UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


x			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the quarterly period ended ~~September~~June 30, ~~2022~~2023


o			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to ________

Commission file number 001-38156

TPG RE Finance Trust, Inc.

(Exact name of registrant as specified in its charter)


Maryland						36-4796967
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)

888 Seventh Avenue, 35th Floor

New York, New York 10106

(Address of principal executive offices) (Zip Code)

(212) 601-4700

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, par value $0.001 per share

TRTX

New York Stock Exchange

6.25% Series C Cumulative Redeemable Preferred Stock, par value $0.001 per share

TRTX PRC

New York Stock Exchange

_______________________________________________________________________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large Accelerated Filer	x	Accelerated Filer	o
Non-accelerated Filer	o	Smaller Reporting Company	o
Emerging Growth Company	o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of ~~October~~July 28, ~~2022,~~2023, there were ~~77,406,620~~77,730,578 shares of the registrant’s common stock, $0.001 par value per share, outstanding.

Table of Contents

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which reflect our current views with respect to, among other things, our operations and financial performance. You can identify these forward-looking statements by the use of words such as “outlook,” “believe,” “expect,” “potential,” “continue,” “may,” “should,” “seek,” “approximately,” “predict,” “intend,” “will,” “plan,” “estimate,” “anticipate,” the negative version of these words, other comparable words or other statements that do not relate strictly to historical or factual matters. By their nature, forward-looking statements speak only as of the date they are made, are not statements of historical fact or guarantees of future performance and are subject to risks, uncertainties, assumptions or changes in circumstances that are difficult to predict or quantify. Our expectations, beliefs and projections are expressed in good faith, and we believe there is a reasonable basis for them. However, there can be no assurance that management’s expectations, beliefs and projections will occur or be achieved, and actual results may vary materially from what is expressed in or indicated by the forward-looking statements.

There are a number of risks, uncertainties and other important factors that could cause our actual results to differ materially from the forward-looking statements contained in this Form 10-Q. Such risks, uncertainties and other important factors include, among others, the risks, uncertainties and factors set forth under the heading “Risk Factors” in our Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February ~~23, 2022,~~21, 2023, as such risk factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. Such risks, uncertainties and other factors include, but are not limited to, the following:

•the general political, economic, regulatory, competitive and other conditions in the markets in which we invest;

•the level and volatility of prevailing interest rates and credit ~~spreads, including as a result of the planned discontinuance of LIBOR and the transition to alternative reference rates such as term or compounded Secured Overnight Financing Rate ("SOFR");~~ spreads;

•adverse changes in the real estate and real estate capital markets;

•general volatility of the securities markets in which we participate;

•changes in our business, investment strategies or target assets;

•difficulty in obtaining financing or raising capital;

•an inability to borrow incremental amounts or an obligation to repay amounts under our financing arrangements;

•reductions in the yield on our investments and increases in the cost of our financing;

•events giving rise to increases in our current expected credit loss reserve;

•adverse legislative or regulatory developments, including with respect to tax laws, securities laws and the laws governing financing and lending institutions;

•acts of God such as hurricanes, floods, earthquakes, wildfires, mudslides, volcanic eruptions, and other natural disasters, acts of war and/or terrorism and other events that may cause unanticipated and uninsured performance declines and/or losses to us or the owners and operators of the real estate securing our investments;

•global economic trends and economic conditions, including heightened inflation, slower growth or recession, changes to fiscal and monetary policy, higher interest rates, stress to the commercial banking systems of the U.S. and Western Europe, labor shortages, currency fluctuations and challenges in global supply chains;

•the failure of any banks with which we and/or our borrowers have a commercial relationship could adversely affect, among other things, our borrower's ability to access deposits or obtaining financing on favorable terms or at all;

•higher interest rates imposed by the Federal Reserve may lead to a decrease in prepayment speeds and an increase in the number of borrowers who exercise extension options, which could extend beyond the term of certain secured financing agreements we use to finance our loan investments;

•~~the ongoing impact of the COVID-19 pandemic on our business, U.S. and global economies, the real estate industry and our borrowers, and the performance of the properties securing our loans;~~

•reduced demand for office space, including as a result of the COVID-19 pandemic and/or hybrid work schedules which allow work from remote locations other than the employer's office premises;

•changes in the availability of attractive loan and other investment opportunities, whether they are due to competition, regulation or otherwise;

•deterioration in the performance of properties securing our investments that may cause deterioration in the performance of our investments, adversely impact certain of our financing arrangements and our liquidity, and potentially expose us to principal losses on our investments;

•defaults by borrowers in paying debt service or principal on outstanding indebtedness;

•the adequacy of collateral securing our investments and declines in the fair value of our investments;

Table of Contents

•adverse developments in the availability of desirable investment opportunities, whether due to competition, regulation or otherwise;

•difficulty or delays in redeploying the proceeds from repayments of our existing investments;

•increased competition from entities engaged in mortgage lending and/or investing in our target assets;

•difficulty in successfully managing our growth, including integrating new assets into our existing systems;

•the cost of operating our platform, including, but not limited to, the cost of operating a real estate investment platform and the cost of operating as a publicly traded company;

•the availability of qualified personnel and our relationship with our Manager;

•~~the potential unavailability of the London Interbank Offered Rate (“LIBOR”) after June 30, 2023;~~

•conflicts with TPG and its affiliates, including our Manager, the personnel of TPG providing services to us, including our officers, and certain funds managed by TPG;

•our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and our ability to maintain our exemption or exclusion from registration under the Investment Company Act of 1940, as amended (the “Investment Company Act”); and

•authoritative U.S. generally accepted accounting principles (or “GAAP”) or policy changes from standard-setting bodies such as the Financial Accounting Standards Board (“FASB”), the ~~SEC,~~Securities and Exchange Commission (“SEC”), the Internal Revenue Service (“IRS”), the New York Stock Exchange (“NYSE”) and other authorities that we are subject to, as well as their counterparts in any foreign jurisdictions where we might do business.

There may be other risks, uncertainties or factors that may cause our actual results to differ materially from the forward-looking statements, including risks, uncertainties, and factors disclosed under the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Form 10-Q. You should evaluate all forward-looking statements made in this Form 10-Q in the context of these risks, uncertainties and other factors.

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We caution you that the risks, uncertainties and other factors referenced above may not contain all of the risks, uncertainties and other factors that are important to you. In addition, we cannot assure you that we will realize the results, benefits or developments that we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our business in the way expected. All forward-looking statements in this Form 10-Q apply only as of the date made and are expressly qualified in their entirety by the cautionary statements included in this Form 10-Q and in other filings we make with the SEC. We undertake no obligation to publicly update or revise any forward-looking statements to reflect subsequent events or circumstances, except as required by law.

In this quarterly report, except where the context requires otherwise:

•“Company,” “we,” “us,” and “our” refer to TPG RE Finance Trust, Inc., a Maryland corporation and, where applicable, its subsidiaries.

•“Manager” refers to our external manager, TPG RE Finance Trust Management, L.P., a Delaware limited partnership.

•“TPG” refers to TPG Inc., a Delaware corporation (previously TPG Global, LLC, a Delaware limited liability company), and its affiliates.

•“TPG Fund” refers to any partnership or other pooled investment vehicle, separate account, fund-of-one or any similar arrangement or investment program sponsored, advised or managed (including on a subadvisory basis) by TPG, whether currently in existence or subsequently established (in each case, including any related alternative investment vehicle, parallel or feeder investment vehicle, co-investment vehicle and any entity formed in connection therewith, including any entity formed for investments by TPG and its affiliates in any such vehicle, whether invested as a limited partner or through general partner investments).

Table of Contents

TABLE OF CONTENTS


Part I. Financial Information		1

Item 1.	Financial Statements	1

	Consolidated Balance Sheets as of ~~September~~June 30, ~~2022~~2023 (unaudited) and December 31, ~~2021~~2022	1

	Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) (unaudited) for the Three and ~~Nine~~Six Months ended ~~September~~June 30, ~~2022~~2023 and ~~September~~June 30, ~~2021~~2022	2

	Consolidated Statements of Changes in Equity (unaudited) for the Three and ~~Nine~~Six Months ended ~~September~~June 30, ~~2022~~2023 and ~~September~~June 30, ~~2021~~2022	3

	Consolidated Statements of Cash Flows (unaudited) for the ~~Nine~~Six Months ended ~~September~~June 30, ~~2022~~2023 and ~~September~~June 30, ~~2021~~2022	4

	Notes to the Consolidated Financial Statements (unaudited)	5

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4546

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	76

Item 4.	Controls and Procedures	7879

Part II. Other Information		7980

Item 1.	Legal Proceedings	7980

Item 1A.	Risk Factors	7980

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	7980

Item 3.	Defaults Upon Senior Securities	7980

Item 4.	Mine Safety Disclosures	7980

Item 5.	Other Information	7980

Item 6.	Exhibits	8081

Signatures		8182

Table of Contents

Part I. Financial Information

Item 1. Financial Statements

TPG RE Finance Trust, Inc.

Consolidated Balance Sheets (Unaudited)

(dollars in thousands, except share data)


		September 30, 2022		December 31, 2021			June 30, 2023		December 31, 2022
Assets(1)	Assets(1)					Assets(1)
Cash and cash equivalents	Cash and cash equivalents	$	236,094	$	260,635	Cash and cash equivalents	$	307,445	$	254,050
Restricted cash	Restricted cash	484		404		Restricted cash	242		265
Accounts receivable	Accounts receivable	474		12		Accounts receivable	12		666
Collateralized loan obligation proceeds held at trustee	Collateralized loan obligation proceeds held at trustee	286,621		204		Collateralized loan obligation proceeds held at trustee	194,059		297,168
Accounts receivable from servicer/trustee	Accounts receivable from servicer/trustee	12,315		176		Accounts receivable from servicer/trustee	83,489		163,648
Accrued interest and fees receivable	Accrued interest and fees receivable	35,410		26,620		Accrued interest and fees receivable	34,823		41,742
Loans held for investment	Loans held for investment	5,301,804		4,909,202		Loans held for investment	4,547,594		4,978,674
Allowance for credit losses	Allowance for credit losses	(210,547)		(41,999)		Allowance for credit losses	(250,244)		(197,272)
Loans held for investment, net		5,091,257		4,867,203
Loans held for investment, net (includes $1,376,167 and $1,538,859, respectively, pledged as collateral under secured financing agreements)						Loans held for investment, net (includes $1,376,167 and $1,538,859, respectively, pledged as collateral under secured financing agreements)	4,297,350		4,781,402
Real estate owned	Real estate owned	—		60,622		Real estate owned	38,451		—
Other assets	Other assets	983		2,144		Other assets	27,850		6,197
Total assets	Total assets	$	5,663,638	$	5,218,020	Total assets	$	4,983,721	$	5,545,138
Liabilities and stockholders’ equity(1)	Liabilities and stockholders’ equity(1)					Liabilities and stockholders’ equity(1)
Liabilities	Liabilities					Liabilities
Accrued interest payable	Accrued interest payable	$	7,687	$	2,723	Accrued interest payable	$	10,468	$	11,080
Accrued expenses and other liabilities(2)	Accrued expenses and other liabilities(2)	24,283		11,563		Accrued expenses and other liabilities(2)	34,136		25,132
Collateralized loan obligations, net	Collateralized loan obligations, net	2,456,668		2,545,691		Collateralized loan obligations, net	2,136,382		2,452,212
Secured financing agreements, net	Secured financing agreements, net	1,283,469		1,162,206		Secured financing agreements, net	1,035,634		1,147,288
Asset-specific financings, net	Asset-specific financings, net	558,867		—		Asset-specific financings, net	490,581		561,017
Mortgage loan payable, net						Mortgage loan payable, net	30,475		—
Payable to affiliates	Payable to affiliates	5,906		5,609		Payable to affiliates	5,949		5,984
Deferred revenue	Deferred revenue	1,653		1,366		Deferred revenue	1,547		1,459
Dividends payable	Dividends payable	18,711		24,156		Dividends payable	18,969		18,970
Total liabilities	Total liabilities	4,357,244		3,753,314		Total liabilities	3,764,141		4,223,142
Commitments and contingencies - see Note 14	Commitments and contingencies - see Note 14					Commitments and contingencies - see Note 14

Permanent equity	Permanent equity					Permanent equity
Series A preferred stock ($0.001 par value per share; 100,000,000 and 100,000,000 shares authorized; 125 and 125 shares issued and outstanding, respectively) ($125 aggregate liquidation preference)	Series A preferred stock ($0.001 par value per share; 100,000,000 and 100,000,000 shares authorized; 125 and 125 shares issued and outstanding, respectively) ($125 aggregate liquidation preference)	—		—		Series A preferred stock ($0.001 par value per share; 100,000,000 and 100,000,000 shares authorized; 125 and 125 shares issued and outstanding, respectively) ($125 aggregate liquidation preference)	—		—
Series C preferred stock ($0.001 par value per share; 8,050,000 shares authorized; 8,050,000 and 8,050,000 shares issued and outstanding, respectively) ($201,250 aggregate liquidation preference)	Series C preferred stock ($0.001 par value per share; 8,050,000 shares authorized; 8,050,000 and 8,050,000 shares issued and outstanding, respectively) ($201,250 aggregate liquidation preference)	8		8		Series C preferred stock ($0.001 par value per share; 8,050,000 shares authorized; 8,050,000 and 8,050,000 shares issued and outstanding, respectively) ($201,250 aggregate liquidation preference)	8		8
Common stock ($0.001 par value per share; 302,500,000 and 302,500,000 shares authorized, respectively; 77,406,620 and 77,183,892 shares issued and outstanding, respectively)		77		77
Common stock ($0.001 par value per share; 302,500,000 and 302,500,000 shares authorized, respectively; 77,730,578 and 77,410,282 shares issued and outstanding, respectively)						Common stock ($0.001 par value per share; 302,500,000 and 302,500,000 shares authorized, respectively; 77,730,578 and 77,410,282 shares issued and outstanding, respectively)	77		77
Additional paid-in-capital	Additional paid-in-capital	1,715,412		1,711,886		Additional paid-in-capital	1,720,555		1,716,938
Accumulated deficit	Accumulated deficit	(409,103)		(247,265)		Accumulated deficit	(501,060)		(395,027)
Total stockholders' equity	Total stockholders' equity	1,306,394		1,464,706		Total stockholders' equity	1,219,580		1,321,996
Total permanent equity	Total permanent equity	1,306,394		1,464,706		Total permanent equity	1,219,580		1,321,996
Total liabilities and stockholders' equity	Total liabilities and stockholders' equity	$	5,663,638	$	5,218,020	Total liabilities and stockholders' equity	$	4,983,721	$	5,545,138

________________________

(1)The Company’s consolidated Total Assets and Total Liabilities as of ~~September~~June 30, ~~2022~~2023 include assets and liabilities of variable interest entities (“VIEs”) of ~~$3.0~~$2.8 billion and ~~$2.5~~$2.1 billion, respectively. The Company’s consolidated Total Assets and Total Liabilities as of December 31, ~~2021~~2022 include assets and liabilities of VIEs of ~~$3.2~~$3.3 billion and ~~$2.6~~$2.5 billion, respectively. These assets can be used only to satisfy obligations of the VIEs, and creditors of the VIEs have recourse only to these assets, and not to TPG RE Finance Trust, Inc. See Note 5 to the Consolidated Financial Statements for details.

(2)Includes $28.0 million and $17.3 million of reserve for expected losses for unfunded loan commitments as of June 30, 2023 and December 31, 2022, respectively.

See accompanying notes to the Consolidated Financial Statements

Table of Contents

TPG RE Finance Trust, Inc.

