SlideShare a Scribd company logo
The portfolio currently holds 27 active loans with total face value of $15.5 million against total appraised collateral of $30.0 million.
To date, 12 loans have been repaid, representing $2.5 million in face value against total appraised collateral of $4.5 million.
Portfolio Manager: Fund Name: BRELF II Redemption: Please see PPM
AUM: $12.8 million Preferred Return: 50 bps / month
Phone: (206) 971-0800 Strategy: Short-term mortgage lending Load: No Load
Address: Investment Criteria: Fees: Please see PPM
Auditors:
Email: info@pyattbroadmark.com Lockup: 12 months
The Broadmark Real Estate Lending Fund II (“Fund
II”) is an unleveraged, no-load, evergreen fund that
writes short-term, first position loans secured by real
estate in the Mountain West. The goal of the Fund is
to provide investors with a high-yield debt instrument
while minimizing the risk of principal loss and
maintaining near-term liquidity.
Fund II is managed by Broadmark Real Estate Management II, LLC (“BREM”), which is comprised of the same members that make up Pyatt
Broadmark Management, LLC (“PBM”), manager of Fund I, with the addition of a dedicated partner based in Denver. Fund I has made 288 short
term loans, representing $222.6M of face value against total appraised collateral of $385.1M. PBM is proud of delivering an 11.77% annualized
return to investors since inception. (see Fund I fact sheet for additional details)
FACTSHEET
Prospective investors in the Fund should be aware that there are a number of risks unique to this type of investment, including but not limited to principal, liquidity, interest
rate, reinvestment, prepayment, and current income risk. For an extended description of risks pertaining to an investment in the Fund, prospective investors should see the
Fund subscription documents as well as consult their legal and tax advisors.
Broadmark Real Estate
Management, LLC
600 University Street #1800
Seattle, WA 98101
First deed of trust; no leverage;
LTV ≤ 65%; personal guarantee Bader Martin, P.S. (2014 audit
available upon request)
This material has been prepared as a matter of general information. It is not intended to be a complete description of any security or company mentioned and is not an offer to buy or offer to sell any security. All facts and statistics are
from sources believed reliable, but are not guaranteed as to accuracy. Some of the information in this document may contain projections or other forward-looking statements regarding future events or the future financial performance
of Fund II We wish to caution you that these statements are only estimates and that actual events or results will likely differ materially. Broadmark Capital, LLC has been engaged by BRELF II to assist BRELF II in raising capital.
Broadmark will receive a cash fee from BREM upon placement. Affiliates of Broadmark are co-owners of Broadmark Real Estate Management II, LLC and Pyatt Broadmark Management, LLC and investors in BRELF II. For further
detail, please see the complete set of subscription documents. Broadmark Capital, LLC July, 2015.
June 2015 June 2015
Broadmark Real Estate Lending Fund II
Short-Term Real Estate Lending in the Mountain West
Historical Cash Distributions
Portfolio
General Information
Risks
1 unweighted mean and median calculation
Annualized calculations assume reinvestment.
Face Amount
Principal
Outstanding
Interest
Reserve
Appraisal LTV % Term (mo) Fee
Interest
Rate
Total 2,525,431$                      ‐$                               ‐$                      4,479,800$                   56% NA NA NA
Mean
1
210,453$                         ‐$                               ‐$                      373,317$                      58% 7.3 3.5% 12.5%
Median
1
167,375$                         ‐$                               ‐$                      280,000$                      63% 6.0 3.0% 12.5%
BRELF II Retired Loan Portfolio Summary
Face Amount
Principal
Outstanding
Interest
Reserve
Appraisal LTV % Term (mo) Fee
Interest
Rate
Total 15,465,890$                    11,086,224$                 542,697$             30,016,950$                 52% NA NA NA
Mean1
572,811$                         410,601$                      30,150$                1,111,739$                   57% 9.3 4.2% 12.4%
Median1
500,000$                         335,546$                      22,483$                836,750$                      62% 9.0 4.0% 12.5%
BRELF II Active Loan Portfolio Summary
YTD
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Avg Return
1.54% 0.85% 0.99% 0.80% 0.79% 0.94% 0.90% 0.88% 0.96% 7.95%
YTD
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Avg Return
0.84% 0.87% 0.90% 0.88% 0.87% 0.99% 0.89% 5.46%
2014
2015
0.19%
Annualized Return
Since Inception
11.76%
TTM Return 11.17%
Monthly Std Dev
Since Inception
±
Summary Statistics - Fund II
Monthly Std Dev
Since Inception
± 0.11%
Summary Statistics - Fund I
Annualized Return
Since Inception
11.77%
TTM Return 12.28%
1
unweighted mean and median calculation
Prospective investors in the Fund should be aware that there are a number of risks unique to this type of investment, including but not limited to principal, liquidity, interest rate,
reinvestment, prepayment, and current income risk. For an extended description of risks pertaining to an investment in the Fund, prospective investors should see the Fund subscription
documents as well as consult their legal and tax advisors.
June 2015
This material has been prepared as a matter of general information. It is not intended to be a complete description of any security or company mentioned and is not an offer to buy or offer to sell any security. All facts and statistics are
