31		182,195.40
Total Bank Credits @ 7/31		196,595.40
	in transit wire
	in transit credit
7/22/2015	payment reversal	(7,200.00	)
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
7/23/2015	overdraft funding	(7,200.00	)
	overdraft funding
	in transit
		182,195.40
Adjusted Bank Credits:

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

July-15

Total Bank Credits @ 7/31		196,595.40
Total Debits to Trustee @ 7/31		186,224.36
7/2/2015	Service Fees	2,071.89
7/10/2015	Service Fees	1,099.13
	Inspection Fees
	Trust Expense
7/22/2015	payment reversal	7,200.00
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
7/6/2015	overdraft funding repay	0.02
Adjusted Debits to Trustee		196,595.40

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

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

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Service Fees

no data

—

—

—

—

—

—

—

—

—

—

—

—

—

TOTALS:

—

—

—

—

—

—

Service Fees due

Page 2 of 7

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of August 31, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	CALIFORNIA STATE UNIVERSITY HOUSING BOND		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		182,812.00		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		134,000.00		10012016
30123701	UNIVERSITY OF THE ARTS		3		867,056.00		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		120,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		24,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,560,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				10,567,868.00

Page 5 of 7

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of August 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 08/31/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of August 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for August 2015

Date Received

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Principal Paid

Interest Paid

Suspense

Total Paid

Net System Credits

Total Bank Credits

Wires

ACH Debits and Other Wires

no data

—

—

—

—

—

—

System Credits 8/1

—

System Debits 8/1

—

Bank Credit 8/1

Bank Debit 8/1

Bank Debit 8/1

Trustee Wire 8/1

TOTALS:

—

—

—

—

—

—

—

—

—

—

—

—

Loans Due in Current Period and Paid in Prior Period:

none

TOTALS:

—

—

—

—

Loans Due in Current Period Not Yet Paid:

none

TOTALS:

—

—

—

—

GRAND TOTAL:

—

—

—

—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

August-15

Total System Credits @ 8/31		—
Total Bank Credits @ 8/31		—
	in transit wire
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
	in transit
		—
Adjusted Bank Credits:

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

August-15

Total Bank Credits @ 8/31		—
Total Debits to Trustee @ 8/31		—
	Service Fees
	Service Fees
	Inspection Fees
	Trust Expense
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	—
Interest Payments	4,350.00
Total Principal and Interest Collections	4,350.00
Payments and Reversals Posted to Suspense	—
Total Collections	4,350.00
Less: Servicing Fees (not withheld from remittances)	—
Net Collections	4,350.00

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due

Loan Number

Borrower Name

Principal Due

Interest Due

Total Due

Principal Balance

Service Fees

no data

—

—

—

—

—

—

—

—

—

—

—

—

—

TOTALS:

—

—

—

—

—

—

Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of September 30, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	CALIFORNIA STATE UNIVERSITY HOUSING BOND		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		139,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		75,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		182,812.01		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		80,000.00		10012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		133,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		867,056.03		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		120,000.00		6012020
30129101	SIMPSON COLLEGE - BOND 1966		3		24,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		200,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,560,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				10,567,868.03

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of September 30, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 09/30/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of September 30, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for September 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense		Total Paid		Net System Credits		Total Bank Credits		Wires		ACH Debits and Other Wires
20150930		10012015		30137802	VILLANOVA UNIVERSITY										—		4,350.00		—		4,350.00
																					—
																					—
																					—
																					—
																					—
System Credits 9/30																							4,350.00
System Debits 9/30																							—
Bank Credit 9/1
Bank Debit 9/1
Bank Debit 9/1
Trustee Wire 9/1
					TOTALS:		—		—		—		—		—		4,350.00		—		4,350.00		4,350.00		—		—		—
Loans Due in Current Period and Paid in Prior Period:
		none
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
		none
					TOTALS:		—		—		—		—
					GRAND TOTAL:		—		—		—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

September-15

Total System Credits @ 9/30		4,350.00
Total Bank Credits @ 9/30		—
	in transit wire
	in transit credit
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
	overdraft funding
9/30/2015	in transit	4,350.00
		4,350.00
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