Consolidated Statements of Income (Loss)

and Comprehensive Income (Loss) (Unaudited)

(dollars in thousands, except share and per share data)


		Three Months Ended September 30,				Nine Months Ended September 30,				Three Months Ended June 30,				Six Months Ended June 30,
		2022		2021		2022		2021				2023		2022		2023		2022
Interest income and interest expense	Interest income and interest expense										Interest income and interest expense
Interest income	Interest income	$	75,497	$	59,984	$	202,535	$	180,048		Interest income	$	96,716	$	66,021	$	188,442	$	127,038
Interest expense	Interest expense	(45,072)		(20,979)		(95,581)		(63,286)			Interest expense	(70,570)		(28,008)		(140,560)		(50,509)
Net interest income	Net interest income	30,425		39,005		106,954		116,762			Net interest income	26,146		38,013		47,882		76,529
Other revenue	Other revenue										Other revenue
Other income, net	Other income, net	1,362		97		2,009		350			Other income, net	4,960		629		8,479		647
Revenue from real estate owned operations											Revenue from real estate owned operations	1,528		—		1,528		—
Total other revenue	Total other revenue	1,362		97		2,009		350			Total other revenue	6,488		629		10,007		647
Other expenses	Other expenses										Other expenses
Professional fees	Professional fees	1,074		1,044		3,370		3,380			Professional fees	1,572		1,150		2,902		2,296
General and administrative	General and administrative	1,197		1,173		3,315		3,285			General and administrative	1,261		949		2,157		2,118
Stock compensation expense	Stock compensation expense	932		1,250		3,526		4,099			Stock compensation expense	1,813		1,328		3,617		2,594
Servicing and asset management fees	Servicing and asset management fees	494		462		1,481		1,117			Servicing and asset management fees	290		493		153		987
Management fee	Management fee	5,906		5,473		17,471		15,910			Management fee	5,949		5,856		11,968		11,565
Incentive management fee	Incentive management fee	—		—		5,183		—			Incentive management fee	—		5,183		—		5,183
Expenses from real estate owned operations											Expenses from real estate owned operations	1,848		—		1,848		—
Total other expenses	Total other expenses	9,603		9,402		34,346		27,791			Total other expenses	12,733		14,959		22,645		24,743

Gain on sale of real estate owned, net	Gain on sale of real estate owned, net	—		—		13,291		—			Gain on sale of real estate owned, net	—		13,291		—		13,291
Credit loss (expense) benefit, net		(136,666)		(139)		(183,840)		5,751
Credit loss expense, net											Credit loss expense, net	(89,069)		(42,290)		(96,853)		(47,174)
(Loss) income before income taxes	(Loss) income before income taxes	(114,482)		29,561		(95,932)		95,072			(Loss) income before income taxes	(69,168)		(5,316)		(61,609)		18,550
Income tax expense, net	Income tax expense, net	(125)		(236)		(328)		(1,400)			Income tax expense, net	(5)		(118)		(189)		(203)
Net (loss) income	Net (loss) income	$	(114,607)	$	29,325	$	(96,260)	$	93,672		Net (loss) income	$	(69,173)	$	(5,434)	$	(61,798)	$	18,347
Preferred stock dividends and participating securities' share in earnings	Preferred stock dividends and participating securities' share in earnings	(3,307)		(3,279)		(10,026)		(16,497)			Preferred stock dividends and participating securities' share in earnings	(3,551)		(3,374)		(7,103)		(6,719)
Series B Preferred Stock redemption make-whole payment		—		—		—		(22,485)
Series B Preferred Stock accretion, including allocated Warrant fair value and transaction costs		—		—		—		(25,449)

Net (loss) income attributable to common stockholders - see Note 11	Net (loss) income attributable to common stockholders - see Note 11	$	(117,914)	$	26,046	$	(106,286)	$	29,241		Net (loss) income attributable to common stockholders - see Note 11	$	(72,724)	$	(8,808)	$	(68,901)	$	11,628
(Loss) earnings per common share, basic	(Loss) earnings per common share, basic	$	(1.52)	$	0.34	$	(1.38)	$	0.38		(Loss) earnings per common share, basic	$	(0.94)	$	(0.11)	$	(0.89)	$	0.15
(Loss) earnings per common share, diluted	(Loss) earnings per common share, diluted	$	(1.52)	$	0.32	$	(1.38)	$	0.36		(Loss) earnings per common share, diluted	$	(0.94)	$	(0.11)	$	(0.89)	$	0.14
Weighted average number of common shares outstanding	Weighted average number of common shares outstanding										Weighted average number of common shares outstanding
Basic:	Basic:	77,403,487		77,060,225		77,259,382		76,952,306			Basic:	77,417,566		77,188,291		77,414,006		77,186,136
Diluted:	Diluted:	77,403,487		82,028,975		77,259,382		81,575,257			Diluted:	77,417,566		77,188,291		77,414,006		81,235,606
Other comprehensive income (loss)	Other comprehensive income (loss)										Other comprehensive income (loss)
Net (loss) income	Net (loss) income	$	(114,607)	$	29,325	$	(96,260)	$	93,672		Net (loss) income	$	(69,173)	$	(5,434)	$	(61,798)	$	18,347

Comprehensive net (loss) income	Comprehensive net (loss) income	$	(114,607)	$	29,325	$	(96,260)	$	93,672		Comprehensive net (loss) income	$	(69,173)	$	(5,434)	$	(61,798)	$	18,347

See accompanying notes to the Consolidated Financial Statements

Table of Contents

TPG RE Finance Trust, Inc.

Consolidated Statements of

Changes in Equity (Unaudited)

(dollars in thousands, except share and per share data)


		Permanent equity																Permanent equity
		Series A Preferred Stock			Series C Preferred Stock			Common Stock										Series A Preferred Stock			Series C Preferred Stock			Common Stock
		Shares	Par value		Shares	Par value		Shares	Par value		Additional paid-in-capital		Accumulated deficit		Total stockholders' equity			Shares	Par value		Shares	Par value		Shares	Par value		Additional paid-in-capital		Accumulated deficit		Total stockholders' equity
January 1, 2022		125	$	—	8,050,000	$	8	77,183,892	$	77	$	1,711,886	$	(247,265)	$	1,464,706
January 1, 2023																	January 1, 2023	125	$	—	8,050,000	$	8	77,410,282	$	77	$	1,716,938	$	(395,027)	$	1,321,996
Issuance of common stock	Issuance of common stock	—	—		—	—		1,953	—		—		—		—		Issuance of common stock	—	—		—	—		3,724	—		—		—		—
Amortization of stock compensation expense	Amortization of stock compensation expense	—	—		—	—		—	—		1,266		—		1,266		Amortization of stock compensation expense	—	—		—	—		—	—		1,804		—		1,804
Net income	Net income	—	—		—	—		—	—		—		23,781		23,781		Net income	—	—		—	—		—	—		—		7,375		7,375
Dividends on preferred stock	Dividends on preferred stock	—	—		—	—		—	—		—		(3,148)		(3,148)		Dividends on preferred stock	—	—		—	—		—	—		—		(3,148)		(3,148)
Dividends on common stock (dividends declared per share of $0.24)	Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,697)		(18,697)		Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,970)		(18,970)
March 31, 2022		125	$	—	8,050,000	$	8	77,185,845	$	77	$	1,713,152	$	(245,329)	$	1,467,908
March 31, 2023																	March 31, 2023	125	$	—	8,050,000	$	8	77,414,006	$	77	$	1,718,742	$	(409,770)	$	1,309,057
Issuance of common stock	Issuance of common stock	—	—		—	—		217,536	—		—		—		—		Issuance of common stock	—	—		—	—		316,572	—		—		—		—
Amortization of stock compensation expense	Amortization of stock compensation expense	—	—		—	—		—	—		1,328		—		1,328		Amortization of stock compensation expense	—	—		—	—		—	—		1,813		—		1,813
Net loss	Net loss	—	—		—	—		—	—		—		(5,434)		(5,434)		Net loss	—	—		—	—		—	—		—		(69,173)		(69,173)
Dividends on preferred stock	Dividends on preferred stock	—	—		—	—		—	—		—		(3,148)		(3,148)		Dividends on preferred stock	—	—		—	—		—	—		—		(3,148)		(3,148)
Dividends on common stock (dividends declared per share of $0.24)	Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,726)		(18,726)		Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,969)		(18,969)
June 30, 2022		125	$	—	8,050,000	$	8	77,403,381	$	77	$	1,714,480	$	(272,637)	$	1,441,928
Issuance of common stock		—	—		—	—		3,239	—		—		—		—
Amortization of stock compensation expense		—	—		—	—		—	—		932		—		932
Net loss		—	—		—	—		—	—		—		(114,607)		(114,607)
Dividends on preferred stock		—	—		—	—		—	—		—		(3,148)		(3,148)
Dividends on common stock (dividends declared per share of $0.24)		—	—		—	—		—	—		—		(18,711)		(18,711)
September 30, 2022		125	$	—	8,050,000	$	8	77,406,620	$	77	$	1,715,412	$	(409,103)	$	1,306,394
June 30, 2023																	June 30, 2023	125	$	—	8,050,000	$	8	77,730,578	$	77	$	1,720,555	$	(501,060)	$	1,219,580

~~TPG RE Finance Trust, Inc.~~

~~Consolidated Statements of~~

~~Changes in Equity (Unaudited)~~

~~(dollars in thousands, except share and per share data)~~


		Permanent equity															Temporary equity			Permanent equity
		Series A Preferred Stock			Series C Preferred Stock			Common Stock												Series A Preferred Stock			Series C Preferred Stock			Common Stock
		Shares	Par value		Shares	Par value		Shares	Par value		Additional paid-in-capital		Accumulated deficit		Total stockholders' equity		Series B Preferred Stock			Shares	Par value		Shares	Par value		Shares	Par value		Additional paid-in-capital		Accumulated deficit		Total stockholders' equity
January 1, 2021		125	$	—	—	$	—	76,787,006	$	77	$	1,559,681	$	(292,858)	$	1,266,900	$	199,551
January 1, 2022																			January 1, 2022	125	$	—	8,050,000	$	8	77,183,892	$	77	$	1,711,886	$	(247,265)	$	1,464,706
Issuance of common stock	Issuance of common stock	—	—		—	—		110,096	—		—		—		—		—		Issuance of common stock	—	—		—	—		1,953	—		—		—		—
Amortization of stock compensation expense	Amortization of stock compensation expense	—	—		—	—		—	—		1,456		—		1,456		—		Amortization of stock compensation expense	—	—		—	—		—	—		1,266		—		1,266
Net income	Net income	—	—		—	—		—	—		—		31,955		31,955		—		Net income	—	—		—	—		—	—		—		23,781		23,781
Dividends on preferred stock	Dividends on preferred stock	—	—		—	—		—	—		—		(6,124)		(6,124)		—		Dividends on preferred stock	—	—		—	—		—	—		—		(3,148)		(3,148)
Series B Preferred Stock accretion, including allocated Warrant fair value and transaction costs		—	—		—	—		—	—		(1,452)		—		(1,452)		1,452
Dividends on common stock (dividends declared per share of $0.20)		—	—		—	—		—	—		—		(15,507)		(15,507)		—
March 31, 2021		125	$	—	—	$	—	76,897,102	$	77	$	1,559,685	$	(282,534)	$	1,277,228	$	201,003
Dividends on common stock (dividends declared per share of $0.24)																			Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,697)		(18,697)
March 31, 2022																			March 31, 2022	125	$	—	8,050,000	$	8	77,185,845	$	77	$	1,713,152	$	(245,329)	$	1,467,908
Issuance of common stock	Issuance of common stock	—	—		—	—		192,023	—		—		—		—		—		Issuance of common stock	—	—		—	—		217,536	—		—		—		—
Issuance of Series C Preferred Stock		—	—		8,050,000	8		—	—		201,242		—		201,250		—
Equity Issuance, Shelf Registration, and Equity Distribution Agreement transaction costs		—	—		—	—		—	—		(6,866)		—		(6,866)		—
Amortization of stock compensation expense		—	—		—	—		—	—		1,393		—		1,393		—
Net income		—	—		—	—		—	—		—		32,391		32,391		—
Dividends on preferred stock		—	—		—	—		—	—		—		(6,214)		(6,214)		—
Series B Preferred Stock redemption at par value		—	—		—	—		—	—		—		—		—		(225,000)
Series B Preferred Stock redemption make-whole payment		—	—		—	—		—	—		(22,485)		—		(22,485)		—
Series B Preferred Stock accretion and write-off of discount, including allocated Warrant fair value and transaction costs		—	—		—	—		—	—		(23,997)		—		(23,997)		23,997
Dividends on common stock (dividends declared per share of $0.20)		—	—		—	—		—	—		—		(15,509)		(15,509)		—
June 30, 2021		125	$	��	8,050,000	$	8	77,089,125	$	77	$	1,708,972	$	(271,866)	$	1,437,191	$	—
Issuance of common stock		—	—		—	—		1,783	—		—		—		—		—
Retirement of common stock		—	—		—	—		(42,942)	—		—		—		—		—
Amortization of stock compensation expense	Amortization of stock compensation expense	—	—		—	—		—	—		1,250		—		1,250		—		Amortization of stock compensation expense	—	—		—	—		—	—		1,328		—		1,328
Net income	Net income	—	—		—	—		—	—		—		29,325		29,325		—		Net income	—	—		—	—		—	—		—		(5,434)		(5,434)
Dividends on preferred stock	Dividends on preferred stock	—	—		—	—		—	—		—		(3,708)		(3,708)		—		Dividends on preferred stock	—	—		—	—		—	—		—		(3,148)		(3,148)
Dividends on common stock (dividends declared per share of $0.24)	Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,591)		(18,591)		—		Dividends on common stock (dividends declared per share of $0.24)	—	—		—	—		—	—		—		(18,726)		(18,726)
September 30, 2021		125	$	—	8,050,000	$	8	77,047,966	$	77	$	1,710,222	$	(264,840)	$	1,445,467	$	—
June 30, 2022																			June 30, 2022	125	$	—	8,050,000	$	8	77,403,381	$	77	$	1,714,480	$	(272,637)	$	1,441,928

See accompanying notes to the Consolidated Financial Statements

Table of Contents

TPG RE Finance Trust, Inc.

Consolidated Statements of Cash Flows (Unaudited)

(dollars in thousands)


		Nine Months Ended September 30,					Six Months Ended June 30,
		2022		2021			2023		2022
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net (loss) income		$	(96,260)	$	93,672
Adjustment to reconcile net (loss) income to net cash flows from operating activities:
Net income						Net income	$	(61,798)	$	18,347
Adjustment to reconcile net income to net cash flows from operating activities:						Adjustment to reconcile net income to net cash flows from operating activities:
Amortization and accretion of premiums, discounts and loan origination fees, net	Amortization and accretion of premiums, discounts and loan origination fees, net	(5,266)		(5,448)		Amortization and accretion of premiums, discounts and loan origination fees, net	(7,705)		(3,627)
Amortization of deferred financing costs	Amortization of deferred financing costs	10,637		11,258		Amortization of deferred financing costs	7,437		7,400
Depreciation and amortization						Depreciation and amortization	964		—
Amortization of above and below-market leases						Amortization of above and below-market leases	(131)		—
Decrease of accrued capitalized interest	Decrease of accrued capitalized interest	613		1,209		Decrease of accrued capitalized interest	542		613
Gain on sale of real estate owned, net		(13,291)		—
(Gain) loss on sale of real estate owned, net						(Gain) loss on sale of real estate owned, net	—		(13,291)
Stock compensation expense	Stock compensation expense	3,526		4,099		Stock compensation expense	3,617		2,594
Increase (decrease) of allowance for credit losses, net (see Note 3)		183,840		(5,751)

Increase of allowance for credit losses, net (see Note 3)						Increase of allowance for credit losses, net (see Note 3)	96,853		47,174

Cash flows due to changes in operating assets and liabilities:	Cash flows due to changes in operating assets and liabilities:					Cash flows due to changes in operating assets and liabilities:
Accounts receivable	Accounts receivable	(312)		768		Accounts receivable	654		50
Accrued interest receivable		(9,091)		(1,021)
Accrued interest and fees receivable						Accrued interest and fees receivable	8,061		(2,260)
Accrued expenses and other liabilities	Accrued expenses and other liabilities	1,435		(4,095)		Accrued expenses and other liabilities	(4,704)		757
Accrued interest payable	Accrued interest payable	4,964		33		Accrued interest payable	(612)		1,577
Payable to affiliates	Payable to affiliates	297		(98)		Payable to affiliates	(35)		5,430
Deferred revenue	Deferred revenue	287		(484)		Deferred revenue	88		(302)
Other assets	Other assets	1,161		2,881		Other assets	(12,445)		611
Net cash provided by operating activities	Net cash provided by operating activities	82,540		97,023		Net cash provided by operating activities	30,786		65,073
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:
Origination and acquisition of loans held for investment	Origination and acquisition of loans held for investment	(1,461,931)		(1,062,872)		Origination and acquisition of loans held for investment	(109,922)		(535,053)
Advances on loans held for investment	Advances on loans held for investment	(105,905)		(110,196)		Advances on loans held for investment	(84,544)		(58,558)
Principal repayments of loans held for investment	Principal repayments of loans held for investment	877,082		782,144		Principal repayments of loans held for investment	688,537		414,118

Sale of real estate owned	Sale of real estate owned	73,913		—		Sale of real estate owned	—		73,913
Sales of loans held for investment	Sales of loans held for investment	—		58,374		Sales of loans held for investment	47,144		—
Net cash (used in) investing activities		(616,841)		(332,550)

Net cash provided by (used in) investing activities						Net cash provided by (used in) investing activities	541,215		(105,580)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Payments on collateralized loan obligations	Payments on collateralized loan obligations	(995,494)		(109,751)		Payments on collateralized loan obligations	(318,231)		(811,100)
Proceeds from collateralized loan obligations	Proceeds from collateralized loan obligations	907,031		1,037,500		Proceeds from collateralized loan obligations	—		907,031
Payments on secured financing agreements	Payments on secured financing agreements	(1,025,464)		(1,122,858)		Payments on secured financing agreements	(522,420)		(871,970)
Proceeds from secured financing agreements	Proceeds from secured financing agreements	1,147,466		519,915		Proceeds from secured financing agreements	408,941		847,479
Payments on asset-specific financing arrangements						Payments on asset-specific financing arrangements	(80,292)		—
Proceeds from asset-specific financing arrangements	Proceeds from asset-specific financing arrangements	564,232		—		Proceeds from asset-specific financing arrangements	7,480		124,202

Proceeds from mortgage loan payable						Proceeds from mortgage loan payable	31,200		—

Payment of deferred financing costs	Payment of deferred financing costs	(16,908)		(9,417)		Payment of deferred financing costs	(1,071)		(10,242)
Proceeds from issuance of Series C Cumulative Redeemable Preferred Stock		—		201,250
Series B Preferred Stock redemption make-whole payment		—		(22,485)
Series B Preferred Stock redemption at par value		—		(225,000)

Dividends paid on common stock	Dividends paid on common stock	(61,579)		(60,499)		Dividends paid on common stock	(37,940)		(42,853)

Dividends paid on preferred stock	Dividends paid on preferred stock	(9,444)		(16,043)		Dividends paid on preferred stock	(6,296)		(6,296)
Payment of Equity Issuance and Equity Distribution Agreement transaction costs		—		(6,824)
Net cash provided by financing activities		509,840		185,788

Net cash (used in) provided by financing activities						Net cash (used in) provided by financing activities	(518,629)		136,251
Net change in cash, cash equivalents, and restricted cash	Net change in cash, cash equivalents, and restricted cash	(24,461)		(49,739)		Net change in cash, cash equivalents, and restricted cash	53,372		95,744
Cash, cash equivalents and restricted cash at beginning of period	Cash, cash equivalents and restricted cash at beginning of period	261,039		319,669		Cash, cash equivalents and restricted cash at beginning of period	254,315		261,039
Cash, cash equivalents and restricted cash at end of period	Cash, cash equivalents and restricted cash at end of period	$	236,578	$	269,930	Cash, cash equivalents and restricted cash at end of period	$	307,687	$	356,783

Supplemental disclosure of cash flow information:	Supplemental disclosure of cash flow information:					Supplemental disclosure of cash flow information:
Interest paid	Interest paid	$	80,071	$	52,033	Interest paid	$	136,215	$	41,604
Taxes paid	Taxes paid	$	784	$	1,169	Taxes paid	$	217	$	125
Supplemental disclosure of non-cash investing and financing activities:	Supplemental disclosure of non-cash investing and financing activities:					Supplemental disclosure of non-cash investing and financing activities:
Collateralized loan obligation proceeds held at trustee	Collateralized loan obligation proceeds held at trustee	$	286,417	$	—	Collateralized loan obligation proceeds held at trustee	$	103,109	$	130,704
Dividends declared, not paid	Dividends declared, not paid	$	18,711	$	18,593	Dividends declared, not paid	$	18,969	$	18,726
Transfer from Loans Held for Investment to Loans Held for Sale		$	—	$	86,636

Principal repayments of loans held for investment held by servicer/trustee, net	Principal repayments of loans held for investment held by servicer/trustee, net	$	11,988	$	15,332	Principal repayments of loans held for investment held by servicer/trustee, net	$	79,041	$	259,595
Accrued Equity Issuance and Transaction Costs		$	—	$	42

Conversion to real estate owned of loans held for investment						Conversion to real estate owned of loans held for investment	$	46,000	$	—

Accrued deferred financing costs	Accrued deferred financing costs	$	393	$	593	Accrued deferred financing costs	$	490	$	388

See accompanying notes to the Consolidated Financial Statements

Table of Contents

TPG RE Finance Trust, Inc.