from sources believed reliable, but are not guaranteed as to accuracy. Some of the information in this document may contain projections or other forward-looking statements regarding future events or the future financial performance
of Fund II We wish to caution you that these statements are only estimates and that actual events or results will likely differ materially. Broadmark Capital, LLC has been engaged by BRELF II to assist BRELF II in raising capital.
Broadmark will receive a cash fee from BREM upon placement. Affiliates of Broadmark are co-owners of Broadmark Real Estate Management II, LLC and Pyatt Broadmark Management, LLC and investors in BRELF II. For further
detail, please see the complete set of subscription documents. Broadmark Capital, LLC July, 2015.
Risks
Loan #
Face
Amount
Principal
Outstanding
Interest
Reserve
Appraisal LTV % Loan Type Location
Date
Funded
Original
Term (mo)
Due Fee
Interest
Rate
C2014-002 780,000$ 727,680$ 15,195$ 1,200,000$ 65% Construction Denver, CO 6/13/14 9 9/1/15 5.0% 12.5%
C2014-003 240,000$ 241,125$ -$ 451,000$ 53% Construction Denver, CO 7/10/14 12 8/1/15 5.0% 12.5%
C2014-007 506,850$ 466,473$ -$ 787,000$ 64% Construction Grantsville, UT 8/29/14 6 8/1/15 3.0% 12.5%
C2014-011 863,738$ 401,407$ 55,817$ 1,350,000$ 64% Construction Denver, CO 10/28/14 12 11/1/15 4.0% 12.5%
C2014-014 629,104$ 580,619$ 29,185$ 968,000$ 65% Construction Denver, CO 11/26/14 9 9/1/15 4.0% 12.5%
C2014-015 100,000$ 100,000$ -$ 208,000$ 48% Investment property Granby, CO 11/28/14 12 12/1/15 10.0% 12.5%
C2014-016 500,000$ 420,992$ 8,008$ 2,300,000$ 22% Investment property Gunlock, UT 12/4/14 12 1/1/16 5.0% 12.5%
C2014-017 552,151$ 250,015$ 17,965$ 850,000$ 65% Construction Denver, CO 12/12/14 9 10/1/15 4.0% 12.5%
C2014-018 382,241$ 330,749$ 1,053$ 614,200$ 62% Construction Denver, CO 12/26/14 9 10/1/15 3.5% 12.5%
C2015-001 335,536$ 335,536$ -$ 620,000$ 54% Investment property Aurora, CO 1/28/15 12 2/1/16 5.0% 12.5%
C2015-002 260,650$ 92,019$ 6,831$ 401,000$ 65% Construction Saratoga Springs, UT 2/11/15 9 12/1/15 3.5% 12.5%
C2015-003 543,000$ 498,934$ 10,266$ 836,750$ 65% Construction Colorado Springs, CO 2/20/15 6 9/1/15 3.5% 12.5%
C2015-004 1,000,000$ 894,294$ 57,932$ 1,750,000$ 57% Construction Aurora, CO 2/27/15 9 1/1/16 3.0% 12.5%
C2015-006 282,396$ 241,563$ 17,665$ 435,000$ 65% Construction Aurora, CO 3/13/15 9 1/1/16 4.0% 12.5%
C2015-007 1,000,000$ 430,000$ -$ 1,950,000$ 51% Construction Sandy, UT 3/26/15 12 4/1/16 5.0% 12.5%
C2015-008 980,000$ 1,086,000$ -$ 2,040,000$ 48% Investment property Salt Lake City, UT 4/1/15 12 5/1/16 5.0% 12.0%
C2015-010 243,500$ 42,566$ 8,292$ 375,000$ 65% Construction Lyons, CO 4/9/15 9 2/1/16 3.5% 12.5%
C2015-012 307,810$ 274,668$ 13,642$ 555,000$ 55% Construction Denver, CO 4/28/15 6 11/1/15 3.0% 12.0%
C2015-013 308,750$ 308,750$ -$ 475,000$ 65% Investment property Pueblo, CO 4/28/15 6 11/1/15 3.0% 12.0%
C2015-014 488,000$ 382,649$ 39,601$ 980,000$ 50% construction Denver, CO 5/7/15 9 3/1/16 4.0% 12.5%
C2015-015 988,000$ 335,546$ 58,954$ 1,520,000$ 65% Construction Colorado Springs, CO 5/15/15 8 2/1/16 3.5% 12.5%
C2015-017 402,000$ 368,171$ 33,829$ 760,000$ 53% Investment property Brighton, CO 5/28/15 9 3/1/16 4.0% 12.5%
C2015-018 1,200,000$ 617,172$ 86,040$ 1,850,000$ 65% Construction Salt Lake City, UT 5/29/15 10 4/1/16 3.4% 12.0%
C2015-020 189,750$ 164,615$ 27,000$ 345,000$ 55% Investment property Nederland, CO 5/28/15 12 6/1/16 5.0% 12.5%
C2015-021 1,200,000$ 1,090,000$ -$ 4,506,000$ 27% Construction Biedseye, UT 6/3/15 12 7/1/16 5.0% 12.5%
C2015-022 240,500$ 240,500$ -$ 370,000$ 65% Investment property Denver, CO 6/3/15 6 1/1/16 3.0% 12.5%
C2015-023 941,914$ 164,181$ 55,421$ 1,520,000$ 62% Construction El Paso, CO 6/10/15 6 1/1/16 3.5% 12.5%
Total 15,465,890$ 11,086,224$ 542,697$ 30,016,950$ 52%
Mean1
572,811$ 410,601$ 30,150$ 1,111,739$ 57% 9.3 4.2% 12.4%
Median
1
500,000$ 335,546$ 22,483$ 836,750$ 62% 9.0 4.0% 12.5%
BRELF II Active Loan Portfolio Summary (27 Loans)
Loan #
Face
Amount
Principal
Outstanding
Interest
Reserve Appraisal LTV % Loan Type Location
Date
Funded
Original
Term (mo) Paid Fee
Interest
Rate
C2014-005 260,000$ -$ -$ 750,000$ 35% Bridge Fraser, CO 7/18/14 6 10/16/14 3.0% 12.5%
C2014-006 111,000$ -$ -$ 175,000$ 63% Development Denver, CO 7/25/14 6 11/26/14 3.0% 12.5%
C2014-009 152,750$ -$ -$ 235,000$ 65% Investment property Denver, CO 9/5/14 12 12/18/14 5.0% 12.5%
C2014-008 266,275$ -$ -$ 410,000$ 65% Construction Milliken, CO 8/29/14 6 3/12/15 3.0% 12.5%
C2014-012 144,800$ -$ -$ 270,800$ 53% Investment property Denver, CO 11/4/14 6 3/20/15 2.5% 12.5%
C2015-005 260,206$ -$ -$ 450,000$ 58% Construction Sandy, UT 2/27/15 6 3/31/15 3.0% 12.5%
C2014-010 182,000$ -$ -$ 280,000$ 65% Construction Aurora, CO 10/8/14 9 4/18/15 4.0% 12.5%
C2015-009 104,500$ -$ -$ 224,000$ 47% Investment property Lafayett, CO 4/8/15 6 5/4/15 4.8% 12.5%
C2014-001 282,000$ -$ -$ 455,000$ 62% Investment property Denver, CO 5/9/14 12 6/3/15 5.0% 12.5%
C2015-011 143,000$ -$ -$ 280,000$ 51% Investment property Sandy, UT 4/14/15 6 6/11/15 3.5% 12.5%
C2014-013 149,500$ -$ -$ 230,000$ 65% Construction Kanab, UT 11/24/14 6 6/25/15 2.8% 12.5%
C2014-004 469,400$ -$ -$ 720,000$ 65% Construction Colorado Springs, CO 7/15/14 6 6/30/15 3.0% 12.5%
Total 2,525,431$ -$ -$ 4,479,800$ 56%
Mean
1
210,453$ -$ -$ 373,317$ 58% 7.3 3.5% 12.5%
Median
1
167,375$ -$ -$ 280,000$ 63% 6.0 3.0% 12.5%
BRELF I Retired Loan Portfolio Summary (12 Loans)