September-15

Total Bank Credits @ 9/30		—
Total Debits to Trustee @ 9/30		—
	Service Fees
	Service Fees
	Inspection Fees
	Trust Expense
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	overdraft funding repay
	funds movement adjustment
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		—
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of October 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
10012015		30106904	COLLEGE OF SA		38,000.00		2,085.00		40,085.00		139,000.00		52.13
10012015		30108202	DAEMEN COLLEG		—		675.00		675.00		45,000.00		16.88
10012015		30110101	ELIZABETH CIT		25,000.00		1,125.00		26,125.00		75,000.00		28.13
10012015		30116201	LASSEN JUNIOR		—		1,935.00		1,935.00		129,000.00		48.38
10012015		30117801	MARIAN COLLEG		40,000.00		1,200.00		41,200.00		80,000.00		30.00
10012015		30123401	PAINE COLLEGE		66,000.00		2,010.00		68,010.00		133,999.99		50.25
10012015		30133201	UNIV STU COOP		—		5,850.00		5,850.00		390,000.00		146.25
10012015		30136801	UNIVERSITY OF		38,000.00		3,000.00		41,000.00		200,000.00		75.00
10012015		30137802	VILLANOVA UNI		—		4,350.00		4,350.00		290,000.00		108.75
													—
													—
													—
													—
			TOTALS:		207,000.00		22,230.00		229,230.00		1,481,999.99		555.77
													555.77	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of October 31, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		60,000.00		11012017
30104201	CALIFORNIA STATE UNIVERSITY HOUSING BOND		3		793,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		101,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		50,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		340,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		985,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,640,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		182,812.01		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		40,000.00		10012016
30119801	MILLSAPS COLLEGE		3		224,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		67,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		867,056.03		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		120,000.00		6012020
30129101	SIMPSON COLLEGE—BOND 1966		3		24,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		162,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,560,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		48,000.00		11012017
	TOTALS:				10,360,868.03

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of October 31, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 10/31/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of October 31, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for September 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Wires		ACH Debits and Other Wires
20151001		0		30101701	AZUSA PACIFIC UNIVERSITY										—		—		1,695.00			1,695.00
20151001		10012015		30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		—		675.00		675.00		45,000.00		—		675.00		—			675.00
20151001		10012015		30110101	ELIZABETH CITY STATE UNIVERSITY		25,000.00		1,125.00		26,125.00		75,000.00		25,000.00		1,125.00		—			26,125.00
20151001		10012015		30117801	MARIAN COLLEGE OF FOND DU LAC		40,000.00		1,200.00		41,200.00		80,000.00		40,000.00		1,200.00		—			41,200.00
20151001		10012015		30133201	UNIV STUDENT COOP HOUSING		—		5,850.00		5,850.00		390,000.00		—		5,850.00		—			5,850.00
20151001		10012015		30136801	UNIVERSITY OF ST THOMAS		38,000.00		3,000.00		41,000.00		200,000.00		38,000.00		3,000.00		—			41,000.00
System Credits 10/1																									116,545.00
System Debits 10/1																									—
Bank Credit 10/1																												4,350.00
Bank Debit 10/1
Bank Debit 10/1
Trustee Wire 10/1
20151002		10012015		30106904	COLLEGE OF SANTA FE		38,000.00		2,085.00		40,085.00		139,000.00		38,000.00		2,085.00		—			40,085.00
																						—
																						—
System Credits 10/2																									40,085.00
System Debits 10/2																									—
Bank Credit 10/2																												116,545.00
Bank Debit 10/2 (service fees)																																466.73
Bank Debit 10/5 (OD repay)																																7,200.00
Trustee Wire 10/2																														113,228.27
20151005		0		30101701	AZUSA PACIFIC UNIVERSITY										—		—		(1,695.00	)		(1,695.00	)
																						—
																						—
																						—
																						—
System Credits 10/5																									—
System Debits 10/5																									(1,695.00	)
Bank Credit 10/5																												40,085.00
Bank Debit 10/5 (inspection fees)																																540.00
Bank Debit 10/5
Trustee Wire 10/5																														39,545.00
20151006		10012015		30116201	LASSEN JUNIOR COLLEGE		—		1,935.00		1,935.00		129,000.00		—		1,935.00		—			1,935.00
																						—
																						—
System Credits 10/6																									1,935.00
System Debits 10/6																									—
Bank Credit 10/6 (Overdraft funding)																												1,695.00
Bank Debit 10/6 (payment reversal)																																1,695.00
Bank Debit 10/6
Trustee Wire 10/6
20151008		0		30133201	UNIV STUDENT COOP HOUSING										—		—		5,850.00			5,850.00
																						—
																						—
																						—
System Credits 10/8																									5,850.00			T2.01.M.02,
System Debits 10/8																									—
Bank Credit 10/7																												1,935.00
Bank Credit 10/7
Bank Debit 10/8 (overdraft funding repay)																																1,695.00
Bank Debit 10/7
Trustee Wire 10/7																														240.00
20151027		0		30123401	PAINE COLLEGE										—		—		68,010.00			68,010.00
																						—
																						—
System Credits 10/27																									68,010.00
System Debits 10/27																									—
Bank Credit 10/9																												5,850.00
Bank Debit 10/9
Bank Debit 10/9
Trustee Wire 10/9																														5,850.00
20151030		0		30123401	PAINE COLLEGE										—		—		(68,010.00	)		(68,010.00	)
20151030		10012015		30123401	PAINE COLLEGE		66,000.00		2,010.00		68,010.00		133,999.99		66,000.00		—		—			66,000.00
20151030		10012015		30123401	PAINE COLLEGE										—		1,993.40		—			1,993.40
20151030		4012016		30123401	PAINE COLLEGE										—		16.60		—			16.60
System Credits 10/30																									68,010.00
System Debits 10/30																									(68,010.00	)
Bank Credit 10/28																												68,010.00
Bank Debit 10/28
Bank Debit 10/28
Trustee Wire 10/28																														68,010.00
					TOTALS:		207,000.00		17,880.00		224,880.00		1,191,999.99		207,000.00		17,880.00		5,850.00			230,730.00			230,730.00			238,470.00		226,873.27		11,596.73
Loans Due in Current Period and Paid in Prior Period:
		10012015		30137802	VILLANOVA UNI		—		4,350.00		4,350.00		290,000.00
					TOTALS:		—		4,350.00		4,350.00		290,000.00
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		207,000.00		22,230.00		229,230.00		1,481,999.99