Notes to the Consolidated Financial Statements

(Unaudited)

(1) Business and Organization

TPG RE Finance Trust, Inc. (together with its consolidated subsidiaries, “we,” “us,” “our” or the “Company”) is organized as a holding company and conducts its operations primarily through TPG RE Finance Trust Holdco, LLC (“Holdco”), a Delaware limited liability company that is wholly owned by the Company, and Holdco’s direct and indirect subsidiaries. The Company conducts its operations as a real estate investment trust (“REIT”) for U.S. federal income tax purposes. The Company is generally not subject to U.S. federal income taxes on its REIT taxable income to the extent that it annually distributes all of its REIT taxable income to stockholders and maintains its qualification as a REIT. The Company also operates its business in a manner that permits it to maintain an exclusion from registration under the Investment Company Act of 1940, as amended.

The Company’s principal business activity is to directly originate and acquire a diversified portfolio of commercial real estate related credit investments, consisting primarily of first mortgage loans and senior participation interests in first mortgage loans secured by institutional-quality properties in primary and select secondary markets in the United States. The Company has in the past invested in commercial real estate debt securities (“CRE debt securities”), primarily investment-grade commercial real estate collateralized loan obligation securities (“CRE CLOs”).

(2) Summary of Significant Accounting Policies

Basis of Presentation

The interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The interim consolidated financial statements include the ~~Company’s~~Company's accounts, consolidated variable interest entities for which the Company is the primary beneficiary, and its wholly-owned subsidiaries. All intercompany transactions and balances have been eliminated. The Company believes it has made all necessary adjustments, consisting of only normal recurring items, so that the consolidated financial statements are presented fairly and that estimates made in preparing the consolidated financial statements are reasonable and prudent. The operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These interim consolidated financial statements should be read in conjunction with the Company’s Form 10-K filed with the SEC on February ~~23, 2022.~~21, 2023.

Use of Estimates

The preparation of the consolidated financial statements in conformity with GAAP requires estimates of assets, liabilities, revenues, expenses and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual results could differ from management’s estimates, and such differences could be material. Significant estimates made in the consolidated financial statements include, but are not limited to, the adequacy of our allowance for credit losses and the valuation inputs related thereto and the valuation of financial instruments. Actual amounts and values as of the balance sheet dates may be materially different from the amounts and values reported due to the inherent uncertainty in the estimation process and the limited availability of observable pricing inputs due to the nature of transitional mortgage loans. Also, future amounts and values could differ materially from those estimates due to changes in values and circumstances after the balance sheet date and the limited availability of observable prices.

Principles of Consolidation

Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 810—Consolidation (“ASC 810”) provides guidance on the identification of a variable interest entity (“VIE”), for which control is achieved through means other than voting rights, and the determination of which business enterprise, if any, should consolidate the VIE. An entity is considered a VIE if any of the following applies: (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest; (2) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support; or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The Company consolidates VIEs in which the Company is considered to be the primary beneficiary. The primary beneficiary is defined as the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the VIE’s performance; and (2) the obligation to absorb losses and right to receive the returns from the VIE that would be significant to the VIE.

At each reporting date, the Company reconsiders its primary beneficiary conclusions for all its VIEs to determine if its obligation to absorb losses of, or its rights to receive benefits from, the VIE could potentially be more than insignificant, and will consolidate or not consolidate in accordance with GAAP. See Note 5 for details.

Table of Contents

Revenue Recognition

Interest income on loans is accrued using the interest method based on the contractual terms of the loan, adjusted for expected or realized credit losses, if any. The objective of the interest method is to arrive at periodic interest income, including recognition of fees and costs, at a constant effective yield. Premiums, discounts, and origination fees are amortized or accreted into interest income over the lives of the loans using the interest method, or on a straight-line basis when it approximates the interest method. Extension and modification fees are accreted into interest income on a straight-line basis, when it approximates the interest method, over the related extension or modification period. Exit fees are accreted into interest income on a straight-line basis, when it approximates the interest method, over the lives of the loans to which they relate unless they can be waived by the Company or a co-lender in connection with a loan refinancing, or if timely collection of principal and interest is doubtful. Prepayment penalties from borrowers are recognized as interest income when received. Certain of the Company’s loan investments have in the past, and may in the future, provide for additional interest based on the borrower’s operating cash flow or appreciation in the value of the underlying collateral. Such amounts are considered contingent interest and are reflected as interest income only upon certainty of collection. Certain of the Company’s loan investments have in the past, and may in the future, provide for the accrual of interest (in part, or in whole) instead of its current payment in cash, with the accrued interest (“PIK interest”) added to the unpaid principal balance of the loan. Such PIK interest is recognized currently as interest income unless the Company concludes eventual collection is unlikely, in which case the PIK interest is written off.

All interest accrued but not received for loans placed on non-accrual status is subtracted from interest income at the time the loan is placed on non-accrual status. Based on the Company’s judgment as to the collectability of principal, a loan on non-accrual status is either accounted for on a cash basis, where interest income is recognized only upon receipt of cash for interest payments, or on a cost-recovery basis, where all cash receipts reduce the loan’s carrying value, and interest income is only recorded when such carrying value has been fully recovered.

Loans Held for Investment

Loans that the Company has the intent and ability to hold for the foreseeable future, or until maturity or repayment, are reported at their outstanding principal balances net of cumulative write-offs, interest applied to principal (for loans accounted for using the ~~cost recovery~~cost-recovery method), unamortized premiums, discounts, loan origination fees and costs. Loan origination fees and direct loan origination costs are deferred and recognized in interest income over the estimated life of the loans using the interest method, or on a straight-line basis when it approximates the interest method, adjusted for actual prepayments. Accrued but not yet collected interest is separately reported as accrued interest and fees receivable on the Company’s consolidated balance sheets.

Non-Accrual Loans

Loans are placed on non-accrual status when the full and timely collection of principal ~~and~~or interest is doubtful, generally when: management determines that the borrower is incapable of, or has ceased efforts toward, curing the cause of a default; the loan becomes 90 days or more past due for principal ~~and~~or interest; or the loan experiences a maturity default. The Company considers an account past due when an obligor fails to pay substantially all (defined as 90%) of the scheduled contractual payments by the due date. In each case, the period of delinquency is based on the number of days payments are contractually past due. A loan may be returned to accrual status if all delinquent principal and interest payments are brought current, and collectability of the remaining principal and interest payments in accordance with the loan agreement is reasonably assured. Loans that in the judgment of the Company’s external manager, TPG RE Finance Trust Management, L.P., a Delaware limited partnership (the “Manager”), are adequately secured and in the process of collection are maintained on accrual status, even if they are 90 days or more past due.

Loans Held for Sale

The Company may change its intent, or its assessment of its ability, to hold for the foreseeable future loans held for investment based on changes in the real estate market, capital markets, or when a shift occurs in ~~its~~the Company's approach to loan portfolio ~~construction occurs.~~construction. Once a determination is made to sell a loan, or the Company determines it no longer has the intent and ability to hold a loan held for investment for the foreseeable future, the loan is transferred to loans held for sale. In accordance with GAAP, loans classified as held for sale are recorded at the lower of cost or fair value, net of estimated selling costs, and the loan is excluded from the determination of the current expected credit loss ("CECL") reserve.

Table of Contents

Credit Losses

Allowance for Credit Losses for Loans Held for Investment

The Company accounts for its allowance for credit losses on loans held for investment using the Current Expected Credit Loss model of ASC Topic 326, Financial Instruments-Credit Losses (“ASC 326”). Periodic changes to the CECL reserve are recognized through net income on the Company’s consolidated statements of income and comprehensive income. The allowance for credit losses measured under the CECL accounting framework represents an estimate of current expected losses for the Company’s existing portfolio of loans held for investment, and is presented as a valuation reserve on the Company’s consolidated balance sheets. Expected credit losses related to non-cancelable unfunded loan commitments are accounted for as separate liabilities included in accrued expenses and other liabilities on the consolidated balance sheets. The allowance for credit losses for loans held for investment, as reported in the Company’s consolidated balance sheets, is adjusted by a credit loss (expense) benefit, ~~(expense),~~ which is reported in earnings in the consolidated statements of income and comprehensive income and reduced by the write-off of loan amounts, net of recoveries and additions related to purchased credit-deteriorated (“PCD”) assets, if relevant. ~~The allowance for credit losses includes a modeled component and an individually-assessed component.~~ The Company has elected to not measure an allowance for credit losses on accrued interest receivables related to all of its loans held for investment because it writes off uncollectible accrued interest receivable in a timely manner pursuant to its non-accrual policy, described above.

The Company considers key credit quality indicators in underwriting loans and estimating credit losses, including but not limited to: the capitalization of borrowers and sponsors; the expertise of the borrowers and sponsors in a particular real estate sector and geographic market; collateral type; geographic region; use and occupancy of the property; property market value; loan-to-value (“LTV”) ratio; loan amount and lien position; debt service coverage ratio; the Company’s risk rating for the same and similar loans; and prior experience with the borrower and sponsor. This information is used to assess the financial and operating capability, experience and profitability of the sponsor/borrower. Ultimate repayment of the Company’s loans is sensitive to interest rate changes, general economic conditions, liquidity, LTV ratio, existence of a liquid investment sales market for commercial properties, and availability of replacement short-term or long-term financing. The loans in the Company’s commercial mortgage loan portfolio are secured by collateral of the following property types: office; life science; multifamily; hotel; industrial; mixed-use; land for industrial and office use; and self storage.

The Company’s loans are typically collateralized by real estate, or in the case of mezzanine loans, by a partnership interest or similar equity interest in anthe entity that owns the real ~~estate.~~estate securing the Company's first mortgage loan. The Company regularly evaluates on a loan-by-loan basis, typically no less frequently than quarterly, the extent and impact of any credit deterioration associated with the performance and/or value of the underlying collateral property, and the financial and operating capability of the borrower/sponsor. The Company also evaluates the financial strength of loan guarantors, if any, and the borrower’s competency in managing and operating the property or properties. In addition, the Company considers the overall economic environment, real estate sector, and geographic sub-market in which the borrower operates. Such analyses are completed and reviewed by asset management personnel and evaluated by senior management, who utilize various data sources, including, to the extent available (i) periodic financial data such as property occupancy, tenant profile, rental rates, operating expenses, the borrower’s exit plan, and capitalization and discount rates, (ii) site inspections, (iii) sales and financing comparables, (iv) current credit spreads for refinancing and (v) other market data.

~~Table of Contents~~

Quarterly, the Company evaluates the risk of all loans and assigns a risk rating based on a variety of factors, grouped as follows: (i) loan and credit structure, including the as-is LTV structural features; (ii) quality and stability of real estate value and operating cash flow, including debt yield, property type, dynamics of the geography, local market, physical condition, stability of cash flow, leasing velocity and quality and diversity of tenancy; (iii) performance against underwritten business plan; (iv) the frequency and materiality of loan modifications or waivers occasioned by unfavorable variances between the underwritten business plan and actual performance; (v) changes in the capital markets that may impact the repayment of the loan via a refinancing, or sale of the ~~loan;~~loan collateral; and (vi) quality, experience and financial condition of sponsor, borrower and guarantor(s). Based on a 5-point scale, the Company’s loans are rated “1” through “5,” from least risk to greatest risk, ~~respectively, which ratings are defined as follows:~~respectively:

1 -~~Outperform—Exceeds performance metrics (for example, technical milestones, occupancy, rents, net operating income) included in original or current credit underwriting and business plan;~~Very Low Risk

2 -~~Meets or Exceeds Expectations—Collateral performance meets or exceeds substantially all performance metrics included in original or current underwriting / business plan;~~Low Risk

3 -~~Satisfactory—Collateral performance meets or is on track to meet underwriting; business plan is met or can reasonably be achieved;~~Medium Risk

4 -~~Underperformance—Collateral performance falls short~~High Risk/Potential for Loss—A loan that has a high risk of ~~original underwriting, material differences exist from business plan, or both; technical milestones have been missed; defaults may exist, or may soon occur absent material improvement;~~realizing a principal loss; and

5 -Default/~~Possibility~~Loss Likely—A loan that has a very high risk of ~~Loss—Collateral performance is significantly worse than underwriting; major variance from business plan; loan covenants~~realizing a principal loss or ~~technical milestones have been breached; the loan is in default or substantially in default; timely exit from loan via sale or refinancing is questionable; significant risk of~~has otherwise incurred a principal loss.

The Company generally assigns a risk rating of “3” to all loan investments upon origination or acquisition, except when specific circumstances warrant an exception. During the three months ended March 31, 2023, the Company simplified its risk rating definitions. The Company re-evaluated its risk ratings based on the simplified definitions and concluded that there was no impact to prior period risk ratings.

Table of Contents

The Company’s CECL reserve also reflects ~~its~~ estimates of the current and future economic conditions that impact the performance of the commercial real estate assets securing the Company’s loans. These estimates include unemployment rates, inflation rates, interest rates, price indices for commercial property, current and expected future availability of liquidity in the commercial property debt and equity capital markets, and other macroeconomic factors that may influence the likelihood and magnitude of potential credit losses for the Company’s loans during their anticipated term. The Company licenses certain macroeconomic financial forecasts to inform its view of the potential future impact that broader economic conditions may have on its loan portfolio’s performance. Selection of the economic forecast or forecasts used, in conjunction with loan level inputs, to determine the CECL reserve requires significant judgment about future events that, while based on the information available to the Company as of the balance sheet date, are ultimately unknowable with certainty. The actual economic conditions impacting the Company’s portfolio could vary significantly from the estimates the Company made for the periods presented.

The key inputs to the Company's estimation of its allowance for credit losses as of ~~September~~June 30, ~~2022~~2023 were impacted by dislocations in the capital markets, declining property values, increased interest rates, ~~accelerating~~continuing inflationary trends, a heightened risk of recession, recent distress in the banking sector, and geopolitical conflicts. Inherent uncertainty in the estimation process and the limited availability of observable pricing inputs due to the nature of transitional mortgage loans also constrain the Company's ability to estimate key inputs utilized to calculate its allowance for credit losses. Key inputs to the estimate include, but are not limited to: LTV; debt service coverage ratio; current and future operating cash flow and performance of collateral properties; the financial strength and liquidity of borrowers and sponsors; capitalization rates and discount rates used to value commercial real estate properties; and market liquidity based on market indices or observable transactions involving the sale or financing of commercial properties. Estimates made by the Company are subject to change. Actual results could differ from management’s estimates, and such differences could be material.

~~Table of Contents~~

Credit Loss Measurement

The amount of allowance for credit losses is influenced by the size of the Company’s loan portfolio, loan quality and duration, collateral operating performance, risk rating, delinquency status, historic loss experience and other characteristics influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The Company employs two methods to estimate credit losses in its loan portfolio: (1) a ~~loss-given-default (“LGD”)~~ model-based ~~approach utilized for substantially all of its loans;~~approach; and (2) an individually-assessed approach for loans for which the Company concludes it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan, or are individually-assessed because the loan is considered to be "collateral-dependent" assince the repayment of the loan is expected to be provided substantially through the operation or sale of the underlying collateral, and the borrower is experiencing financial ~~difficulty.~~difficulty or foreclosure is probable.

Once the expected credit loss amount is determined, an allowance for credit losses is established. A loan will be written off through credit loss (expense) benefit, net in the consolidated statements of income and comprehensive income when it is deemed non-recoverable upon a realization event. This is generally at the time the loan is settled, transferred or exchanged. Non-recoverability may also be concluded by the Company if, in its determination, it is nearly certain that all amounts due will not be collected. This loss is equal to the difference between the cash received, or expected to be received, and the carrying value of the asset. Factors considered by the Company in determining whether the expected credit loss is not recoverable include whether the Company determines that the loan is uncollectible, which means repayment is deemed to be delayed beyond a reasonable time, a loss becomes evident due to a borrower’s lack of assets and liquidity, or a borrower’s sponsor is unwilling or unable to support the loan.

Allowance for Credit Losses for Loans Held for Investment – Model-Based Approach

The Company has implemented a model-based approach used to measure the expected lifetime allowance for credit losses ~~relates~~related to loans which are not individually-assessed. The model-based approach considers the underlying loan level cash flows and relevant historical market loan loss data. The Company licenses from Trepp, LLC historical loss information, incorporating loan performance data for over 120,000 commercial real estate loans dating back to 1998, inand an analytical model to compute statistical credit loss factors (i.e., probability-of-default, loss severity, and loss-given-default). These credit loss factors are utilized by the Company together with loan specific inputs such as property-level operating performance information, delinquency status, indicators of credit quality, and other credit trends and risk characteristics. Additionally, the Company considers relevant loan and borrower specific qualitative factors, incorporates its expectations about the impact of current macroeconomic and local market conditions and reasonable and supportable operating forecasts on expected future credit losses in deriving its estimate. For the period beyond which the Company is able to make reasonable and supportable forecasts, the Company reverts to unadjusted historical loan loss information.