More Related Content

What's hot

Welcome
WelcomeWelcome
The Case for AAA Underlying Municipal Bonds
The Case for AAA Underlying Municipal BondsThe Case for AAA Underlying Municipal Bonds
The Case for AAA Underlying Municipal Bonds
Ian Welch
 
2 q13 conference call presentation
2 q13 conference call presentation2 q13 conference call presentation
2 q13 conference call presentationBancoABCRI
 
TFJ: The Fed Gets Aggressive
TFJ: The Fed Gets AggressiveTFJ: The Fed Gets Aggressive
TFJ: The Fed Gets Aggressive
Joe Morgan
 
Issue Brief: The pending FY2016 Fiscal Cliff
Issue Brief: The pending FY2016 Fiscal CliffIssue Brief: The pending FY2016 Fiscal Cliff
Issue Brief: The pending FY2016 Fiscal Cliff
CookCountyPLACEMATTERS
 
What Can The Fed Do?
What Can The Fed Do?What Can The Fed Do?
What Can The Fed Do?
Jeff Green
 
2015 Q4 Banc Investor Relations - BAML Conference
2015 Q4 Banc Investor Relations - BAML Conference2015 Q4 Banc Investor Relations - BAML Conference
2015 Q4 Banc Investor Relations - BAML Conference
BancofCalifornia
 
3Q11 Results Conference Call
3Q11 Results Conference Call3Q11 Results Conference Call
3Q11 Results Conference Call
Kianne Paganini
 
Ccall 2 q11_ing
Ccall 2 q11_ingCcall 2 q11_ing
Ccall 2 q11_ing
ItauRI
 
Q1 2009 Earning Report of Susquehanna Bancshares, Inc.
Q1 2009 Earning Report of Susquehanna Bancshares, Inc.Q1 2009 Earning Report of Susquehanna Bancshares, Inc.
Q1 2009 Earning Report of Susquehanna Bancshares, Inc.earningreport earningreport
 
1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...
1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...
1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...
NAFCU Services Corporation
 

What's hot (17)

Welcome
WelcomeWelcome
Welcome
 
2 q11 earnings_presentation_final
2 q11 earnings_presentation_final2 q11 earnings_presentation_final
2 q11 earnings_presentation_final
 
The Case for AAA Underlying Municipal Bonds
The Case for AAA Underlying Municipal BondsThe Case for AAA Underlying Municipal Bonds
The Case for AAA Underlying Municipal Bonds
 
2014 FFIN Annual Meeting Presentation
2014 FFIN Annual Meeting Presentation2014 FFIN Annual Meeting Presentation
2014 FFIN Annual Meeting Presentation
 
2 q13 conference call presentation
2 q13 conference call presentation2 q13 conference call presentation
2 q13 conference call presentation
 
1 q11 earnings_presentation_final
1 q11 earnings_presentation_final1 q11 earnings_presentation_final
1 q11 earnings_presentation_final
 
TFJ: The Fed Gets Aggressive
TFJ: The Fed Gets AggressiveTFJ: The Fed Gets Aggressive
TFJ: The Fed Gets Aggressive
 
Issue Brief: The pending FY2016 Fiscal Cliff
Issue Brief: The pending FY2016 Fiscal CliffIssue Brief: The pending FY2016 Fiscal Cliff
Issue Brief: The pending FY2016 Fiscal Cliff
 
2 q09 earnings_presentation_final
2 q09 earnings_presentation_final2 q09 earnings_presentation_final
2 q09 earnings_presentation_final
 
What Can The Fed Do?
What Can The Fed Do?What Can The Fed Do?
What Can The Fed Do?
 