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

October-15

Total System Credits @ 10/31		230,730.00
Total Bank Credits @ 10/31		238,470.00
9/30/2015	in transit wire
9/30/2015	in transit credit	(4,350.00	)
10/6/2015	payment reversal	(1,695.00	)
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
	overdraft funding
10/6/2015	overdraft funding	(1,695.00	)
	in transit
		230,730.00
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

October-15

Total Bank Credits @ 10/31		238,470.00
Total Debits to Trustee @ 10/31		226,873.27
10/2/2015	Service Fees	466.73
	Service Fees
10/5/2015	Inspection Fees	540.00
	Trust Expense
10/6/2015	payment reversal	1,695.00
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
10/5/2015	overdraft funding repay	7,200.00
10/8/2015	overdraft funding repay	1,695.00
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		238,470.00
		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Collection Account Activity Report

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

Collections:
Principal Payments	894,000.00
Interest Payments	93,930.00
Total Principal and Interest Collections	987,930.00
Payments and Reversals Posted to Suspense	(5,850.00	)
Total Collections	982,080.00
Less: Servicing Fees (not withheld from remittances)	(1,973.27	)
Net Collections	980,106.73

Berkadia Commercial Mortgage

College & Trust Facility Loan Trust II

Service Fees Schedule

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

Date Due	Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Service Fees
11012015		30102803	BETHANY COLLE		20,000.00		900.00		20,900.00		60,000.00		22.50
11012015		30104201	CALIFORNIA ST		150,000.00		11,895.00		161,895.00		793,000.00		297.38
11012015		30110802	FAIRLEIGH DIC		110,000.00		5,100.00		115,100.00		340,000.00		127.50
11012015		30112301	GEORGETOWN UN		153,000.00		14,775.00		167,775.00		985,000.00		369.38
11012015		30112302	GEORGETOWN UN		405,000.00		52,800.00		457,800.00		2,640,000.00		990.00
11012015		30117502	LYNCHBURG COL		—		1,725.00		1,725.00		115,000.00		43.13
11012015		30119801	MILLSAPS COLL		28,000.00		3,360.00		31,360.00		224,000.00		84.00
11012015		30125506	RIDER COLLEGE		—		855.00		855.00		57,000.00		21.38
11012015		30140503	WITTENBERG UN		16,000.00		720.00		16,720.00		48,000.00		18.00
													—
													—
													—
													—
			TOTALS:		882,000.00		92,130.00		974,130.00		5,262,000.00		1,973.27
													1,973.27	Service Fees due

Page 1 of 1

Berkadia Commercial Mortgage

College and University Loan Trust II

Loans Paid in Full

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Summary of Partial Prepayments