~~In certain instances,~~The Company may use other acceptable alternative approaches depending on, among other factors, the ~~Company~~ ~~uses a probability-weighted outcome approach that considers the likelihood~~type of ~~default~~loan, underlying collateral and ~~expected~~availability of relevant historical market loan loss ~~given a borrower default to estimate future recovery amounts. The probability-weighted outcome approach is used when multiple credit resolution paths may exist, some~~data.

Table of ~~which may involve disparate outcomes.~~Contents

Allowance for Credit Losses for Loans Held for Investment – Individually-Assessed Approach

In instances where the Company concludes a loan repayment is entirely dependent on the operation or sale of the underlying collateral and the borrower is experiencing financial difficulty or ~~when it~~foreclosure is ~~deemed~~ probable, ~~that the Company will not be able to collect all amounts due according to the contractual terms of the loan,~~ the Company individually assesses the allowance for credit loss for the underlying loan. The amount of expected credit loss is determined using broadly accepted and standard real estate valuation techniques (most commonly, a discounted cash flow model and real estate sales comparables), and considers substantially the same credit factors as utilized in the model-based method. In instances where the Company determines foreclosure of the underlying collateral is probable, the expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the underlying collateral as of the measurement date. The fair value of the underlying collateral is adjusted for the estimated ~~cost~~costs to sell if repayment or satisfaction of a loan is dependent on the sale (rather than the operation) of the underlying collateral in instances where foreclosure is not probable.

Determining the appropriateness of the allowance is complex and requires judgment by management about the effect of matters that are inherently uncertain. Evaluations of the loan portfolio in future periods, given the prevailing forecasts and credit loss factors, may result in significant changes to the Company's allowance for credit losses and credit loss expense.

~~Table of Contents~~

Unfunded Loan Commitments

The Company’s first mortgage loans often contain provisions for future funding of a pre-determined portion of capital and other costs incurred by the borrower in executing its business plan. These deferred fundings are conditioned upon the borrower’s execution of its business plan with respect to the underlying collateral property securing the loan. These deferred fundings are typically for base building work, tenant improvement costs and leasing commissions, interest reserves, and occasionally to fund forecasted operating deficits during lease-up. These deferred funding commitments may be for specific periods, often require satisfaction by the borrower of conditions precedent, and may contain termination clauses at the option of the borrower or, more rarely, at the Company’s option. The total amount of unfunded commitments does not necessarily represent actual amounts that may be funded in cash in the future, since commitments may expire without being drawn, may be cancelled if certain conditions are not satisfied by the borrower, or borrowers may elect not to borrow some or all of the unused commitment. The Company does not recognize these unfunded loan commitments in its consolidated financial statements.

The Company applies its expected credit loss estimates to all future funding commitments that cannot be contractually terminated at the Company’s option. The Company maintains a separate allowance for expected credit losses from unfunded loan commitments, which is included in accrued expenses and other liabilities on the consolidated balance sheets. The Company estimates the amount of expected losses by calculating a commitment usage factor over the contractual period for exposures that are not unconditionally cancellable by the Company and applies the loss factors used in the allowance for credit loss methodology described above to the results of the usage calculation to estimate the liability for credit losses related to unfunded commitments for each loan.

Real Estate Owned

Real estate acquired through a foreclosure or by deed-in-lieu of foreclosure is classified as real estate owned (“REO”) and held for investment on the Company’s consolidated balance sheet until a pending sales transaction meets the criteria of ASC 360-10-45-9 after which the real estate is considered to be held for sale, or is sold. The Company's ~~cost~~ basis in REO is equal to the ~~estimated~~ fair value of the ~~collateral at the date of acquisition, less estimated selling costs.~~collateral's net assets. The estimated fair value of REO is determined using generally accepted valuation techniques, including a discounted cash flow model and inputs that include the highest and best use for each asset, estimated future values based on extensive discussions with local brokers, investors and other market participants, the estimated holding period for the asset, and discount rates that reflect estimated investor return requirements for the risks associated with the expected use of each asset. If the estimated fair value of REO is lower than the carrying value of the related loan upon acquisition, the difference, along with any previously recorded specific CECL reserve, is recorded through ~~Credit Loss (Benefit) Expense~~credit loss (expense) benefit in the consolidated statements of income and comprehensive income. Upon acquisition, the Company allocates the fair value of REO to land and land improvements, building and building improvements, intangible assets and intangible liabilities, as applicable.

As of June 30, 2023, REO assets, except for land, are depreciated using the straight-line method over estimated useful lives as follows:


Description						Depreciable Life
Building						22 years
Building improvements						6 years
Lease intangibles						Over lease term

Renovations and/or replacements that improve or extend the life of the REO are capitalized and depreciated over their estimated useful lives. The cost of ordinary repairs and maintenance are expensed as incurred.

REO is initially measured at fair value and is thereafter subject to an ongoing impairment analysis. Subsequent to a REO acquisition, events or circumstances may occur that result in a material and sustained decrease in the cash flows generated from the ~~asset.~~property. REO is evaluated for recoverability ~~on a fair value basis,~~ when impairment indicators are identified. Any impairment loss ~~revenue~~ and ~~expenses from operations of the properties, and resulting~~ gains or losses on sale are included

Table of Contents

in the consolidated statements of income and comprehensive income. Revenue and expenses from REO operations are included in the consolidated statements of income and comprehensive ~~income.~~income within Revenue from real estate owned operations and Expenses from real estate owned operations, as applicable.

Investment Portfolio Financing Arrangements

The Company finances its portfolio of loans, or participation interests therein, and REO using secured financing agreements, including secured credit agreements, secured revolving credit facilities, asset-specific financing arrangements, mortgage loans payable, and collateralized loan obligations. The related borrowings are recorded as separate liabilities on the Company’s consolidated balance sheets. Interest income earned on the investments and interest expense incurred on the related borrowings are reported separately on the Company’s consolidated statements of income and comprehensive income.

In certain instances, the Company creates structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third party. For all such syndications the Company has completed through ~~September~~June 30, ~~2022,~~2023, the Company transferred, on a non-recourse basis, 100% of the senior mortgage loan that the Company originated to a third-party lender, and retained as a loan investment a separate mezzanine loan investment secured by a pledge of the equity in the mortgage borrower. With respect to the senior mortgage loans transferred, the Company retains: no control over the mortgage loan; no economic interest in the mortgage loan; and no recourse to the purchaser or the borrower. Consequently, based on these circumstances and because the Company does not have any continuing involvement with the transferred senior mortgage loan, these syndications are accounted for as sales under GAAP and are removed from the Company’s consolidated financial statements at the time of transfer. The Company’s consolidated balance sheets only include the separate mezzanine loan remaining after the transfer.

For more information regarding the Company’s investment portfolio financing arrangements, see Note 6.

~~Table of Contents~~

Fair Value Measurements

The Company follows ASC 820-10, Fair Value Measurements and Disclosures (“ASC 820-10”), for its holdings of financial instruments. ASC 820-10 defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosure of fair value measurements. ASC 820-10 determines fair value to be the price that would be received for a financial instrument in a current sale, which assumes an orderly transaction between market participants on the measurement date. The Company determines the estimated fair value of financial assets and liabilities using the three-tier fair value hierarchy established by GAAP, which prioritizes the inputs used in measuring fair value. GAAP establishes market-based or observable inputs as the preferred source of values followed by valuation models using management assumptions in the absence of market inputs. The financial instruments recorded at fair value on a recurring basis in the Company’s consolidated financial statements are cash, cash equivalents, and restricted cash. The three levels of inputs that may be used to measure fair value are as follows:

Level I—Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Level II—Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level III—Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

For certain financial instruments, the inputs used by management to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the determination of which category within the fair value hierarchy is appropriate for such financial instrument is based on the lowest level of input that is significant to the fair value measurement.

The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the financial instrument. The Company may use valuation techniques consistent with the market and income approaches to measure the fair value of its assets and liabilities. The market approach uses third-party valuations and information obtained from market transactions involving identical or similar assets or liabilities. The income approach uses projections of the future economic benefits of an instrument to determine its fair value, such as in the discounted cash flow methodology. The inputs or methodology used for valuing financial instruments are not necessarily an indication of the risk associated with investing in these financial instruments. Transfers between levels of the fair value hierarchy are assumed to occur at the end of the reporting period.

The following methods and assumptions are used by our Manager to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:

•Cash and cash equivalents: the carrying amount of cash and cash equivalents approximates fair value.

•Loans held for investment, net: using a discounted cash flow methodology employing a discount rate for loans of comparable credit quality, structure, and LTV based upon appraisal information and current estimates of the value of

Table of Contents

collateral property performed by the Manager, and credit spreads for loans of comparable risk (as determined by the Manager based on the factors previously described) as corroborated by inquiry of other market participants.

•Loans held for sale: estimated fair market value based on sale comparables as corroborated by inquiry of other market participants or independent market data providers.

•Secured revolving credit facilities, asset-specific financings, and mortgage loan ~~payable (if any):~~payable: based on the rate at which a similar secured revolving credit facility, asset-specific financing, or mortgage loan payable ~~(if any)~~ would currently be priced, as corroborated by inquiry of other market participants.

•CRE Collateralized Loan Obligations, net: indications of value from dealers active in trading similar or substantially similar securities, observable quotes from market data services, reported prices and spreads for recent new issues, and Manager estimates of the credit spread at which similar bonds would be issued, or traded, in the new issue and secondary markets.

•Other assets and liabilities subject to fair value measurement, including receivables, payables and accrued liabilities have carrying values that approximate fair value due to their short-term nature.

As discussed above, market-based or observable inputs are generally the preferred source of values for purposes of measuring the fair value of the Company’s assets under GAAP. The commercial property investment sales and commercial mortgage loan markets have experienced uneven liquidity due to global macroeconomic conditions, including heightened inflation, slower growth or recession, changes to fiscal and monetary policy, increased interest rates, currency fluctuations, labor shortages and ~~challenges~~the recent distress in the ~~supply chain, coupled with the war in Ukraine and the lingering aftereffects of COVID-19,~~banking sector, which has made it more difficult to rely on market-based inputs in connection with the valuation of the Company’s assets under GAAP. Key valuation inputs include, but are not limited to, future operating cash flow and performance of collateral properties, the financial strength and liquidity of borrowers and sponsors, credit spreads for secured real estate borrowings, capitalization rates and discount rates used to value commercial real estate properties, and observable transactions involving the sale or financing of commercial properties.

~~Table of Contents~~

In the absence of plentiful market inputs, GAAP permits the use of management assumptions to measure fair value. Inherent uncertainty in the estimation process, and the limited availability of observable pricing inputs due to the nature of transitional mortgage loans, also constrain the Company's ability to estimate key inputs utilized to calculate its estimated fair value measurements.

Income Taxes

The Company qualifies and has elected to be taxed as a REIT for U.S. federal income tax purposes under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”), commencing with its initial taxable year ended December 31, 2014. To the extent that it annually distributes at least 90% of its REIT taxable income to stockholders and complies with various other requirements as a REIT, the Company generally will not be subject to U.S. federal income taxes on its distributed REIT taxable income. In 2017, the Internal Revenue Service issued a revenue procedure permitting “publicly offered” REITs to make elective stock dividends (i.e., dividends paid in a mixture of stock and cash), with at least 20% of the total distribution being paid in cash, to satisfy their REIT distribution requirements. Pursuant to this revenue procedure, the Company may elect to make future distributions of its taxable income in a mixture of stock and cash. If the Company fails to continue to qualify as a REIT in any taxable year and does not qualify for certain statutory relief provisions, the Company will be subject to U.S. federal and state income taxes at regular corporate rates beginning with the year in which it fails to qualify and may be precluded from being able to elect to be treated as a REIT for the Company’s four subsequent taxable years. Even though the Company currently qualifies for taxation as a REIT, the Company may be subject to certain U.S. federal, state, local and foreign taxes on the Company’s income and property and to U.S. federal income and excise taxes on the Company’s undistributed REIT taxable income.

In certain instances, the Company may generate excess inclusion income (“EII”) within the Sub-REIT structure it established for the purpose of issuing collateralized loan obligations (“CRE CLOs”). EII has in the past ~~been present~~occurred in certain of the Company’s CRE CLOs due to sharp declines in LIBOR or compounded SOFR since the issuance of a CRE CLO's liabilities, loans contributed to the CRE CLOs with interest rate floors materially higher than the current applicable benchmark rates, and liabilities whose benchmark rates are unfloored. EII, which is treated as unrelated business taxable income (“UBTI”), is an obligation of the Company and is allocated only to a taxable REIT subsidiary (“TRS”) and not to its common stockholders.

Deferred tax assets and liabilities are recognized for future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the periods in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the period in which the enactment date occurs. Under ASC Topic 740, Income Taxes (“ASC 740”), a valuation allowance is established when management believes it is more likely than not that a deferred tax asset will not be realized. Currently, the Company has no temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis.

The Company intends to continue to operate in a manner consistent with, and to continue to meet the requirements to be treated as, a REIT for tax purposes and to distribute all of its REIT taxable income.

Table of Contents

Earnings per Common Share

The Company calculates basic earnings per share using the two-class ~~method which defines unvested stock-based compensation awards that contain nonforfeitable rights to dividends as participating securities.~~method. The two-class method is an allocation formula that determines earnings per share for each share of common stock and participating securities according to dividends declared and participation rights in undistributed earnings. Under this method, all earnings (distributed and undistributed) are allocated to common shares and participating securities based on their respective rights to receive dividends. Basic earnings per common share is calculated by dividing earnings allocated to common shareholders by the weighted-average number of common shares outstanding during the period.

Diluted earnings per share is computed under the more dilutive of the treasury stock method or the two-class method. The computation of diluted earnings per share is based on the weighted average number of participating securities outstanding plus the incremental shares that would be outstanding assuming exercise of warrants to purchase common stock (the “Warrants”, see Note 12) issued in connection with the Company’s no-longer-outstanding Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”), which are exercisable on a net-share settlement basis. The number of incremental shares is calculated utilizing the treasury stock method.

The Company accounts for unvested stock-based compensation awards that contain non-forfeitable dividend rights or dividend equivalents (whether paid or unpaid) as participating securities, which are included in the computation of earnings per share pursuant to the two-class method. The Company excludes participating securities and Warrants from the calculation of diluted weighted average shares outstanding in periods of net losses since their effect would be anti-dilutive.

~~Table of Contents~~

Stock-based Compensation

Stock-based compensation consists of awards issued by the Company to certain employees of affiliates of the Manager and certain members of the Company’s Board of Directors. The stock-based compensation awards to certain employees of affiliates of the Manager generally vest in installments over a fixed period. Deferred stock units granted to the Company’s Board of Directors prior to December 2021 fully vested on the grant date and accrued, and will continue to accrue, common stock dividends that are paid-in kind through additional deferred stock units on a quarterly basis. Deferred stock units granted in December 2021 and in future periods will fully vest on the grant date and will continue to accrue and be paid cash common stock dividends on a quarterly basis. Stock-based compensation expense is recognized in net income on a straight-line basis over the applicable award’s vesting period. Forfeitures of stock-based compensation awards are recognized as they occur.

Deferred Financing Costs

Deferred financing costs are reflected net of the liabilities to which they relate, currently collateralized loan obligations, ~~and~~ secured financing agreements, which include secured credit agreements and a secured revolving credit facility, and asset-specific financing arrangements on the Company’s consolidated balance sheets. These costs are amortized in interest expense using the interest method, or on a straight-line basis when it approximates the interest method, as follows: (i) for secured financing agreements other than CRE CLOs, the initial term of the financing agreement, or in the case of costs directly associated with the loan, over the life of the financing agreement or the loan, whichever is shorter; and (ii) for CRE CLOs, over the estimated life of the liabilities issued based on the underlying loans’ initial maturity dates, considering the expected repayment behavior of the loans collateralizing the notes and the impact of any reinvestment periods, as of the closing date.

Cash and Cash Equivalents

Cash and cash equivalents include cash held in banks or invested in money market funds with original maturities of less than 90 days. The Company deposits its cash and cash equivalents with high credit quality institutions to minimize credit risk exposure. The Company maintains cash accounts at several financial institutions, which are insured up to a maximum of $250,000 per account as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021.~~2022. The balances in these accounts may exceed the insured limits.

Pursuant to financial covenants applicable to Holdco, which is the guarantor of the Company’s recourse indebtedness, the Company is required to maintain minimum cash equal to the greater of (i) $15 million or (ii) the product of 5% and the aggregate recourse indebtedness of the Company. As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the Company held as part of its total cash balances ~~$25.4~~$18.4 million and ~~$15.0~~$22.4 million to comply with this covenant, respectively.

Restricted Cash

Restricted cash primarily represents deposits paid by potential borrowers to cover certain costs incurred by the Company in connection with loan originations. These deposits may be returned to borrowers, after deducting eligible transaction costs paid by the Company for the benefit of the borrowers, upon the closing of a loan transaction, or if a loan transaction does not close and deposit proceeds remain. As of ~~September~~June 30, ~~2022,~~2023, $0.2 million of restricted cash was combined with cash and cash equivalents of ~~$236.1~~$307.4 million ~~has been combined with $0.5 million of restricted cash~~ in the consolidated statement of cash flows. As of December 31, ~~2021,~~2022, $0.3 million of restricted cash was combined with cash and cash equivalents of ~~$260.6~~$254.1 million ~~has been combined with $0.4 million of restricted cash~~ in the consolidated statement of cash flows.

Table of Contents

Collateralized Loan Obligation Proceeds Held at Trustee

Collateralized Loan Obligation Proceeds Held at Trustee represent cash held by the Company’s collateralized loan obligations pending reinvestment in eligible collateral. See Note 5 for additional details.

Accounts Receivable from Servicer/Trustee

Accounts receivable from Servicer/Trustee represents cash proceeds from loan activities that have not been remitted to the Company based on established servicing and borrowing procedures. Such amounts are generally held by the Servicer/Trustee for less than 30 days before being remitted to the Company.