2015 Q4 Banc Investor Relations - BAML Conference
2015 Q4 Banc Investor Relations - BAML Conference2015 Q4 Banc Investor Relations - BAML Conference
2015 Q4 Banc Investor Relations - BAML Conference
 
3Q11 Results Conference Call
3Q11 Results Conference Call3Q11 Results Conference Call
3Q11 Results Conference Call
 
Ccall 2 q11_ing
Ccall 2 q11_ingCcall 2 q11_ing
Ccall 2 q11_ing
 
Q1 2009 Earning Report of Susquehanna Bancshares, Inc.
Q1 2009 Earning Report of Susquehanna Bancshares, Inc.Q1 2009 Earning Report of Susquehanna Bancshares, Inc.
Q1 2009 Earning Report of Susquehanna Bancshares, Inc.
 
1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...
1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...
1st Quarter 2011 Market Commentary from the National Investment Fund for Cred...
 
현대카드 영문
현대카드 영문현대카드 영문
현대카드 영문
 
Q3 2009 Earning Report of JPMorgan Chase & Co.
Q3 2009 Earning Report of JPMorgan Chase & Co.Q3 2009 Earning Report of JPMorgan Chase & Co.
Q3 2009 Earning Report of JPMorgan Chase & Co.
 

Similar to Factsheet (June 2015)

Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015
Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015
Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015
Alan Chu
 
Factsheet (June 2015)
Factsheet (June 2015)Factsheet (June 2015)
Factsheet (June 2015)
Alan Chu
 
Fund I Presentation
Fund I PresentationFund I Presentation
Fund I Presentation
Alan Chu
 
TFJ:Falling Off the Fiscal Cliff
TFJ:Falling Off the Fiscal CliffTFJ:Falling Off the Fiscal Cliff
TFJ:Falling Off the Fiscal Cliff
Joe Morgan
 
Pyatt Broadmark Investor Presentation Fund I
Pyatt Broadmark Investor Presentation Fund IPyatt Broadmark Investor Presentation Fund I
Pyatt Broadmark Investor Presentation Fund I
Alan Chu
 
Bladex Earnings Results 3Q22
Bladex Earnings Results 3Q22Bladex Earnings Results 3Q22
Bladex Earnings Results 3Q22
Bladex
 
3Q22 Presentation vfinal.pdf
3Q22 Presentation vfinal.pdf3Q22 Presentation vfinal.pdf
3Q22 Presentation vfinal.pdf
Bladex
 
BI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results PresentationBI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results Presentation
BI&P - Banco Indusval & Partners - Investor Relations
 
Pyatt Boardmark Investor Presentation Fund II
Pyatt Boardmark Investor Presentation Fund IIPyatt Boardmark Investor Presentation Fund II
Pyatt Boardmark Investor Presentation Fund II
Alan Chu
 
Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)
Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)
Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)
David Merkur
 
Fund II Presentation
Fund II PresentationFund II Presentation
Fund II Presentation
Alan Chu
 
1Q22 Earnings Presentation
1Q22 Earnings Presentation1Q22 Earnings Presentation
1Q22 Earnings Presentation
Bladex
 
Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)
Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)
Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)
David Merkur
 
TFJ: The Mortgage Market is Still Heading Into the Woods
TFJ: The Mortgage Market is Still Heading Into the WoodsTFJ: The Mortgage Market is Still Heading Into the Woods
TFJ: The Mortgage Market is Still Heading Into the Woods
Joe Morgan
 
Ladder Capital - Q2 2020 Earnings Supplemental Presentation
Ladder Capital - Q2 2020 Earnings Supplemental PresentationLadder Capital - Q2 2020 Earnings Supplemental Presentation
Ladder Capital - Q2 2020 Earnings Supplemental Presentation
David Merkur
 
Item # 14 - Refunding Bond 2020
Item # 14 - Refunding Bond 2020Item # 14 - Refunding Bond 2020
Item # 14 - Refunding Bond 2020
ahcitycouncil
 
Wall Street's Recent Multi Million Dollar Solar Secularizations
Wall Street's Recent Multi Million Dollar Solar SecularizationsWall Street's Recent Multi Million Dollar Solar Secularizations
Wall Street's Recent Multi Million Dollar Solar Secularizations
Ilyas Frenkel
 
Avoiding Commodity Stocks was the Key in 2015
Avoiding Commodity Stocks was the Key in 2015Avoiding Commodity Stocks was the Key in 2015
Avoiding Commodity Stocks was the Key in 2015
Joseph Kinnison, CFA
 
Avoiding Commodity Stocks Was a Key to 2015
Avoiding Commodity Stocks Was a Key to 2015Avoiding Commodity Stocks Was a Key to 2015
Avoiding Commodity Stocks Was a Key to 2015
James Sindelar
 

Similar to Factsheet (June 2015) (20)

Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015
Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015
Pyatt Broadmark Real Estate Fund I Fact Sheet Sept 2015
 
Factsheet (June 2015)
Factsheet (June 2015)Factsheet (June 2015)
Factsheet (June 2015)
 
Fund I Presentation
Fund I PresentationFund I Presentation
Fund I Presentation
 
TFJ:Falling Off the Fiscal Cliff
TFJ:Falling Off the Fiscal CliffTFJ:Falling Off the Fiscal Cliff
TFJ:Falling Off the Fiscal Cliff
 
Susq pre 13
Susq pre 13Susq pre 13
Susq pre 13
 
Pyatt Broadmark Investor Presentation Fund I
Pyatt Broadmark Investor Presentation Fund IPyatt Broadmark Investor Presentation Fund I
Pyatt Broadmark Investor Presentation Fund I
 
Bladex Earnings Results 3Q22
Bladex Earnings Results 3Q22Bladex Earnings Results 3Q22
Bladex Earnings Results 3Q22
 
3Q22 Presentation vfinal.pdf
3Q22 Presentation vfinal.pdf3Q22 Presentation vfinal.pdf
3Q22 Presentation vfinal.pdf
 