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

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

Berkadia Commercial Mortgage

College and University Loan Trust II

Trial Balance

As of November 30, 2015

Loan Number	Borrower Name	Interest Rate		Current UPB		Maturity Date
30101601	AUBURN UNIVERSITY		3		540,000.00		12012018
30102803	BETHANY COLLEGE - HALL BOND 1967		3		40,000.00		11012017
30104201	CALIFORNIA STATE UNIVERSITY HOUSING BOND		3		643,000.00		11012019
30106904	COLLEGE OF SANTA FE		3		101,000.00		10012018
30108202	DAEMEN COLLEGE(ROSARY HILL COLLEGE)		3		45,000.00		4012016
30110101	ELIZABETH CITY STATE UNIVERSITY		3		50,000.00		10012017
30110802	FAIRLEIGH DICKINSON UNIV		3		230,000.00		11012017
30112301	GEORGETOWN UNIVERSITY		3		832,000.00		11012020
30112302	GEORGETOWN UNIVERSITY		4		2,235,000.00		11012020
30114802	INTER-AMERICAN UNIV. OF PUERTO RICO		3		182,812.00		1012017
30116201	LASSEN JUNIOR COLLEGE		3		129,000.00		4012020
30117502	LYNCHBURG COLLEGE		3		115,000.00		5012018
30117801	MARIAN COLLEGE OF FOND DU LAC		3		40,000.00		10012016
30119801	MILLSAPS COLLEGE		3		196,000.00		11012021
30119903	MISSISSIPPI STATE UNIVERSITY		3		530,000.00		12012020
30123401	PAINE COLLEGE		3		67,999.99		10012016
30123701	UNIVERSITY OF THE ARTS		3		867,056.00		1012022
30125506	RIDER COLLEGE		3		57,000.00		5012017
30127402	ST MARY’S SCHOOL		3		108,000.00		6012020
30129101	SIMPSON COLLEGE- BOND 1966		3		24,000.00		7012016
30133201	UNIV STUDENT COOP HOUSING		3		390,000.00		4012019
30136801	UNIVERSITY OF ST THOMAS		3		162,000.00		10012019
30137802	VILLANOVA UNIVERSITY		3		290,000.00		4012019
30137901	VINCENNES UNIVERSITY		3		1,560,000.00		6012023
30140503	WITTENBERG UNIVERSITY		3		32,000.00		11012017
	TOTALS:				9,466,867.99

Berkadia Commercial Mortgage

College and University Loan Trust II

Delinquency Report (60+ Days)

As of November 30, 2015

Loan Number	Borrower Name	Next Payment Due	P and I Due		Current UPB
no delinquencies as of 11/30/2015
TOTAL:				—		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Liquidation Report