~~Table of Contents~~

Stockholders’ Equity

Total Stockholders’ Equity may include preferred stock, common stock, and derivative instruments indexed to the Company's common stock such as warrants or other embedded options within financing arrangements that may be classified as temporary or permanent equity. Common shares generally represent a basic ownership interest in an entity and a residual corporate interest in liquidation, bearing the ultimate risk of loss and receiving the benefit of success. Common shares are usually perpetual in nature with voting rights and dividend rights. Preferred shares are usually characterized by the life of the instrument (i.e., perpetual or redeemable) and the ability of a holder to convert the equity instrument into cash, common shares, or a combination thereof. The terms of preferred shares can vary significantly, including but not limited to, an equity instrument’s dividend rate, term (e.g., existence of a stated redemption date), conversion features, voting rights, and liquidation preferences. Derivative instruments indexed to the Company's common stock such as warrants or other embedded options within financing arrangements are generally classified based on which party controls the contract settlement mechanism and the nature of the settlement terms that may require, or allow, the Company to make a cash payment, issue common shares, or a combination thereof to satisfy its obligation of the underlying contract.

Temporary Equity

Equity instruments that are redeemable for cash or other assets are classified as temporary equity if the instrument is redeemable, at the option of the holder, at a fixed or determinable price on a fixed or determinable date or upon the occurrence of an event that is not solely within the control of the issuer.

Redeemable equity instruments are initially carried at the relative fair value of the equity instrument at the issuance date, which is subsequently adjusted at each balance sheet date if the instrument is currently redeemable or probable of becoming redeemable. The Series B Preferred Stock issued in connection with the Investment Agreement described in Note 12 iswere classified as temporary equity in the accompanying financial statements. The Company elected the accreted redemption value method under which it accreted changes in the redemption value over the period from the date of issuance of the Series B Preferred Stock to the earliest costless redemption date (May 28, 2024, the fourth anniversary) using the effective interest method. Such adjustments are included in Accretion of Discount on Series B Cumulative Redeemable Preferred Stock on the Company’s consolidated statements of changes in equity and treated similarly to a dividend on preferred stock for GAAP purposes. On June 16, 2021, the Company redeemed all 9,000,000 outstanding shares of the Series B Preferred Stock and accelerated the accretion of the redemption value. As of September 30, 2022 and December 31, 2021, the Company had no shares of Series B Preferred Stock outstanding. The Series B Preferred Stock issuance, including details related to the Warrants, and redemption are described in Note 12.

Permanent Equity

The Company has preferred stock, common stock, and Warrants issued in connection with the Series B Preferred Stock transaction that are outstanding and classified as permanent equity. The Warrants are exercisable on a net-settlement basis and expire on May 28, 2025. None of the Warrants have been exercised as of ~~September~~June 30, ~~2022.~~2023. The Company’s common stock is perpetual with voting rights and dividend rights. On June 14, 2021, the Company issued 8,050,000 shares of Series C Cumulative Redeemable Preferred Stock (the “Series C Preferred Stock”) that is classified as permanent equity. The outstanding shares of Series C Preferred Stock have a 6.25% dividend rate and may be redeemed by the Company at its option on and after June 14, 2026. The Series C Preferred Stock issuance and Warrants related to the Series B Preferred Stock are described in Note 12.

1413

Table of Contents

Recently Issued Accounting Pronouncements

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting ("ASU 2020-04"). ASU 2020-04 provides optional expedients and exceptions to GAAP requirements for modifications to debt agreements, leases, derivatives, and other contracts, related to the market transition from LIBOR, and certain other floating rate benchmark indices, or collectively, IBORs, to alternative reference rates. ASU 2020-04 generally considers contract modifications related to reference rate reform to be an event that does not require contract remeasurement at the modification date nor a reassessment of a previous accounting determination. In January 2021, the FASB clarified the scope of that guidance with the issuance of ASU 2021-01, “Reference Rate Reform: Scope.” This ASU provides optional guidance for a limited period to ease the burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. This would apply to companies meeting certain criteria that have contracts, hedging relationships and other transactions that reference LIBOR or another reference rate expected to be discontinued because of reference rate reform. In December 2022, the FASB issued ASU 2022-06, “Reference Rate Reform (Topic 848) - Deferral of the Sunset Date of Topic 848”, which defers the expiration of ASC 848 from December 31, 2022, to December 31, 2024. This standard is effective for the Company immediately and generally may be ~~applied prospectively to contract modifications made and hedging relationships entered into or evaluated on or before~~elected over time through December 31, ~~2022.~~2024.

~~The~~During the second quarter of 2023, the Company ~~continues to evaluate the documentation and control processes associated with its assets and liabilities to manage~~completed the transition of 59 of its 63 loans held for investment and all of its liabilities from LIBOR to an alternative rate endorsed by the Alternative Reference Rates Committee of the Federal Reserve System, and ~~continues to utilize required~~utilized resources to revise its control and risk management systems to ensure there iswas no disruption to ~~our~~its day-to-day operations from the transition as it ~~occurs.~~occurred. The Company will continue to employ prudent risk management as it relates to the potential financial, operational and legal risks associated with the ~~expected~~ cessation of LIBOR and adoption of an alternative rate, and to ensure that its assets and liabilities generally remain ~~match-indexed following this event. For the three and nine months ended September 30, 2022, the~~match-indexed. The Company ~~has not~~ elected to apply the temporary optional expedients and ~~exceptions and will be reevaluating~~determined the ~~application each quarter.~~

~~Recently Adopted Accounting Pronouncements~~

In August 2020, the FASB issued ASU 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815 – 40) (“ASU 2020-06”). ASU 2020-06 simplifies the accounting for certain financial instruments with characteristics of liabilities and equity, including convertible instruments and contracts on an entity’s own equity. The ASU is part of the FASB’s simplification initiative, which aims to reduce unnecessary complexity in GAAP. The ASU’s amendments are effective for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years. The Company's adoption of ASU 2020-06 on January 1, 2022contract modifications made did not ~~have a material impact on~~require contract remeasurement at the ~~Company's consolidated financial statements.~~

In April 2021, the FASB issued ASU 2021-04, which included Topic 260 “Earnings Per Share”. This guidance clarifies and reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options due to a lack of explicit guidance in the FASB Codification. The ASU 2021-04 is effective for all entities for fiscal years beginning after December 15, 2021. Early adoption was permitted. The Company's adoption of ASU 2021-04 on January 1, 2022 did not have a material impact on the Company's consolidated financial statements.

In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The amendments in this ASU eliminate the accounting guidance for TDRs by creditors in Subtopic 310-40, Receivables—Troubled Debt Restructurings by Creditors, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. Additionally, for public business entities, the amendments in this ASU require that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of Subtopic 326-20, Financial Instruments—Credit Losses—Measured at Amortized Cost. The ASU’s amendments are effective for fiscal years beginning after December 15, 2022, and interim periods within those fiscal years and early adoption is permitted. The Company's adoption of ASU 2022-02 on January 1, 2022 did not have a material impact on the Company's consolidated financial statements.respective modification dates.

1514

Table of Contents

(3) Loans Held for Investment and the Allowance for Credit Losses

The Company originates and acquires first mortgage and mezzanine loans secured by commercial properties. The Company considers these loans to comprise a single portfolio of mortgage loans, and the Company has developed its systematic methodology to determine the allowance for credit losses based on a single portfolio. For purposes of certain disclosures herein, the Company disaggregates this portfolio segment into the following classes of finance receivables: senior loans; and subordinated and mezzanine loans. These loans can potentially subject the Company to concentrations of credit risk, including, without limitation: property type collateralizing the loan; loan category; loan size; loans to a single sponsor; and loans in a single geographic area. The Company’s loans held for investment are accounted for at amortized cost. Interest accrued but not yet collected is separately reported within accrued interest and fees receivable on the Company’s consolidated balance sheets. Amounts within that caption relating to loans held for investment were ~~$20.4~~$22.5 million and ~~$14.3~~$26.4 million as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, respectively.

During the ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, the Company originated ~~seventeen and acquired five~~two mortgage loans with a total commitment of ~~$1,597.3~~$123.8 million, an initial unpaid principal balance of ~~$1,487.4~~$111.2 million, and unfunded commitments at closing of ~~$109.9~~$12.6 million.

~~During the nine months ended September 30, 2022,~~ Additionally, the Company received ~~sixteen~~seven full loan repayments of ~~$1,008.7~~$380.3 million, and partial principal payments including accrued PIK interest payments and cost-recovery proceeds of ~~$167.4~~$126.6 million across ~~thirteen~~ten loans, for total loan repayments of ~~$1,176.1~~$507.0 million during the six months ended June 30, 2023. The Company also received proceeds of $47.8 million from the sale of one of its loans and converted to REO a loan with an unpaid principal balance of $55.0 million.

The following table details overall statistics for the Company’s loans held for investment portfolio (dollars in thousands):


		September 30, 2022						December 31, 2021							June 30, 2023						December 31, 2022
		Balance sheet portfolio			Total loan exposure(1)			Balance sheet portfolio			Total loan exposure(1)				Balance sheet portfolio			Total loan exposure(1)			Balance sheet portfolio			Total loan exposure(1)
Number of loans	Number of loans	75			75			69			70			Number of loans	63			63			70			70
Floating rate loans	Floating rate loans	100.0		%	100.0		%	100.0		%	100.0		%	Floating rate loans	100.0		%	100.0		%	100.0		%	100.0		%
Total loan commitment	Total loan commitment	$	5,792,681		$	5,792,681		$	5,411,944		$	5,543,944		Total loan commitment	$	4,869,045		$	4,869,045		$	5,429,146		$	5,429,146
Unpaid principal balance(2)	Unpaid principal balance(2)	$	5,332,184		$	5,332,184		$	4,919,343		$	5,051,343		Unpaid principal balance(2)	$	4,567,250		$	4,567,250		$	5,004,798		$	5,004,798
Unfunded loan commitments(3)	Unfunded loan commitments(3)	$	462,912		$	462,912		$	487,773		$	487,773		Unfunded loan commitments(3)	$	300,502		$	300,502		$	426,061		$	426,061
Amortized cost	Amortized cost	$	5,301,804		$	5,301,804		$	4,909,202		$	4,909,202		Amortized cost	$	4,547,594		$	4,547,594		$	4,978,674		$	4,978,674
Weighted average credit spread	Weighted average credit spread	3.5		%	3.5		%	3.4		%	3.4		%	Weighted average credit spread	3.6		%	3.6		%	3.4		%	3.4		%
Weighted average all-in yield(4)	Weighted average all-in yield(4)	7.1		%	7.1		%	4.8		%	4.8		%	Weighted average all-in yield(4)	8.9		%	8.9		%	8.1		%	8.1		%
Weighted average term to extended maturity (in years)(5)	Weighted average term to extended maturity (in years)(5)	2.9			2.9			2.8			2.8			Weighted average term to extended maturity (in years)(5)	2.5			2.5			2.8			2.8

_______________________

(1)In certain instances, the Company creates structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third-party. In either case, the senior mortgage loan (i.e., the non-consolidated senior interest) is not included on the Company’s balance sheet. When the Company creates structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third-party, the Company retains on its balance sheet a mezzanine loan. Total loan exposure encompasses the entire loan portfolio the Company originated, acquired and financed. The Company had ~~outstanding one~~no non-consolidated senior ~~interest of $132.0 million~~interests as of June 30, 2023 and December 31, ~~2021, and none as of September 30,~~ 2022.

(2)Unpaid principal balance includes PIK interest of ~~$2.4~~$1.2 million and ~~$3.0~~$1.7 million as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, respectively.

(3)Unfunded loan commitments may be funded over the term of each loan, subject in certain cases to an expiration date or a force-funding date, primarily to finance property improvements or lease-related expenditures by the Company’s borrowers and to finance operating deficits during renovation and ~~lease-up, and in limited instances to finance construction.~~lease-up.

(4)As of ~~September~~June 30, ~~2022, all~~2023, 59 of the ~~Company’s~~Company's 63 loans, ~~were floating rate. Loans originated by the Company before December 31, 2021 are indexed to LIBOR, while loans originated after January 1, 2022 are indexed to Term SOFR. As~~or $4.4 billion of ~~September 30, 2022,~~$4.9 billion based on the total loan commitments of the Company’s loan portfolio ~~18.6% (or $1.1 billion) of the Company’s loans~~ were ~~subject~~indexed to Term ~~SOFR and 81.4% (or $4.7 billion) were subject to LIBOR as the benchmark interest rate.~~SOFR. In addition to credit spread, all-in yield includes the amortization of deferred origination fees, purchase price premium and discount if any, and accrual of both extension and exit fees. All-in yield for the total portfolio assumes the applicable floating benchmark interest rate as of ~~September~~June 30, ~~2022~~2023 for weighted average calculations.

(5)Extended maturity assumes all extension options are exercised by the borrower; provided, however, that the Company’s loans may be repaid prior to such date. As of ~~September~~June 30, ~~2022,~~2023, based on the unpaid principal balance of the Company’s total loan exposure, ~~47.4%~~19.8% of the Company’s loans were subject to yield maintenance or other prepayment restrictions and ~~52.6%~~80.2% were open to repayment by the borrower without penalty.

1615

Table of Contents

The following tables present an overview of the Company’s loans held for investment portfolio by loan seniority (dollars in thousands):


		September 30, 2022							June 30, 2023
Loans held for investment, net	Loans held for investment, net	Outstanding principal		Unamortized premium (discount) and loan origination fees, net		Amortized cost		Loans held for investment, net	Outstanding principal		Unamortized premium (discount) and loan origination fees, net		Amortized cost
Senior loans(1)	Senior loans(1)	$	5,332,184	$	(30,380)	$	5,301,804	Senior loans(1)	$	4,567,250	$	(19,656)	$	4,547,594
Subordinated and mezzanine loans		—		—		—

Total	Total	$	5,332,184	$	(30,380)	$	5,301,804	Total	$	4,567,250	$	(19,656)	$	4,547,594
Allowance for credit losses	Allowance for credit losses					(210,547)		Allowance for credit losses					(250,244)
Loans held for investment, net	Loans held for investment, net					$	5,091,257	Loans held for investment, net					$	4,297,350


		December 31, 2021							December 31, 2022
Loans held for investment, net	Loans held for investment, net	Outstanding principal		Unamortized premium (discount) and loan origination fees, net		Amortized cost		Loans held for investment, net	Outstanding principal		Unamortized premium (discount) and loan origination fees, net		Amortized cost
Senior loans(1)	Senior loans(1)	$	4,884,343	$	(10,101)	$	4,874,242	Senior loans(1)	$	5,004,798	$	(26,124)	$	4,978,674
Subordinated and mezzanine loans		35,000		(40)		34,960

Total	Total	$	4,919,343	$	(10,141)	$	4,909,202	Total	$	5,004,798	$	(26,124)	$	4,978,674
Allowance for credit losses	Allowance for credit losses					(41,999)		Allowance for credit losses					(197,272)
Loans held for investment, net	Loans held for investment, net					$	4,867,203	Loans held for investment, net					$	4,781,402

________________________________

(1)Senior loans may include contiguous mezzanine loans and pari passu participations in senior mortgage loans.

~~For the nine months ended September 30, 2022,~~The following table presents the Company’s loans held for investment portfolio activity ~~was as follows~~ (dollars in thousands):

Carrying value

Balance as of January 1, ~~2022~~2023

~~4,867,203~~4,781,402

Additions during the period:

Loans originated and acquired

~~1,461,931~~109,922

Additional fundings

~~105,905~~84,544

Amortization of origination fees and discounts

~~5,266~~7,705

Deductions during the period:

Collection of principal

~~(1,171,087)~~(503,244)

Collection of accrued PIK interest

~~(613)~~(542)

~~Write-off~~Collection of interest applied to reduce principal under the cost-recovery method

~~(4,400)~~(3,167)

Loan sale

(71,269)

~~(Increase)~~Loan extinguishment upon conversion to REO

(55,029)

Increase of allowance for credit losses

~~(172,948)~~(52,972)

Balance as of ~~September~~June 30, ~~2022~~2023

~~5,091,257~~4,297,350

During the three months ended June 30, 2023, the Company sold one office loan with an unpaid principal balance of $71.3 million for $47.8 million, resulting in a loss on sale of $24.1 million, including transaction costs of $0.6 million.

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, there was ~~$8.6~~$6.8 million and ~~$10.1~~$7.9 million, respectively, of unamortized loan fees included in loans held for investment, net in the consolidated balance sheets. As of ~~September~~June 30, 2023 and December 31, 2022, there was ~~$21.8~~$12.9 million and $18.2 million, respectively, of ~~unamortized discounts included in loans held for investment at amortized cost on the consolidated balance sheets. As of December 31, 2021, there were no~~ unamortized discounts included in loans held for investment at amortized cost on the consolidated balance sheets.

1716

Table of Contents

Loan Risk Ratings

The Company evaluates all of its loans to assign risk ratings on a quarterly basis on a 5-point scale. As described in Note 2, the Company’s loans are rated “1” through “5,” from least risk to greatest risk, respectively. The Company generally assigns a risk rating of “3” to all loan investments upon origination or acquisition, except when specific circumstances warrant an exception.