BI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results PresentationBI&P- Indusval - 2Q14 Results Presentation
BI&P- Indusval - 2Q14 Results Presentation
 
Pyatt Boardmark Investor Presentation Fund II
Pyatt Boardmark Investor Presentation Fund IIPyatt Boardmark Investor Presentation Fund II
Pyatt Boardmark Investor Presentation Fund II
 
Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)
Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)
Ladder Capital - Q1 2020 Earnings Supplemental Presentation (2020-05-05)
 
Fund II Presentation
Fund II PresentationFund II Presentation
Fund II Presentation
 
1Q22 Earnings Presentation
1Q22 Earnings Presentation1Q22 Earnings Presentation
1Q22 Earnings Presentation
 
Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)
Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)
Ladder Capital - Q2 2020 Earnings Supplemental Presentation (2020-07-30)
 
TFJ: The Mortgage Market is Still Heading Into the Woods
TFJ: The Mortgage Market is Still Heading Into the WoodsTFJ: The Mortgage Market is Still Heading Into the Woods
TFJ: The Mortgage Market is Still Heading Into the Woods
 
Ladder Capital - Q2 2020 Earnings Supplemental Presentation
Ladder Capital - Q2 2020 Earnings Supplemental PresentationLadder Capital - Q2 2020 Earnings Supplemental Presentation
Ladder Capital - Q2 2020 Earnings Supplemental Presentation
 
Item # 14 - Refunding Bond 2020
Item # 14 - Refunding Bond 2020Item # 14 - Refunding Bond 2020
Item # 14 - Refunding Bond 2020
 
Wall Street's Recent Multi Million Dollar Solar Secularizations
Wall Street's Recent Multi Million Dollar Solar SecularizationsWall Street's Recent Multi Million Dollar Solar Secularizations
Wall Street's Recent Multi Million Dollar Solar Secularizations
 
Avoiding Commodity Stocks was the Key in 2015
Avoiding Commodity Stocks was the Key in 2015Avoiding Commodity Stocks was the Key in 2015
Avoiding Commodity Stocks was the Key in 2015
 
Avoiding Commodity Stocks Was a Key to 2015
Avoiding Commodity Stocks Was a Key to 2015Avoiding Commodity Stocks Was a Key to 2015
Avoiding Commodity Stocks Was a Key to 2015
 

More from Alan Chu

Polen Focus Growth Slide Deck Sept 2015
Polen Focus Growth Slide Deck Sept 2015Polen Focus Growth Slide Deck Sept 2015
Polen Focus Growth Slide Deck Sept 2015
Alan Chu
 
Polen Focus Growth Factsheet Sept 2015 (Institutional)
Polen Focus Growth Factsheet Sept 2015 (Institutional)Polen Focus Growth Factsheet Sept 2015 (Institutional)
Polen Focus Growth Factsheet Sept 2015 (Institutional)
Alan Chu
 
Pyatt Broadmark Real Estate Fund I Presentation Oct 2015
Pyatt Broadmark Real Estate Fund I Presentation Oct 2015Pyatt Broadmark Real Estate Fund I Presentation Oct 2015
Pyatt Broadmark Real Estate Fund I Presentation Oct 2015
Alan Chu
 
Volatility Capture Equity Options
Volatility Capture Equity OptionsVolatility Capture Equity Options
Volatility Capture Equity Options
Alan Chu
 
Diligence deck
Diligence deckDiligence deck
Diligence deck
Alan Chu
 
Sage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage FundSage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage Fund
Alan Chu
 
Sage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage FundSage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage Fund
Alan Chu
 
Q2 Global Growth Portfolio Commentary
Q2 Global Growth Portfolio CommentaryQ2 Global Growth Portfolio Commentary
Q2 Global Growth Portfolio Commentary
Alan Chu
 
Q2 Focus Growth Commentary
Q2 Focus Growth CommentaryQ2 Focus Growth Commentary
Q2 Focus Growth Commentary
Alan Chu
 
Sage Capital Core Fund Report Jun 2015
Sage Capital Core Fund Report Jun 2015Sage Capital Core Fund Report Jun 2015
Sage Capital Core Fund Report Jun 2015
Alan Chu
 
Sage Fact Sheet Jun 2015
Sage Fact Sheet Jun 2015Sage Fact Sheet Jun 2015
Sage Fact Sheet Jun 2015
Alan Chu
 

More from Alan Chu (11)

Polen Focus Growth Slide Deck Sept 2015
Polen Focus Growth Slide Deck Sept 2015Polen Focus Growth Slide Deck Sept 2015
Polen Focus Growth Slide Deck Sept 2015
 
Polen Focus Growth Factsheet Sept 2015 (Institutional)
Polen Focus Growth Factsheet Sept 2015 (Institutional)Polen Focus Growth Factsheet Sept 2015 (Institutional)
Polen Focus Growth Factsheet Sept 2015 (Institutional)
 
Pyatt Broadmark Real Estate Fund I Presentation Oct 2015
Pyatt Broadmark Real Estate Fund I Presentation Oct 2015Pyatt Broadmark Real Estate Fund I Presentation Oct 2015
Pyatt Broadmark Real Estate Fund I Presentation Oct 2015
 
Volatility Capture Equity Options
Volatility Capture Equity OptionsVolatility Capture Equity Options
Volatility Capture Equity Options
 
Diligence deck
Diligence deckDiligence deck
Diligence deck
 
Sage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage FundSage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage Fund
 
Sage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage FundSage Capital Core Convertible Arbitrage Fund
Sage Capital Core Convertible Arbitrage Fund
 