As of November 30, 2015

None to report for this period

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report for November 2015

Date Received	Date Due		Loan Number		Borrower Name	Principal Due		Interest Due		Total Due		Principal Balance		Principal Paid		Interest Paid		Suspense			Total Paid			Net System Credits			Total Bank Credits		Wires		ACH Debits and Other Wires
20151102		11012015		30104201	CALIFORNIA STATE UNIVERSITY HOUSING BOND		150,000.00		11,895.00		161,895.00		793,000.00		150,000.00		11,895.00		—			161,895.00
20151102		11012015		30110802	FAIRLEIGH DICKINSON UNIV		110,000.00		5,100.00		115,100.00		340,000.00		110,000.00		5,100.00		—			115,100.00
20151102		11012015		30112301	GEORGETOWN UNIVERSITY		153,000.00		14,775.00		167,775.00		985,000.00		153,000.00		14,775.00		—			167,775.00
20151102		11012015		30112302	GEORGETOWN UNIVERSITY		405,000.00		52,800.00		457,800.00		2,640,000.00		405,000.00		52,800.00		—			457,800.00
20151102		11012015		30117502	LYNCHBURG COLLEGE		—		1,725.00		1,725.00		115,000.00		—		1,725.00		—			1,725.00
20151102		11012015		30119801	MILLSAPS COLLEGE		28,000.00		3,360.00		31,360.00		224,000.00		28,000.00		3,360.00		—			31,360.00
20151102		11012015		30140503	WITTENBERG UNIVERSITY		16,000.00		720.00		16,720.00		48,000.00		16,000.00		720.00		—			16,720.00
System Credits 11/2																									952,375.00
System Debits 11/2																									—
Bank Credit 11/2																												68,010.00
Bank Debit 11/2 (payment reversal)																																68,010.00
Bank Debit 11/2
Trustee Wire 11/2
20151104		0		30125506	RIDER COLLEGE										—		—		405.00			405.00
																						—
																						—
System Credits 11/4																									405.00
System Debits 11/4																									—
Bank Credit 11/3																												952,375.00
Bank Debit 11/3
Bank Debit 11/3
Trustee Wire 11/3																														952,375.00
20151105		11012015		30102803	BETHANY COLLEGE - HALL BOND 1967		20,000.00		900.00		20,900.00		60,000.00		20,000.00		900.00		—			20,900.00
																						—
																						—
System Credits 11/5																									20,900.00
System Debits 11/5																									—
Bank Credit 11/5																												405.00
Bank Debit 11/5
Bank Debit 11/5
Trustee Wire 11/5																														405.00
20151110		0		30125506	RIDER COLLEGE										—		—		450.00			450.00
																						—
																						—
System Credits 11/10																									450.00
System Debits 11/10																									—
Bank Credit 11/6																												20,900.00
Bank Debit 11/6
Bank Debit 11/6
Trustee Wire 11/6																														20,900.00
20151112		11012015		30125506	RIDER COLLEGE		—		855.00		855.00		57,000.00		—		855.00		—			855.00
20151112		0		30125506	RIDER COLLEGE										—		—		(855.00	)		(855.00	)
20151112		0		30125506	RIDER COLLEGE										—		—		—			—
																						—
System Credits 11/12																									855.00
System Debits 11/12																									(855.00	)
Bank Credit 11/12																												450.00
Bank Debit 11/12 (service fees)																																450.00
Bank Debit 11/12
Trustee Wire 11/12
20151119		0		30133201	UNIV STUDENT COOP HOUSING										—		—		(5,850.00	)		(5,850.00	)
																						—
																						—
System Credits 11/19																									—
System Debits 11/19																									(5,850.00	)
Bank Credit 11/13																												855.00
Bank Debit 11/13 (payment reversal)																																855.00
Bank Debit 11/13
Trustee Wire 11/13
20151123		12012015		30127402	ST MARY’S SCHOOL										12,000.00		1,800.00		—			13,800.00
																						—
																						—
																						—
System Credits 11/23																									13,800.00
System Debits 11/23																									—
Bank Credit 11/20																												5,850.00
Bank Debit 11/20 (payment reversal)																																5,850.00
Bank Debit 11/20
Trustee Wire 11/20
																						—
																						—
																						—
System Credits 11/24																									—
System Debits 11/24																									—
Bank Credit 11/24																												13,800.00
Bank Debit 11/24 (service fees)																																105.77
Bank Debit 11/25 (overdraft funding repay)																																5,850.00
Trustee Wire 11/24																														7,844.23
					TOTALS:		882,000.00		92,130.00		974,130.00		5,262,000.00		894,000.00		93,930.00		(5,850.00	)		982,080.00			982,080.00			1,062,645.00		981,524.23		81,120.77
															T2.01.M.03		T2.01.M.03		T2.01.M.03			T2.01.M.03
Loans Due in Current Period and Paid in Prior Period:
					TOTALS:		—		—		—		—
Loans Due in Current Period Not Yet Paid:
					TOTALS:		—		—		—		—
					GRAND TOTAL:		882,000.00		92,130.00		974,130.00		5,262,000.00

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

November-15

Total System Credits @ 11/30		982,080.00
Total Bank Credits @ 11/30		1,062,645.00
	in transit wire
	in transit credit
11/2/2015	payment reversal	(68,010.00	)
11/13/2015	payment reversal	(855.00	)
11/20/2015	payment reversal	(5,850.00	)
	payment reversal
	payment reversal
	payment reversal
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	funds movement adjustment
	Direct to Lender payments
11/20/2015	overdraft funding	(5,850.00	)
	overdraft funding
	in transit
		982,080.00
Adjusted Bank Credits:		—

Berkadia Commercial Mortgage

College and University Loan Trust II

Remittance Report Reconciliation

November-15

Total Bank Credits @ 11/30		1,062,645.00
Total Debits to Trustee @ 11/30		981,524.23
11/12/2015	Service Fees	450.00
	Service Fees	105.77
	Inspection Fees
	Trust Expense
11/2/2015	payment reversal	68,010.00
11/13/2015	payment reversal	855.00
11/20/2015	payment reversal	5,850.00
	payment reversal
	payment reversal
	payment reversal
	payment reversal
	payment reversal
11/25/2015	overdraft funding repay	5,850.00
	overdraft funding repay
	payment reversal
	funds movement adjustment
	overdraft funding repay
Adjusted Debits to Trustee		1,062,645.00
		—