The following tables present the Company's loans held for investment portfolio on an amortized cost basis by origination year, grouped by risk rating (dollars in thousands):


		September 30, 2022															June 30, 2023
		Amortized cost by origination year															Amortized cost by origination year
		2022		2021		2020		2019		2018		Prior		Total			2023		2022		2021		2020		2019		Prior		Total
Senior loans by internal risk ratings:	Senior loans by internal risk ratings:															Senior loans by internal risk ratings:
1	1	$	—	$	—	$	—	$	—	$	—	$	—	$	—	1	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2	2	—		215,104		—		271,966		—		80,700		567,770		2	—		—		227,987		—		211,726		—		439,713
3	3	982,374		1,694,369		217,242		560,421		110,356		—		3,564,762		3	110,329		926,847		1,415,235		100,022		461,953		86,027		3,100,413
4	4	—		—		—		497,541		342,969		51,542		892,052		4	—		77,059		79,377		119,172		101,872		137,730		515,210
5	5	—		—		78,269		53,985		55,732		89,234		277,220		5	—		—		—		—		332,655		159,603		492,258
Total senior loans	Total senior loans	$	982,374	$	1,909,473	$	295,511	$	1,383,913	$	509,057	$	221,476	$	5,301,804	Total senior loans	$	110,329	$	1,003,906	$	1,722,599	$	219,194	$	1,108,206	$	383,360	$	4,547,594
Senior loans:	Senior loans:															Senior loans:
Current-period write-offs	Current-period write-offs	$	—	$	—	$	—	$	—	$	(4,400)	$	—	$	(4,400)	Current-period write-offs	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Total current-period write-offs	Total current-period write-offs	$	—	$	—	$	—	$	—	$	(4,400)	$	—	$	(4,400)	Total current-period write-offs	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Subordinated and mezzanine loans by internal risk ratings:
1		$	—	$	—	$	—	$	—	$	—	$	—	$	—
2		—		—		—		—		—		—		—
3		��		—		—		—		—		—		—
4		—		—		—		—		—		—		—
5		—		—		—		—		—		—		—
Total subordinated and mezzanine loans		—		—		—		—		—		—		—

Total	Total	$	982,374	$	1,909,473	$	295,511	$	1,383,913	$	509,057	$	221,476	$	5,301,804	Total	$	110,329	$	1,003,906	$	1,722,599	$	219,194	$	1,108,206	$	383,360	$	4,547,594


		December 31, 2021															December 31, 2022
		Amortized cost by origination year															Amortized cost by origination year
		2021		2020		2019		2018		2017		Prior		Total			2022		2021		2020		2019		2018		Prior		Total
Senior loans by internal risk ratings:	Senior loans by internal risk ratings:															Senior loans by internal risk ratings:
1	1	$	—	$	—	$	—	$	—	$	—	$	—	$	—	1	$	—	$	—	$	—	$	—	$	—	$	—	$	—
2	2	33,621		—		82,461		242,614		168,355		—		527,051		2	22,732		216,960		—		272,185		—		—		511,877
3	3	1,600,659		95,858		1,400,670		407,509		169,934		17,163		3,691,793		3	907,161		1,609,556		98,874		505,377		110,356		—		3,231,324
4	4	—		78,013		154,093		183,750		216,542		—		632,398		4	76,938		79,023		119,172		320,793		342,869		51,542		990,337
5	5	—		—		—		23,000		—		—		23,000		5	—		—		71,269		118,135		55,732		—		245,136
Total senior loans	Total senior loans	$	1,634,280	$	173,871	$	1,637,224	$	856,873	$	554,831	$	17,163	$	4,874,242	Total senior loans	$	1,006,831	$	1,905,539	$	289,315	$	1,216,490	$	508,957	$	51,542	$	4,978,674
Subordinated and mezzanine loans by internal risk ratings:
1		$	—	$	—	$	—	$	—	$	—	$	—	$	—
2		—		—		—		—		—		—		—
3		—		—		34,960		—		—		—		34,960
4		—		—		—		—		—		—		—
5		—		—		—		—		—		—		—
Total subordinated and mezzanine loans		—		—		34,960		—		—		—		34,960
Senior loans:																Senior loans:
Current-period write-offs																Current-period write-offs	$	—	$	—	$	—	$	—	$	(4,400)	$	—	$	(4,400)

Total current-period write-offs																Total current-period write-offs	$	—	$	—	$	—	$	—	$	(4,400)	$	—	$	(4,400)

Total	Total	$	1,634,280	$	173,871	$	1,672,184	$	856,873	$	554,831	$	17,163	$	4,909,202	Total	$	1,006,831	$	1,905,539	$	289,315	$	1,216,490	$	508,957	$	51,542	$	4,978,674

Loans acquired are presented in the preceding table in the column corresponding to the year of origination, not acquisition.

1817

Table of Contents

The table below summarizes the Company’s portfolio of loans held for investment on an amortized cost basis, by the results of its internal risk rating review process performed (dollars in thousands):


Risk rating	Risk rating	September 30, 2022		December 31, 2021		Risk rating	June 30, 2023		December 31, 2022
1	1	$	—	$	—	1	$	—	$	—
2	2	567,770		527,051		2	439,713		511,878
3	3	3,564,762		3,726,753		3	3,100,413		3,231,324
4	4	892,052		632,398		4	515,210		990,337
5	5	277,220		23,000		5	492,258		245,135
Total	Total	$	5,301,804	$	4,909,202	Total	$	4,547,594	$	4,978,674
Allowance for credit losses	Allowance for credit losses	(210,547)		(41,999)		Allowance for credit losses	(250,244)		(197,272)
Carrying value	Carrying value	$	5,091,257	$	4,867,203	Carrying value	$	4,297,350	$	4,781,402
Weighted average risk rating(1)	Weighted average risk rating(1)	3.2		3.0		Weighted average risk rating(1)	3.2		3.2

(1)Weighted average risk rating calculated based on the amortized cost balance at period end.

The weighted average risk rating of the Company’s loans held for investment portfolio ~~increased to~~was 3.2 as of ~~September~~June 30, ~~2022 compared to 3.0 as of~~2023, unchanged from December 31, ~~2021.~~2022.

Allowance for Credit Losses

The Company’s allowance for credit losses developed pursuant to ASC 326 reflects its current estimate of potential credit losses related to its loans held for investment portfolio as of ~~September~~June 30, ~~2022.~~2023. As part of its allowance for credit losses, the Company maintains a separate allowance for credit losses related to unfunded loan commitments which is included in accrued expenses and other liabilities on the consolidated balance sheets. See Note 2 for additional details regarding the Company's accounting policies and estimation of its allowance for credit losses.

The following tables present activity in the allowance for credit losses for loans by finance receivable class (dollars in thousands):


		For the Three Months Ended September 30, 2022							For the Three Months Ended June 30, 2023
		Senior loans		Subordinated and mezzanine loans		Total			Senior loans		Subordinated and mezzanine loans		Total
Allowance for credit losses for loans held for investment:	Allowance for credit losses for loans held for investment:							Allowance for credit losses for loans held for investment:
Beginning balance at July 1, 2022		$	83,485	$	671	$	84,156
Allowance for (reversal of) credit losses, net		131,462		(671)		130,791
Write-off		(4,400)		—		(4,400)
Beginning balance at April 1, 2023								Beginning balance at April 1, 2023	$	201,508	$	—	$	201,508
Allowance for credit losses, net								Allowance for credit losses, net	48,736		—		48,736

Subtotal	Subtotal	210,547		—		210,547		Subtotal	250,244		—		250,244

Allowance for credit losses on unfunded loan commitments:	Allowance for credit losses on unfunded loan commitments:							Allowance for credit losses on unfunded loan commitments:
Beginning balance at July 1, 2022		9,227		—		9,227
Allowance for (reversal of) credit losses, net		5,875		—		5,875
Beginning balance at April 1, 2023								Beginning balance at April 1, 2023	20,862		—		20,862
Allowance for credit losses, net								Allowance for credit losses, net	7,179		—		7,179
Subtotal	Subtotal	15,102		—		15,102		Subtotal	28,041		—		28,041
Total allowance for credit losses	Total allowance for credit losses	$	225,649	$	—	$	225,649	Total allowance for credit losses	$	278,285	$	—	$	278,285

		For the Three Months Ended September 30, 2021							For the Three Months Ended June 30, 2022
		Senior loans		Subordinated and mezzanine loans		Total			Senior loans		Subordinated and mezzanine loans		Total
Allowance for credit losses for loans held for investment:	Allowance for credit losses for loans held for investment:							Allowance for credit losses for loans held for investment:
Beginning balance at July 1, 2021		$	51,431	$	510	$	51,941
Allowance for (reversal of) credit losses, net		(1,084)		(323)		(1,407)
Write-off		(483)		—		(483)
Beginning balance at April 1, 2022								Beginning balance at April 1, 2022	$	45,940	$	367	$	46,307
Allowance for credit losses, net								Allowance for credit losses, net	37,545		304		37,849

Subtotal	Subtotal	49,864		187		50,051		Subtotal	83,485		671		84,156

Allowance for credit losses on unfunded loan commitments:	Allowance for credit losses on unfunded loan commitments:							Allowance for credit losses on unfunded loan commitments:
Beginning balance at July 1, 2021		3,360		11		3,371
Allowance for (reversal of) credit losses, net		852		694		1,546
Beginning balance at April 1, 2022								Beginning balance at April 1, 2022	4,786		—		4,786
Allowance for credit losses, net								Allowance for credit losses, net	4,441		—		4,441
Subtotal	Subtotal	4,212		705		4,917		Subtotal	9,227		—		9,227
Total allowance for credit losses	Total allowance for credit losses	$	54,076	$	892	$	54,968	Total allowance for credit losses	$	92,712	$	671	$	93,383

1918

Table of Contents

For the Nine Months Ended September 30, 2022
Senior loans Subordinated and
mezzanine loans Total
Allowance for credit losses for loans held for investment:
Beginning balance at January 1, 2022 $ 41,193 $ 806 $ 41,999
Allowance for (reversal of) credit losses, net 173,754 (806) 172,948
Write-off (4,400) — (4,400)
Subtotal 210,547 — 210,547
Allowance for credit losses on unfunded loan commitments:
Beginning balance at January 1, 2022 4,210 — 4,210
Allowance for (reversal of) credit losses, net 10,892 — 10,892
Subtotal 15,102 — 15,102
Total allowance for credit losses $ 225,649 $ — $ 225,649
For the Nine Months Ended September 30, 2021
Senior loans Subordinated and
mezzanine loans Total
Allowance for credit losses for loans held for investment:
Beginning balance at January 1, 2021 $ 58,210 $ 1,730 $ 59,940
Allowance for (reversal of) credit losses, net (6,237) (1,543) (7,780)
Write-off (2,109) — (2,109)
Subtotal 49,864 187 50,051
Allowance for credit losses on unfunded loan commitments:
Beginning balance at January 1, 2021 2,756 132 2,888
Allowance for (reversal of) credit losses, net 1,456 573 2,029
Subtotal 4,212 705 4,917
Total allowance for credit losses $ 54,076 $ 892 $ 54,968


	For the Six Months Ended June 30, 2023

	Senior loans		Subordinated and mezzanine loans		Total
Allowance for credit losses for loans held for investment:
Beginning balance at January 1, 2023	$	197,272	$	—	$	197,272
Allowance for credit losses, net	52,972		—		52,972

Subtotal	250,244		—		250,244

Allowance for credit losses on unfunded loan commitments:
Beginning balance at January 1, 2023	17,314		—		17,314
Allowance for credit losses, net	10,727		—		10,727
Subtotal	28,041		—		28,041
Total allowance for credit losses	$	278,285	$	—	$	278,285

	For the Six Months Ended June 30, 2022

	Senior loans		Subordinated and mezzanine loans		Total
Allowance for credit losses for loans held for investment:
Beginning balance at January 1, 2022	$	41,193	$	806	$	41,999
Allowance for (reversal of) credit losses, net	42,292		(135)		42,157

Subtotal	83,485		671		84,156

Allowance for credit losses on unfunded loan commitments:
Beginning balance at January 1, 2022	4,210		—		4,210
Allowance for (reversal of) credit losses, net	5,017		—		5,017
Subtotal	9,227		—		9,227
Total allowance for credit losses	$	92,712	$	671	$	93,383

The following table presents the allowance for credit losses for loans held for investment (dollars in thousands):


		September 30, 2022							June 30, 2023
		General reserve		Specific reserve		Total reserve			General reserve		Specific reserve		Total reserve
Allowance for credit losses:	Allowance for credit losses:							Allowance for credit losses:
Loans held for investment	Loans held for investment	$	138,254	$	72,293	$	210,547	Loans held for investment	$	93,830	$	156,414	$	250,244
Unfunded loan commitments	Unfunded loan commitments	15,102		—		15,102		Unfunded loan commitments	8,287		19,754		28,041
Total allowance for credit losses	Total allowance for credit losses	$	153,356	$	72,293	$	225,649	Total allowance for credit losses	$	102,117	$	176,168	$	278,285
Total unpaid principal balance	Total unpaid principal balance	$	5,054,964	$	277,220	$	5,332,184	Total unpaid principal balance	$	4,074,992	$	492,258	$	4,567,250

		December 31, 2021							December 31, 2022
		General reserve		Specific reserve		Total reserve			General reserve		Specific reserve		Total reserve
Allowance for credit losses:	Allowance for credit losses:							Allowance for credit losses:
Loans held for investment	Loans held for investment	$	41,999	$	—	$	41,999	Loans held for investment	$	119,190	$	78,082	$	197,272
Unfunded loan commitments	Unfunded loan commitments	4,210		—		4,210		Unfunded loan commitments	10,927		6,387		17,314
Total allowance for credit losses	Total allowance for credit losses	$	46,209	$	—	$	46,209	Total allowance for credit losses	$	130,117	$	84,469	$	214,586
Total unpaid principal balance	Total unpaid principal balance	$	4,919,343	$	—	$	4,919,343	Total unpaid principal balance	$	4,759,663	$	245,135	$	5,004,798

The Company’s allowance for credit losses is influenced by the size and maturity dates of its loans, loan quality, credit indicators including risk ratings, delinquency status, historical loss experience and other conditions influencing loss expectations, such as property valuation and reasonable and supportable forecasts of economic conditions.

2019

Table of Contents

During the three months ended ~~September~~June 30, 2023, the Company recorded an increase of $55.9 million to its allowance for credit losses. The increase to the Company's allowance for credit losses was due primarily due to an increase of (1) $23.4 million from macroeconomic assumptions employed in determining the general CECL reserve and continued deterioration of the office sector, (2) $10.8 million related to an individually assessed loan as a result of local market fundamentals, and (3) $57.4 million related to three loans, two office properties and one mixed-use property, individually assessed during the quarter, offset by (1) $24.1 million resulting from the sale of one of the Company's office loans, (2) $9.0 million attributable to an office property converted to REO, and (3) $2.6 million resulting from full loan repayments.

During the six months ended June 30, 2023, the Company recorded an increase of $63.7 million to its allowance for credit losses, increasing its CECL reserve to $278.3 million as of June 30, 2023. For the six months ended June 30, 2023, the increase to the Company's allowance for credit losses was primarily due to an increase of (1) $57.4 million related to three loans, two office properties and one mixed-use property, individually assessed during the six months ended June 30, 2023, (2) $52.6 million from macroeconomic assumptions employed in determining the general CECL reserve and the deterioration of local market fundamentals in the office sector and (3) $0.8 million resulting from the Company's loan origination activity during 2023, offset by (1) $24.1 million resulting from the sale of one of the Company's office loans, (2) $9.0 million attributable to an office property converted to REO, (3) a decrease of $9.7 million related to individually assessed loans resulting from improved collateral specific fundamentals and (4) $4.1 million resulting from full loan repayments.

As of June 30, 2023, five first mortgage loans satisfied the CECL framework's criteria for individual assessment. The total amortized cost of the individually assessed loans as of June 30, 2023 and December 31, 2022, was $492.3 million and $506.7 million, respectively. Accordingly, the Company utilized the estimated fair value of the loan collateral to estimate a total allowance for credit losses of $176.2 million as of June 30, 2023. The Company’s fair market value estimates were determined primarily using discounted cash flow models and Level 3 inputs, which include estimates of property-specific cash flows over a specific holding period, a discount rate range of 7.4% – 14.0%, and a terminal capitalization rate range of 5.8% – 12.0%. These inputs are based on the location, type and nature of the property, current sales and lease comparables, anticipated real estate and capital market conditions, and management’s knowledge, experience and judgment. Additionally, the Company may use broker-prepared estimates of fair values based on discounted cash flows and sales comparables to corroborate the estimated value of a loan's collateral. As of June 30, 2023, four of the five loans with an amortized cost of $438.3 million were on non-accrual status, of which one loan with an amortized cost of $61.7 million is on cost-recovery due to a significant risk of principal loss. The fifth loan, which had an amortized cost of $54.0 million, was not on non-accrual status because the borrower was not in default of the loan agreement and all amounts of interest due were collected by the Company.

During the three months ended June 30, 2022, the Company recorded an increase of ~~$132.3~~$42.3 million to its allowance for credit losses. The increase to the Company's allowance for credit losses was due to weakening credit indicators, inflationary expectations, reduced liquidity in the capital markets, ~~increased capitalization rates for properties, especially office,~~ an uncertain macroeconomic outlook, and new loan ~~investments~~originations offset by ~~eight~~seven loan repayments ~~in-full and nine partial repayments.~~in-full. The uncertain macroeconomic outlook is caused by surging inflationary pressures, rising short term interest rates, continuing supply chain disruptions, widening credit spreads in the fixed income markets, a material decline in U.S. stock market indices, and ~~unsettled geopolitical conditions.~~Russia’s invasion of Ukraine. These factors, and slowing business plan execution for certain of our loans, contributed to the increase in the Company’s allowance for credit losses during the three months ended ~~September~~June 30, 2022. While the ultimate impact of the macroeconomic outlook and property-level performance trends of the Company's loan portfolio remain uncertain, the Company's macroeconomic outlook is intended to address these uncertainties. The Company has made specific forward-looking valuation adjustments to the inputs of its loss calculation to reflect the variability associated with the timing, strength, and breadth of a sustained economic recovery or the potential impact of an uncertain economic outlook that may occur.