Q2 Global Growth Portfolio Commentary
Q2 Global Growth Portfolio CommentaryQ2 Global Growth Portfolio Commentary
Q2 Global Growth Portfolio Commentary
 
Q2 Focus Growth Commentary
Q2 Focus Growth CommentaryQ2 Focus Growth Commentary
Q2 Focus Growth Commentary
 
Sage Capital Core Fund Report Jun 2015
Sage Capital Core Fund Report Jun 2015Sage Capital Core Fund Report Jun 2015
Sage Capital Core Fund Report Jun 2015
 
Sage Fact Sheet Jun 2015
Sage Fact Sheet Jun 2015Sage Fact Sheet Jun 2015
Sage Fact Sheet Jun 2015
 

Recently uploaded

Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...
dylandmeas
 
Project File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdfProject File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdf
RajPriye
 
The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...
balatucanapplelovely
 
Memorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.pptMemorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.ppt
seri bangash
 
What is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdfWhat is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdf
seoforlegalpillers
 
20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf
tjcomstrang
 
The-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic managementThe-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic management
Bojamma2
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
Lviv Startup Club
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
tanyjahb
 
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
taqyed
 
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdfModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
fisherameliaisabella
 
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n PrintAffordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Navpack & Print
 
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-indiafalcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
Falcon Invoice Discounting
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Avirahi City Dholera
 
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
BBPMedia1
 
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBdCree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
creerey
 
Brand Analysis for an artist named Struan
Brand Analysis for an artist named StruanBrand Analysis for an artist named Struan
Brand Analysis for an artist named Struan
sarahvanessa51503
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
ofm712785
 
Skye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto AirportSkye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto Airport
marketingjdass
 
Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111
zoyaansari11365
 

Recently uploaded (20)

Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...Discover the innovative and creative projects that highlight my journey throu...
Discover the innovative and creative projects that highlight my journey throu...
 
Project File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdfProject File Report BBA 6th semester.pdf
Project File Report BBA 6th semester.pdf
 
The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...The effects of customers service quality and online reviews on customer loyal...
The effects of customers service quality and online reviews on customer loyal...
 
Memorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.pptMemorandum Of Association Constitution of Company.ppt
Memorandum Of Association Constitution of Company.ppt
 
What is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdfWhat is the TDS Return Filing Due Date for FY 2024-25.pdf
What is the TDS Return Filing Due Date for FY 2024-25.pdf
 
20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf20240425_ TJ Communications Credentials_compressed.pdf
20240425_ TJ Communications Credentials_compressed.pdf
 
The-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic managementThe-McKinsey-7S-Framework. strategic management
The-McKinsey-7S-Framework. strategic management
 
Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...Kseniya Leshchenko: Shared development support service model as the way to ma...
Kseniya Leshchenko: Shared development support service model as the way to ma...
 
3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx3.0 Project 2_ Developing My Brand Identity Kit.pptx
3.0 Project 2_ Developing My Brand Identity Kit.pptx
 
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
一比一原版加拿大渥太华大学毕业证(uottawa毕业证书)如何办理
 
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdfModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
ModelingMarketingStrategiesMKS.CollumbiaUniversitypdf
 
Affordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n PrintAffordable Stationery Printing Services in Jaipur | Navpack n Print
Affordable Stationery Printing Services in Jaipur | Navpack n Print
 
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-indiafalcon-invoice-discounting-a-premier-platform-for-investors-in-india
falcon-invoice-discounting-a-premier-platform-for-investors-in-india
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
 
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
RMD24 | Retail media: hoe zet je dit in als je geen AH of Unilever bent? Heid...
 
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBdCree_Rey_BrandIdentityKit.PDF_PersonalBd
Cree_Rey_BrandIdentityKit.PDF_PersonalBd
 
Brand Analysis for an artist named Struan
Brand Analysis for an artist named StruanBrand Analysis for an artist named Struan
Brand Analysis for an artist named Struan
 
5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer5 Things You Need To Know Before Hiring a Videographer
5 Things You Need To Know Before Hiring a Videographer
 
Skye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto AirportSkye Residences | Extended Stay Residences Near Toronto Airport
Skye Residences | Extended Stay Residences Near Toronto Airport
 
Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111Introduction to Amazon company 111111111111
Introduction to Amazon company 111111111111
 

Factsheet (June 2015)

  • 1. The portfolio currently holds 27 active loans with total face value of $15.5 million against total appraised collateral of $30.0 million. To date, 12 loans have been repaid, representing $2.5 million in face value against total appraised collateral of $4.5 million. Portfolio Manager: Fund Name: BRELF II Redemption: Please see PPM AUM: $12.8 million Preferred Return: 50 bps / month Phone: (206) 971-0800 Strategy: Short-term mortgage lending Load: No Load Address: Investment Criteria: Fees: Please see PPM Auditors: Email: info@pyattbroadmark.com Lockup: 12 months The Broadmark Real Estate Lending Fund II (“Fund II”) is an unleveraged, no-load, evergreen fund that writes short-term, first position loans secured by real estate in the Mountain West. The goal of the Fund is to provide investors with a high-yield debt instrument while minimizing the risk of principal loss and maintaining near-term liquidity. Fund II is managed by Broadmark Real Estate Management II, LLC (“BREM”), which is comprised of the same members that make up Pyatt Broadmark Management, LLC (“PBM”), manager of Fund I, with the addition of a dedicated partner based in Denver. Fund I has made 288 short term loans, representing $222.6M of face value against total appraised collateral of $385.1M. PBM is proud of delivering an 11.77% annualized return to investors since inception. (see Fund I fact sheet for additional details) FACTSHEET Prospective investors in the Fund should be aware that there are a number of risks unique to this type of investment, including but not limited to principal, liquidity, interest rate, reinvestment, prepayment, and current income risk. For an extended description of risks pertaining to an investment in the Fund, prospective investors should see the Fund subscription documents as well as consult their legal and tax advisors. Broadmark Real Estate Management, LLC 600 University Street #1800 Seattle, WA 98101 First deed of trust; no leverage; LTV ≤ 65%; personal guarantee Bader Martin, P.S. (2014 audit available upon request) This material has been prepared as a matter of general information. It is not intended to be a complete description of any security or company mentioned and is not an offer to buy or offer to sell any security. All facts and statistics are from sources believed reliable, but are not guaranteed as to accuracy. Some of the information in this document may contain projections or other forward-looking statements regarding future events or the future financial performance of Fund II We wish to caution you that these statements are only estimates and that actual events or results will likely differ materially. Broadmark Capital, LLC has been engaged by BRELF II to assist BRELF II in raising capital. Broadmark will receive a cash fee from BREM upon placement. Affiliates of Broadmark are co-owners of Broadmark Real Estate Management II, LLC and Pyatt Broadmark Management, LLC and investors in BRELF II. For further detail, please see the complete set of subscription documents. Broadmark Capital, LLC July, 2015. June 2015 June 2015 Broadmark Real Estate Lending Fund II Short-Term Real Estate Lending in the Mountain West Historical Cash Distributions Portfolio General Information Risks 1 unweighted mean and median calculation Annualized calculations assume reinvestment. Face Amount Principal Outstanding Interest Reserve Appraisal LTV % Term (mo) Fee Interest Rate Total 2,525,431$                      ‐$                               ‐$                      4,479,800$                   56% NA NA NA Mean 1 210,453$                         ‐$                               ‐$                      373,317$                      58% 7.3 3.5% 12.5% Median 1 167,375$                         ‐$                               ‐$                      280,000$                      63% 6.0 3.0% 12.5% BRELF II Retired Loan Portfolio Summary Face Amount Principal Outstanding Interest Reserve Appraisal LTV % Term (mo) Fee Interest Rate Total 15,465,890$                    11,086,224$                 542,697$             30,016,950$                 52% NA NA NA Mean1 572,811$                         410,601$                      30,150$                1,111,739$                   57% 9.3 4.2% 12.4% Median1 500,000$                         335,546$                      22,483$                836,750$                      62% 9.0 4.0% 12.5% BRELF II Active Loan Portfolio Summary YTD Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Avg Return 1.54% 0.85% 0.99% 0.80% 0.79% 0.94% 0.90% 0.88% 0.96% 7.95% YTD Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Avg Return 0.84% 0.87% 0.90% 0.88% 0.87% 0.99% 0.89% 5.46% 2014 2015 0.19% Annualized Return Since Inception 11.76% TTM Return 11.17% Monthly Std Dev Since Inception ± Summary Statistics - Fund II Monthly Std Dev Since Inception ± 0.11% Summary Statistics - Fund I Annualized Return Since Inception 11.77% TTM Return 12.28%