During the ~~nine~~six months ended ~~September~~June 30, 2022, the Company recorded an increase of ~~$179.4~~$47.2 million, toincreasing its allowance for credit losses ~~increasing its CECL reserve~~ to ~~$225.6~~$93.4 million as of ~~September~~June 30, 2022. For the ~~nine~~six months ended ~~September~~June 30, 2022, the Company's estimate of expected credit losses was impacted by loan ~~investments~~originations and repayments of ~~$1,461.9~~$535.1 million and ~~$1,171.1~~$804.4 million, respectively, ~~an increase to four from one in the number of loans bearing a risk rating of "5",~~ and recessionary ~~and recovery~~ macroeconomic assumptions employed in determining the model-based general CECL reserve. For the nine months ended September 30, 2021, the Company’s estimate of expected credit losses was impacted by loan investments, sales, and repayments of $1,062.9 million, $60.7 million, and $799.7 million, respectively, recessionary and recovery macroeconomic assumptions employed in determining the model-based general CECL reserve, and an increase in the Company’s total loan commitments and unpaid principal balance as of September 30, 2021.

As of September 30, 2022, four first mortgage loans satisfied the CECL framework's criteria for individual assessment, of which three were first mortgage loans secured by office properties that were determined to satisfy the CECL framework's criteria for individual assessment for the first time as of September 30, 2022. The amortized cost of the loans was $277.2 million and $221.2 million as of September 30, 2022 and December 31, 2021, respectively. Accordingly, the Company utilized the estimated fair value of the collateral to estimate a total allowance for credit losses of $72.3 million as of September 30, 2022. The Company’s fair market value estimates were determined primarily using discounted cash flow models and Level 3 inputs, which include estimates of property-specific cash flows over a specific holding period, a discount rate range of 8.5% – 13.6%, and a terminal capitalization rate range of 8.0% – 9.0%. These inputs are based on the location, type and nature of the property, current sales and lease comparables, anticipated real estate and capital market conditions, and management’s knowledge, experience and judgment. In limited instances, the Company uses broker-prepared estimates of values based on discounted cash flows and sales comparables to estimate or corroborate fair value. As of September 30, 2022, two of the four loans with an amortized cost of $167.5 million were on non-accrual status; the two other loans with an amortized cost of $109.7 million were not on non-accrual status because all amounts of interest due were collected by the Company and the borrowers were not in default of the loan agreements.

During the three months ended September 30, 2022, the property securing the Company's non-performing retail loan was sold by the borrower for $19.7 million, generating net proceeds of $18.6 million that were directed by the borrower to retire the Company's loan. The Company wrote-off $4.4 million during the three months ended September 30, 2022, which was fully reserved within the Company's CECL reserve as of June 30, 2022. The amortized cost of the loan was $23.0 million as of December 31, 2021. The loan was previously placed on non-accrual status due to a default caused by non-payment of interest in December 2020. In accordance with the Company’s revenue recognition and allowance for credit losses accounting policies, the Company suspended its accrual of interest income when the loan was placed on non-accrual status.

2120

Table of Contents

As of ~~September~~June 30, ~~2022,~~2023, the Company had ~~two~~five first mortgage loans with an amortized cost of ~~$167.5~~$546.7 million on non-accrual status. As of December 31, 2022, the Company had two first mortgage loans with an amortized cost of $190.4 million on non-accrual status. In accordance with the Company’s revenue recognition and allowance for credit losses accounting policies, the Company suspended its accrual of interest income when ~~the~~each loan was placed on non-accrual status. As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, none of the Company's performing loans (full accrual ~~status loans~~status) had accrued interest income receivable 90 days or more past due.

The following table presents an aging analysis for the Company’s portfolio of loans held for investment, by class of loans on amortized cost basis (dollars in thousands):


				Days Outstanding as of September 30, 2022													Days Outstanding as of June 30, 2023
		Current		Days: 30-59		Days: 60-89		Days: 90 or more		Total loans past due		Total loans			Current		Days: 30-59		Days: 60-89		Days: 90 or more		Total loans past due		Total loans
Loans receivable:	Loans receivable:													Loans receivable:
Senior loans	Senior loans	$	5,134,301	$	167,503	$	—	$	—	$	167,503	$	5,301,804	Senior loans	$	4,062,563	$	129,198	$	—	$	355,833	$	485,031	$	4,547,594
Subordinated and mezzanine loans		—		—		—		—		—		—

Total	Total	$	5,134,301	$	167,503	$	—	$	—	$	167,503	$	5,301,804	Total	$	4,062,563	$	129,198	$	—	$	355,833	$	485,031	$	4,547,594


				Days Outstanding as of December 31, 2021													Days Outstanding as of December 31, 2022
		Current		Days: 30-59		Days: 60-89		Days: 90 or more		Total loans past due		Total loans			Current		Days: 30-59		Days: 60-89		Days: 90 or more		Total loans past due		Total loans
Loans receivable:	Loans receivable:													Loans receivable:
Senior loans	Senior loans	$	4,851,242	$	—	$	—	$	23,000	$	23,000	$	4,874,242	Senior loans	$	4,541,692	$	365,713	$	—	$	71,269	$	436,982	$	4,978,674
Subordinated and mezzanine loans		34,960		—		—		—		—		34,960

Total	Total	$	4,886,202	$	—	$	—	$	23,000	$	23,000	$	4,909,202	Total	$	4,541,692	$	365,713	$	—	$	71,269	$	436,982	$	4,978,674

See Note 2 of the consolidated financial statements for details of the Company's revenue recognition and allowance for credit losses accounting policies.

Loan Modifications

The Company may amend or modify a loan depending on the loan’s specific facts and circumstances. These loan modifications typically include additional time for the borrower to refinance or sell the collateral property, adjustment or waiver of performance tests that are prerequisite to the extension of a loan maturity, modification of terms of interest rate cap agreements, and/or deferral of scheduled principal payments. In exchange for a modification, the Company often receives a partial repayment of principal, a short-term accrual of PIK interest for a portion of interest due, a cash infusion to replenish interest or capital improvement reserves, termination of all or a portion of the remaining unfunded loan commitment, additional call protection, and/or an increase in the loan coupon. For the ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, none of the Company’s loan modifications resulted in significant modifications.

As of ~~September~~June 30, ~~2022,~~2023, the total amount of accrued PIK interest in the Company's loans held for investment portfolio was ~~$2.4~~$1.2 million ~~with respect~~related to ~~three~~one first mortgage ~~loans.~~loan. No accrued PIK interest was recorded and deferred during the six months ended June 30, 2023.

The following table presents the accrued PIK interest activity ~~for the nine months ended September 30, 2022~~ for the Company’s loans held for investment portfolio (dollars in thousands):

~~September~~June 30, ~~2022~~2023

Balance as of January 1, ~~2022~~2023

~~3,028~~1,714

~~Accrued PIK interest~~

—

Repayments of accrued PIK interest

~~(313)~~(542)

Balance as of March 31, ~~2022~~2023

~~2,715~~

~~Accrued PIK interest~~

—

~~Repayments of accrued PIK interest~~

~~(300)~~

~~Write-off of accrued PIK interest~~

—

~~Balance as of June 30, 2022~~

~~2,415~~1,172

Accrued PIK interest

—

Repayments of accrued PIK interest

—

Write-off of accrued PIK interest

—

Balance as of ~~September~~June 30, ~~2022~~2023

~~2,415~~1,172

~~No accrued PIK interest was recorded and deferred during the nine months ended September 30, 2022.~~

2221

Table of Contents

(4) Real Estate Owned

In 2018, the Company originated a $55.7 million senior loan secured by an office property in Houston, TX. As of March 31, 2023, the loan had a risk rating of "5" and was placed on non-accrual status and accounted for under cost-recovery, with an amortized cost and carrying value of $55.0 million and $46.0 million, respectively. On April 28, 2023, the Company acquired the property via a deed-in-lieu of foreclosure. Such acquisition was accounted for as an asset acquisition.

The Company allocated the fair value of the assumed assets and liabilities on the acquisition date as follows (dollars in thousands):


	Fair Value Allocation
Building and building improvements	$	31,096
Land and land improvements	7,592
In-place lease intangibles	9,378
Above-market lease intangibles	576
Below-market lease intangibles	(2,642)
Total	$	46,000

The weighted-average amortization period for the acquired in-place lease intangibles, above-market lease intangibles and below-market lease intangibles acquired during the six months ended June 30, 2023, were 3.6 years, 7.4 years, and 4.7 years, respectively.

The Company’s fair market value estimate was determined primarily using discounted cash flow models and Level 3 inputs, which include estimates of property-specific cash flows over a specific holding period, a discount rate of 9.5%, and a terminal capitalization rate of 8.5%. These inputs are based on the location, type and nature of the property, current sales and lease comparables, anticipated real estate and capital market conditions, and management’s knowledge, experience and judgment.

During June 2023, the Company obtained from a third party a $31.2 million first mortgage loan secured by the office property, which is classified as Mortgage loan payable, net on the Company's consolidated balance sheets. See Note 6 for details of the Mortgage loan payable.

The following table presents the REO assets and liabilities (dollars in thousands):


	June 30, 2023
Assets
Cash	$	712
Real estate owned - Building and building improvements	31,096
Real estate owned - Land and land improvements	7,592
Real estate owned	38,688
Accumulated depreciation	(237)
Real estate owned, net	38,451
In-place lease intangibles, net(1)	8,651
Above-market lease intangibles, net(1)	556

Other assets, net(1)	12,856
Total assets	$	61,226
Liabilities
Mortgage loan payable, net(2)	$	30,475
Below-market leases intangibles, net(3)	2,491
Other liabilities(3)	248
Total liabilities	$	33,214

(1)Included within Other assets within the Company's consolidated balance sheet. Other assets, net includes $12.1 million of cash proceeds from the Company's mortgage loan payable escrowed for tenant improvements and leasing costs, and other working capital balances as of June 30, 2023.

(2)During the three and six months ended June 30, 2023, the Company incurred interest expense of $0.1 million, which is included within Interest expense on the Company's consolidated statements of income and comprehensive income

(3)Included within Accrued expenses and other liabilities within the Company's consolidated balance sheet.

Table of Contents

The Company acquired certain legacy tenant leases upon the acquisition of REO. These leases entitle the Company to receive contractual rent payments during the lease periods and tenant reimbursements for certain property operating expenses, including common area costs, insurance, utilities and real estate taxes. The Company elected the practical expedient to not separate the lease and non-lease components of the rent payments and accounts for these leases as operating leases.

The following table presents the REO operations and related income (loss) (dollars in thousands):


	Three Months Ended		Six Months Ended
	June 30, 2023			June 30, 2023
Rental income
Minimum lease payments	$	825		$	825
Variable lease payments	248			248
Total rental income	1,073			1,073
Other operating income	455			455
Revenue from real estate owned operations	1,528			1,528
Rental property operating expenses(1)	884			884
Depreciation and amortization(2)	964			964
Expenses from real estate owned operations	1,848			1,848
Net loss from REO	$	(320)		$	(320)

(1)Excludes $0.1 million of interest expense, which is included within Interest expense on the Company's consolidated statements of income and comprehensive income.

(2)During the three and six months ended June 30, 2023, the Company incurred $0.2 million of depreciation expense.

The following table presents the gross carrying amount and accumulated amortization of lease intangibles (dollars in thousands):


	June 30, 2023
Intangible assets:
In-place lease intangibles	$	9,378
Above-market lease intangibles	576
Total intangible assets	9,954
Accumulated amortization:
In-place lease intangibles	(727)
Above-market lease intangibles	(20)
Total accumulated amortization	(747)
Intangible assets, net	$	9,207

Intangible liabilities:
Below-market lease intangibles	$	2,642
Total intangible liabilities	2,642
Accumulated amortization:
Below-market lease intangibles	(151)
Total accumulated amortization	(151)
Intangible liabilities, net	$	2,491

The following table presents the estimated future amortization of the Company's intangibles for each of the next five years (dollars in thousands):


Year	In-place lease intangibles		Above-market lease intangibles		Below-market lease intangibles
2023 (remaining)	$	2,181	$	60	$	(453)
2024	4,362		120		(842)
2025	2,108		84		(338)
2026	—		69		(237)
2027	—		38		(187)
2028	—		33		(179)

Table of Contents

Future Minimum Lease Payments

Minimum rental amounts due under leases are generally either subject to scheduled fixed increases or adjustments. The following table presents approximate future minimum rental income under noncancellable operating leases, excluding variable lease revenue of tenant reimbursements, to be received over the next five years and thereafter as of June 30, 2023 (dollars in thousands):


Year	Future Minimum Rents
2023 (remaining)	$	1,514
2024	4,063
2025	4,058
2026	3,386
2027	3,064
2028	2,790
Thereafter	15,403
Total	$	34,278

The weighted average minimum term of the non-cancellable leases was approximately six years as of June 30, 2023.

In December 2020, the Company acquired two largely undeveloped commercially-zoned land parcels on the Las Vegas Strip comprising 27 acres (the ~~“REO Property”~~“Las Vegas land”) pursuant to a negotiated deed-in-lieu of foreclosure. The Company's cost basis in the ~~REO Property~~Las Vegas land was $99.2 million, equal to the estimated fair value of the collateral at the date of acquisition, net of estimated selling costs. The Company obtained from a third party a $50.0 million non-recourse first mortgage loan secured by the REO Property which it repaid on November 12, 2021. See Note 6 for additional information regarding the related mortgage loan.

During the three months ended December 31, 2021, the Company sold a 17 acre parcel of the ~~REO Property for net cash proceeds of $54.4 million~~Las Vegas land and recognized a gain on sale of real estate owned, net of $15.8 million on the consolidated statements of income and comprehensive income. The Company utilized $15.8 million of its $203.4 million of capital loss carryforwards to offset the gain on sale of its REO Property for income tax purposes in 2021. As of December 31, 2021, the Company heldretained the remaining 10 acre parcel of ~~REO Property~~Las Vegas land at its estimated fair value at the time of acquisition, net of estimated selling costs, of $60.6 million.

On April 4, 2022, the Company sold the remaining 10 acre parcel of ~~REO Property~~Las Vegas land for net cash proceeds of $73.9 million and recognized a gain on sale of real estate owned, net of $13.3 million on the consolidated statements of income and comprehensive income. The ~~Company utilized $13.3 million of~~Las Vegas land parcels were sold for gains during the ~~$187.6 million of available capital loss carryforwards to offset the gain on sale of its REO Property for income tax purposes in 2022. See Note 9 for additional details. As of September 30,~~years ended December 31, 2022 ~~the Company no longer owns any REO Property.~~

and 2021. For the ~~nine~~six months ended ~~September~~June 30, 2022, ~~and 2021,~~ operating revenues from ~~the REO Property~~Las Vegas land were sufficient to cover the operating expenses and were immaterial to the financial results of the Company.

Table of Contents

(5) Variable Interest Entities and Collateralized Loan Obligations

Subsidiaries of the Company have financed certain ~~pools~~ of the Company’s loans held for investment portfolio through the issuance of collateralized loan obligations.

On February 16, 2022, TPG RE Finance Trust CLO Sub-REIT (“Sub-REIT”), a subsidiary of the Company, issued a collateralized loan obligation (“TRTX 2022-FL5” or “FL5”). TRTX 2022-FL5 permits the Company, during the 24 months after closing, to contribute eligible new loans or participation interests in loans to TRTX 2022-FL5 in exchange for cash, which provides additional liquidity to the Company to originate new loan investments as underlying loans repay. The Company utilized the reinvestment feature during the six months ended June 30, 2023, but did not utilize the reinvestment feature during the three months ended June 30, 2023. The Company did not utilize the reinvestment feature during the three and ~~nine~~six months ended ~~September~~June 30, 2022. In connection with TRTX 2022-FL5, the Company incurred $6.5 million of deferred financing costs, including issuance, legal, and accounting related costs.

On March 31, 2021, Sub-REIT issued a collateralized loan obligation (“TRTX 2021-FL4” or “FL4”). TRTX 2021-FL4 permits the Company, during the 24 months after closing, to contribute eligible new loans or participation interests in loans to TRTX 2021-FL4 in exchange for cash, which provides additional liquidity to the Company to originate new loan investments as underlying loans repay. The reinvestment period for TRTX 2021-FL4 ended on March 11, 2023. In accordance with the TRTX 2021-FL4 indenture, prior to the end of the reinvestment period on March 11, 2023, the Company committed to contribute certain loan assets and completed the contribution process by mid-May 2023. During the three and ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, the Company utilized the reinvestment feature in TRTX 2021-FL4. During the three and ~~nine~~six months ended ~~September~~June 30, ~~2021,~~2022, the Company utilized the reinvestment feature in TRTX 2021-FL4. In connection with TRTX 2021-FL4, the Company incurred $8.3 million of deferred financing costs, including issuance, legal, and accounting related costs.

On October 25, 2019, Sub-REIT issued a collateralized loan obligation (“TRTX 2019-FL3” or “FL3”). TRTX 2019-FL3 permits the Company, during the 24 months after closing, to contribute eligible new loans or participation interests in loans to TRTX 2019-FL3 in exchange for cash, which provides additional liquidity to the Company to originate new loan investments as underlying loans repay. The reinvestment period for TRTX 2019-FL3 ended on October 11, ~~2021 and the Company utilized the reinvestment feature during the three and nine months ended September 30,~~ 2021. In connection with TRTX 2019-FL3, the Company incurred $7.8 million of deferred financing costs, including issuance, legal, and accounting related costs.

On November 29, 2018, Sub-REIT issued a collateralized loan obligation (“TRTX 2018-FL2” or “FL2”). TRTX 2018-FL2 permitted the Company, during the 24 months after closing, to contribute eligible new loans or participation interests in loans to TRTX 2018-FL2 in exchange for cash, which provides additional liquidity to the Company to originate new loan investments as underlying loans repay. The reinvestment period for TRTX 2018-FL2 ended on December 11, 2020. In connection with TRTX 2018-FL2, the Company incurred $8.7 million of deferred financing costs, including issuance, legal, and accounting related costs.

On February 17, 2022, the Company redeemed TRTX 2018-FL2, which at its redemption had $600.0 million of investment-grade bonds outstanding. The 17 loans or participation interests therein with an aggregate unpaid principal balance of $805.7 million held by the trust were refinanced in part by the issuance of TRTX 2022-FL5 and in part with the expansion of an existing secured credit agreement. In connection with the redemption of TRTX 2018-FL2, the Company exercised an option under an existing secured credit agreement to increase the commitment amount by $250.0 million, pledge additional collateral with an aggregate unpaid principal balance of $463.8 million and borrow an additional $359.1 million.