  • 2. 1 unweighted mean and median calculation Prospective investors in the Fund should be aware that there are a number of risks unique to this type of investment, including but not limited to principal, liquidity, interest rate, reinvestment, prepayment, and current income risk. For an extended description of risks pertaining to an investment in the Fund, prospective investors should see the Fund subscription documents as well as consult their legal and tax advisors. June 2015 This material has been prepared as a matter of general information. It is not intended to be a complete description of any security or company mentioned and is not an offer to buy or offer to sell any security. All facts and statistics are from sources believed reliable, but are not guaranteed as to accuracy. Some of the information in this document may contain projections or other forward-looking statements regarding future events or the future financial performance of Fund II We wish to caution you that these statements are only estimates and that actual events or results will likely differ materially. Broadmark Capital, LLC has been engaged by BRELF II to assist BRELF II in raising capital. Broadmark will receive a cash fee from BREM upon placement. Affiliates of Broadmark are co-owners of Broadmark Real Estate Management II, LLC and Pyatt Broadmark Management, LLC and investors in BRELF II. For further detail, please see the complete set of subscription documents. Broadmark Capital, LLC July, 2015. Risks Loan # Face Amount Principal Outstanding Interest Reserve Appraisal LTV % Loan Type Location Date Funded Original Term (mo) Due Fee Interest Rate C2014-002 780,000$ 727,680$ 15,195$ 1,200,000$ 65% Construction Denver, CO 6/13/14 9 9/1/15 5.0% 12.5% C2014-003 240,000$ 241,125$ -$ 451,000$ 53% Construction Denver, CO 7/10/14 12 8/1/15 5.0% 12.5% C2014-007 506,850$ 466,473$ -$ 787,000$ 64% Construction Grantsville, UT 8/29/14 6 8/1/15 3.0% 12.5% C2014-011 863,738$ 401,407$ 55,817$ 1,350,000$ 64% Construction Denver, CO 10/28/14 12 11/1/15 4.0% 12.5% C2014-014 629,104$ 580,619$ 29,185$ 968,000$ 65% Construction Denver, CO 11/26/14 9 9/1/15 4.0% 12.5% C2014-015 100,000$ 100,000$ -$ 208,000$ 48% Investment property Granby, CO 11/28/14 12 12/1/15 10.0% 12.5% C2014-016 500,000$ 420,992$ 8,008$ 2,300,000$ 22% Investment property Gunlock, UT 12/4/14 12 1/1/16 5.0% 12.5% C2014-017 552,151$ 250,015$ 17,965$ 850,000$ 65% Construction Denver, CO 12/12/14 9 10/1/15 4.0% 12.5% C2014-018 382,241$ 330,749$ 1,053$ 614,200$ 62% Construction Denver, CO 12/26/14 9 10/1/15 3.5% 12.5% C2015-001 335,536$ 335,536$ -$ 620,000$ 54% Investment property Aurora, CO 1/28/15 12 2/1/16 5.0% 12.5% C2015-002 260,650$ 92,019$ 6,831$ 401,000$ 65% Construction Saratoga Springs, UT 2/11/15 9 12/1/15 3.5% 12.5% C2015-003 543,000$ 498,934$ 10,266$ 836,750$ 65% Construction Colorado Springs, CO 2/20/15 6 9/1/15 3.5% 12.5% C2015-004 1,000,000$ 894,294$ 57,932$ 1,750,000$ 57% Construction Aurora, CO 2/27/15 9 1/1/16 3.0% 12.5% C2015-006 282,396$ 241,563$ 17,665$ 435,000$ 65% Construction Aurora, CO 3/13/15 9 1/1/16 4.0% 12.5% C2015-007 1,000,000$ 430,000$ -$ 1,950,000$ 51% Construction Sandy, UT 3/26/15 12 4/1/16 5.0% 12.5% C2015-008 980,000$ 1,086,000$ -$ 2,040,000$ 48% Investment property Salt Lake City, UT 4/1/15 12 5/1/16 5.0% 12.0% C2015-010 243,500$ 42,566$ 8,292$ 375,000$ 65% Construction Lyons, CO 4/9/15 9 2/1/16 3.5% 12.5% C2015-012 307,810$ 274,668$ 13,642$ 555,000$ 55% Construction Denver, CO 4/28/15 6 11/1/15 3.0% 12.0% C2015-013 308,750$ 308,750$ -$ 475,000$ 65% Investment property Pueblo, CO 4/28/15 6 11/1/15 3.0% 12.0% C2015-014 488,000$ 382,649$ 39,601$ 980,000$ 50% construction Denver, CO 5/7/15 9 3/1/16 4.0% 12.5% C2015-015 988,000$ 335,546$ 58,954$ 1,520,000$ 65% Construction Colorado Springs, CO 5/15/15 8 2/1/16 3.5% 12.5% C2015-017 402,000$ 368,171$ 33,829$ 760,000$ 53% Investment property Brighton, CO 5/28/15 9 3/1/16 4.0% 12.5% C2015-018 1,200,000$ 617,172$ 86,040$ 1,850,000$ 65% Construction Salt Lake City, UT 5/29/15 10 4/1/16 3.4% 12.0% C2015-020 189,750$ 164,615$ 27,000$ 345,000$ 55% Investment property Nederland, CO 5/28/15 12 6/1/16 5.0% 12.5% C2015-021 1,200,000$ 1,090,000$ -$ 4,506,000$ 27% Construction Biedseye, UT 6/3/15 12 7/1/16 5.0% 12.5% C2015-022 240,500$ 240,500$ -$ 370,000$ 65% Investment property Denver, CO 6/3/15 6 1/1/16 3.0% 12.5% C2015-023 941,914$ 164,181$ 55,421$ 1,520,000$ 62% Construction El Paso, CO 6/10/15 6 1/1/16 3.5% 12.5% Total 15,465,890$ 11,086,224$ 542,697$ 30,016,950$ 52% Mean1 572,811$ 410,601$ 30,150$ 1,111,739$ 57% 9.3 4.2% 12.4% Median 1 500,000$ 335,546$ 22,483$ 836,750$ 62% 9.0 4.0% 12.5% BRELF II Active Loan Portfolio Summary (27 Loans) Loan # Face Amount Principal Outstanding Interest Reserve Appraisal LTV % Loan Type Location Date Funded Original Term (mo) Paid Fee Interest Rate C2014-005 260,000$ -$ -$ 750,000$ 35% Bridge Fraser, CO 7/18/14 6 10/16/14 3.0% 12.5% C2014-006 111,000$ -$ -$ 175,000$ 63% Development Denver, CO 7/25/14 6 11/26/14 3.0% 12.5% C2014-009 152,750$ -$ -$ 235,000$ 65% Investment property Denver, CO 9/5/14 12 12/18/14 5.0% 12.5% C2014-008 266,275$ -$ -$ 410,000$ 65% Construction Milliken, CO 8/29/14 6 3/12/15 3.0% 12.5% C2014-012 144,800$ -$ -$ 270,800$ 53% Investment property Denver, CO 11/4/14 6 3/20/15 2.5% 12.5% C2015-005 260,206$ -$ -$ 450,000$ 58% Construction Sandy, UT 2/27/15 6 3/31/15 3.0% 12.5% C2014-010 182,000$ -$ -$ 280,000$ 65% Construction Aurora, CO 10/8/14 9 4/18/15 4.0% 12.5% C2015-009 104,500$ -$ -$ 224,000$ 47% Investment property Lafayett, CO 4/8/15 6 5/4/15 4.8% 12.5% C2014-001 282,000$ -$ -$ 455,000$ 62% Investment property Denver, CO 5/9/14 12 6/3/15 5.0% 12.5% C2015-011 143,000$ -$ -$ 280,000$ 51% Investment property Sandy, UT 4/14/15 6 6/11/15 3.5% 12.5% C2014-013 149,500$ -$ -$ 230,000$ 65% Construction Kanab, UT 11/24/14 6 6/25/15 2.8% 12.5% C2014-004 469,400$ -$ -$ 720,000$ 65% Construction Colorado Springs, CO 7/15/14 6 6/30/15 3.0% 12.5% Total 2,525,431$ -$ -$ 4,479,800$ 56% Mean 1 210,453$ -$ -$ 373,317$ 58% 7.3 3.5% 12.5% Median 1 167,375$ -$ -$ 280,000$ 63% 6.0 3.0% 12.5% BRELF I Retired Loan Portfolio Summary (12 Loans)