The Company evaluated the key attributes of the issuers of the CRE CLOs ("CRE CLO Issuers"), which are wholly-owned subsidiaries of the Company, to determine if they were VIEs and, if so, whether the Company was the primary beneficiary of their operating activities and therefore consolidate the CRE CLOs. The Company concluded that the CRE CLO Issuers are VIEs and the Company is the primary beneficiary because it has the ability to control the most significant activities of the CRE CLO Issuers, the obligation to absorb losses to the extent of its equity investments, and the right to receive benefits that could potentially be significant to these entities. Accordingly, as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 the Company consolidated the CRE CLO Issuers.

2425

Table of Contents

The following table outlines the total assets and liabilities within the Sub-REIT (dollars in thousands):


		September 30, 2022		December 31, 2021			June 30, 2023		December 31, 2022
Assets	Assets					Assets
Cash and cash equivalents	Cash and cash equivalents	$	26,659	$	28,167	Cash and cash equivalents	$	32,251	$	28,011
Collateralized loan obligation proceeds held at trustee(1)	Collateralized loan obligation proceeds held at trustee(1)	286,621		204		Collateralized loan obligation proceeds held at trustee(1)	194,059		297,168
Accounts receivable from servicer/trustee(2)	Accounts receivable from servicer/trustee(2)	2,288		150		Accounts receivable from servicer/trustee(2)	83,462		156,633
Accrued interest receivable	Accrued interest receivable	6,628		6,765		Accrued interest receivable	2,736		5,584
Loans held for investment, net(3)	Loans held for investment, net(3)	2,645,166		3,138,603		Loans held for investment, net(3)	2,474,839		2,779,978
Total assets	Total assets	$	2,967,362	$	3,173,889	Total assets	$	2,787,347	$	3,267,374
Liabilities	Liabilities					Liabilities
Accrued interest payable	Accrued interest payable	$	4,337	$	1,823	Accrued interest payable	$	6,103	$	6,106
Accrued expenses	Accrued expenses	1,277		1,490		Accrued expenses	399		761
Collateralized loan obligations, net(4)	Collateralized loan obligations, net(4)	2,456,668		2,545,691		Collateralized loan obligations, net(4)	2,136,382		2,452,212
Payable to affiliates	Payable to affiliates	3,046		3,830		Payable to affiliates	—		8,175
Total liabilities	Total liabilities	$	2,465,328	$	2,552,834	Total liabilities	$	2,142,884	$	2,467,254

(1)Includes ~~$162.7~~$194.1 million of cash available to acquire eligible assets related to TRTX 2022-FL5 as of June 30, 2023. Includes $72.5 million and ~~$123.9~~$224.7 million of cash available to acquire eligible assets related to TRTX 2022-FL5 and TRTX 2021-FL4, respectively, as of ~~September 30, 2022. Includes $0.2 million of cash available to acquire eligible assets related to TRTX 2021-FL4 as of~~ December 31, ~~2021.~~2022.

(2)Includes ~~$2.0~~$12.7 million, $61.4 million, and $9.1 million of cash proceeds related to loan repayments related to TRTX 2022-FL5, TRTX 2021-FL4, and TRTX 2019-FL3, respectively, held by the Company's loan servicer as of June 30, 2023, which were remitted to the Company during the subsequent remittance cycle. Includes $155.2 million of cash proceeds related to loan repayments related to TRTX 2019-FL3 ~~and TRTX 2022-FL5~~ held by the Company's loan servicer as of ~~September 30,~~December 31, 2022, which ~~are~~were remitted to the Company during the subsequent remittance cycle.

(3)Includes ~~two~~three loans held for investment with an unpaid principal balance of ~~$1.4~~$3.2 million and ~~$0.1~~$2.9 million as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, respectively.

(4)Net of ~~$10.9~~$6.6 million and ~~$10.3~~$9.0 million of unamortized deferred financing costs as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, respectively.

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, assets held by these VIEs are restricted and are only available to settle obligations of the related VIE. The liabilities of these VIEs are non-recourse to the Company and can only be satisfied from the then-current assets of the related VIE.

2526

Table of Contents

The following tables detail the loan collateral and borrowings under the Company's CRE CLOs (dollars in thousands):


		September 30, 2022										June 30, 2023
CRE CLOs	CRE CLOs	Count	Benchmark interest rate	Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. maturity(3)	CRE CLOs	Count	Benchmark interest rate	Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. maturity(3)
TRTX 2019-FL3	TRTX 2019-FL3										TRTX 2019-FL3
Collateral loan investments	Collateral loan investments	13	LIBOR	$	713,696	$	660,103	3.19	%	1.7	Collateral loan investments	9	Term SOFR(4)	$	477,957	$	387,154	3.35	%	1.1
Financing provided	Financing provided	1	Term SOFR(4)	522,995		522,268		1.72	%	12.0	Financing provided	1	Term SOFR(4)	287,256		287,256		2.05	%	11.3
TRTX 2021-FL4	TRTX 2021-FL4										TRTX 2021-FL4
Collateral loan investments	Collateral loan investments	24	LIBOR(5)	1,250,000		1,211,718		3.18	%	2.8	Collateral loan investments	18	Term SOFR(5)	1,161,152		1,038,119		3.42	%	2.6
Financing provided	Financing provided	1	LIBOR	1,037,500		1,032,609		1.60	%	15.4	Financing provided	1	Term SOFR	948,652		945,811		1.75	%	14.7
TRTX 2022-FL5	TRTX 2022-FL5										TRTX 2022-FL5
Collateral loan investments	Collateral loan investments	18	LIBOR(6)	1,075,000		1,058,611		3.32	%	3.5	Collateral loan investments	16	Term SOFR(6)	1,075,000		1,046,393		3.51	%	3.1
Financing provided	Financing provided	1	Compounded SOFR	907,031		901,791		2.02	%	16.4	Financing provided	1	Compounded SOFR(6)	907,031		903,315		2.02	%	15.6
Total	Total										Total
Collateral loan investments(7)	Collateral loan investments(7)	55	LIBOR	$	3,038,696	$	2,930,432	3.23	%	2.7 years	Collateral loan investments(7)	43	Term SOFR	$	2,714,109	$	2,471,666	3.45	%	2.4 years
Financing provided(8)	Financing provided(8)	3	Term SOFR/LIBOR/Compounded SOFR	$	2,467,526	$	2,456,668	1.78	%	15.1 years	Financing provided(8)	3	Term SOFR/Compounded SOFR	$	2,142,939	$	2,136,382	1.90	%	14.6 years

(1)Includes loan amounts held in the Company's CRE CLOs and excludes other loans held for investment, net of ~~$1.4~~$3.2 million held within the Sub-REIT.

(2)Weighted average spread excludes the amortization of loan fees and deferred financing costs.

(3)Loan term represents weighted-average final maturity, assuming extension options are exercised by the borrower. Repayments of CRE CLO notes are dependent on timing of related loan repayments post-reinvestment period. The term of the CRE CLO notes represents the rated final distribution date.

(4)On October 1, 2021, the benchmark index interest rate for borrowings under TRTX 2019-FL3 was converted from Compounded SOFR to Term SOFR by the designated transaction representative under the FL3 indenture. The Company exercised its right to convert the mortgage assets' benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO. As of June 30, 2023, the TRTX 2019-FL3 mortgage assets are indexed to Term SOFR with the exception of two participations totaling $111.4 million which are indexed to LIBOR.

(5)On May 15, 2023, the benchmark index interest rate for borrowings under TRTX 2021-FL4 was converted from LIBOR to Term SOFR by the designated transaction representative under the FL4 indenture. The Company exercised its right to convert the mortgage assets' benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO.

(6)The Company will convert the interest rate benchmark from Compounded SOFR to Term SOFR once 50% of the underlying mortgage loans are converted to Term SOFR. As of June 30, 2023, all of the TRTX 2019-FL5 mortgage assets are indexed to Term SOFR with the exception of one participation totaling $21.6 million which is indexed to LIBOR. Based on the terms of the CLO indenture, it is anticipated that this conversion will occur on September 12, 2023.

(7)Collateral loan investment assets of FL3, FL4 and FL5 represent 10.5%, 25.4% and 23.5% of the aggregate unpaid principal balance of the Company's loans held for investment portfolio as of June 30, 2023.

(8)During the three months ended June 30, 2023, the Company recognized interest expense of $39.2 million, which includes $1.2 million of deferred financing cost amortization and is reflected within the Company's consolidated statements of income and comprehensive income. During the six months ended June 30, 2023, the Company recognized interest expense of $76.8 million, which includes $2.3 million of deferred financing cost amortization and is reflected within the Company's consolidated statements of income and comprehensive income.

Table of Contents


	December 31, 2022
CRE CLOs	Count	Benchmark interest rate	Outstanding principal balance		Carrying value		Wtd. avg. spread(1)		Wtd. avg. maturity(2)
TRTX 2019-FL3
Collateral loan investments	10	LIBOR	$	707,456	$	508,507	3.16	%	1.4
Financing provided	1	Term SOFR(4)	516,639		516,639		1.72	%	11.8
TRTX 2021-FL4
Collateral loan investments	23	LIBOR(5)	1,250,000		1,210,550		3.08	%	2.7
Financing provided	1	LIBOR	1,037,500		1,033,264		1.60	%	15.2
TRTX 2022-FL5
Collateral loan investments	18	LIBOR(6)	1,075,000		1,058,004		3.31	%	3.4
Financing provided	1	Compounded SOFR	907,031		902,309		2.02	%	16.1
Total
Collateral loan investments(7)	51	LIBOR	$	3,032,456	$	2,777,061	3.19	%	2.7 years
Financing provided(8)	3	Term SOFR/LIBOR/Compounded SOFR	$	2,461,170	$	2,452,212	1.78	%	14.8 years

(1)Includes loan amounts held in the Company's CRE CLOs and excludes other loans held for investment, net of $2.9 million held within the Sub-REIT.

(2)Weighted average spread excludes the amortization of loan fees and deferred financing costs.

(4)On October 1, 2021, the benchmark index interest rate for borrowings under TRTX 2019-FL3 was converted from Compounded SOFR to Term SOFR by the designated transaction representative under the FL3 indenture. The Company has the right to convert the mortgage ~~assets~~assets' benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO.

(5)As of ~~September 30,~~December 31, 2022, the TRTX ~~2022-FL4~~2021-FL4 mortgage assets are indexed to LIBOR, with the exception of ~~three~~four participation interests totaling ~~$106.4~~$118.9 million which are indexed to Term SOFR. The Company has the right to convert the mortgage assets' benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO.

(6)As of ~~September 30,~~December 31, 2022, the TRTX 2022-FL5 mortgage assets are indexed to LIBOR, with the exception of two participation interests totaling ~~$87.8~~$178.5 million which are indexed to Term SOFR. The Company has the right to convert the mortgage assets benchmark interest rate from LIBOR to ~~Compounded~~Term SOFR. This conversion will initiate the transition of the liabilities to Term SOFR once 50% of the underlying mortgage loans are converted to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO.

(7)Collateral loan investment assets of FL3, FL4, and FL5 represent ~~13.4%~~14.1%, ~~23.4%~~25.0%, and ~~20.2%~~21.5% of the aggregate unpaid principal balance of the Company's loans held for investment portfolio as of ~~September 30,~~December 31, 2022.

(8)During the three months ended ~~September~~June 30, 2022, the Company recognized interest expense of ~~$26.4~~$18.2 million, which includes $1.9 million of deferred financing cost amortization and is reflected within the Company's consolidated statements of income and comprehensive income. During the ~~nine~~six months ended ~~September~~June 30, 2022, the Company recognized interest expense of ~~$58.8~~$32.5 million, which includes ~~$6.0 million of deferred financing cost amortization and is reflected within the Company's consolidated statements of income and comprehensive income.~~

~~Table of Contents~~

December 31, 2021
CRE CLOs Count Benchmark interest rate Outstanding principal balance Carrying value
Wtd. avg. spread(1)
Wtd. avg. maturity(2)
TRTX 2018-FL2
Collateral loan investments 17 LIBOR $ 805,685 $ 795,815 3.39 % 2.0
Financing provided 1 LIBOR 600,001 599,394 1.56 % 15.9
TRTX 2019-FL3
Collateral loan investments 19 LIBOR 1,109,229 1,100,497 3.19 % 2.2
Financing provided 1
Term SOFR(3)
918,487 915,451 1.48 % 12.8
TRTX 2021-FL4
Collateral loan investments 24 LIBOR 1,249,796 1,242,291 3.19 % 3.1
Financing provided 1 LIBOR 1,037,500 1,030,846 1.60 % 16.2
Total
Collateral loan investments(4)
60 LIBOR $ 3,164,710 $ 3,138,603 3.24 % 2.7 years
Financing provided(5)
3 Term SOFR/LIBOR $ 2,555,988 $ 2,545,691 1.55 % 15.2 years

~~(1)Weighted average spread excludes the amortization of loan fees and deferred financing costs.~~

~~(2)~~Loan term represents weighted-average final maturity, assuming extension options are exercised by the borrower. Repayments of CRE CLO notes are dependent on timing of related loan repayments post-reinvestment period. The term of the CRE CLO notes represents the rated final distribution date.

~~(3)~~On October 1, 2021, the benchmark index interest rate for borrowings under TRTX 2019-FL3 was converted from Compounded SOFR to Term SOFR by the designated transaction representative under the FL3 indenture. The Company has the right to convert the mortgage assets benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO.

~~(4)~~Collateral loan investment assets of FL2, FL3, and FL4 represent 16.4%, 22.5%, and 25.4% of the aggregate unpaid principal balance of the Company's loans held for investment portfolio as of December 31, 2021.

~~(5)~~During the three months ended September 30, 2021, the Company recognized interest expense of $13.7 million, which includes $2.2 million of deferred financing cost amortization and is reflected within the Company's consolidated statements of income and comprehensive income. During the nine months ended September 30, 2021, the Company recognized interest expense of $35.7 million, which includes $5.0$4.1 million of deferred financing cost amortization and is reflected within the Company's consolidated statements of income and comprehensive income.

2728

Table of Contents

(6) Investment Portfolio Financing

The following table summarizes the Company's investment portfolio financing (dollars in thousands):


		Outstanding principal balance					Outstanding principal balance
		September 30, 2022		December 31, 2021			June 30, 2023		December 31, 2022
Collateralized loan obligations(1)	Collateralized loan obligations(1)	$	2,467,526	$	2,555,988	Collateralized loan obligations(1)	$	2,142,939	$	2,461,170
Secured credit agreements	Secured credit agreements	1,083,854		1,166,211		Secured credit agreements	1,039,185		1,108,386
Asset-specific financing arrangements						Asset-specific financing arrangements	492,563		565,376
Secured revolving credit facility	Secured revolving credit facility	204,359		—		Secured revolving credit facility	—		44,279
Asset-specific financing arrangements		564,232		—

Mortgage loan payable						Mortgage loan payable	31,200		—
Total	Total	$	4,319,971	$	3,722,199	Total	$	3,705,887	$	4,179,211

________________________________

(1)See Note 5 for additional information regarding the Company's collateralized loan obligations.

Secured Credit Agreements

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the Company had secured credit agreements used to finance certain of the Company’s loan investments. These financing arrangements bear interest at rates equal to ~~LIBOR or~~ Term SOFR plus a credit spread negotiated between the Company and each lender, often a separate credit spread for each pledge of collateral, which is primarily based on property type and advance rate against the unpaid principal balance of the pledged loan. These borrowing arrangements contain defined mark-to-market provisions that permit our lenders to issue margin calls to the Company only in the event that the collateral properties underlying the Company’s loans pledged to the Company’s lenders experience a non-temporary decline in value (“credit marks”) due to reasons other than capital markets events that result in changing credit spreads for similar borrowing obligations. In connection with one of these borrowing arrangements, the lender is also permitted to issue margin calls to the Company in the event the lender determines capital markets events have caused credit spreads to change for similar borrowing obligations (“spread marks”). Furthermore, in connection with one of these borrowing arrangements, the lender has the right to re-margin the secured credit agreement based solely on appraised ~~loan-to-values after the second anniversary date of the facility on October 30, 2022.~~loan-to-values.

The following table presents certain information regarding the Company’s secured credit agreements. Except as otherwise noted, all agreements are on a partial (25%) recourse basis (dollars in thousands):


		September 30, 2022																		June 30, 2023
Secured credit agreements(1)	Secured credit agreements(1)	Initial maturity date	Extended maturity date	Index rate	Weighted average credit spread		Interest rate		Commitment amount		Maximum current availability		Balance outstanding		Principal balance of collateral		Amortized cost of collateral		Secured credit agreements(1)	Initial maturity date	Extended maturity date	Index rate	Weighted average credit spread		Interest rate		Commitment amount		Maximum current availability		Balance outstanding		Principal balance of collateral		Amortized cost of collateral
Goldman Sachs~~(2)~~	Goldman Sachs~~(2)~~	08/19/23	08/19/24	1 Month BR	1.8	%	4.9	%	$	500,000	$	129,132	$	370,868	$	555,743	$	555,256	Goldman Sachs~~(2)~~	08/19/23	08/19/24	1 Month BR	2.4	%	7.4	%	$	500,000	$	175,677	$	324,323	$	420,633	$	420,286
Wells Fargo~~(3)~~	Wells Fargo~~(3)~~	04/18/25	04/18/25	1 Month BR	1.6	%	4.7	%	500,000		91,990		408,010		532,594		528,361		Wells Fargo~~(3)~~	04/18/25	04/18/25	1 Month BR	1.9	%	6.9	%	500,000		64,154		435,846		598,319		595,854
Barclays~~(4)~~	Barclays~~(4)~~	08/13/25	08/13/26	1 Month BR	1.6	%	4.6	%	500,000		403,074		96,926		128,159		127,539		Barclays~~(4)~~	08/13/25	08/13/26	1 Month BR	2.0	%	7.0	%	500,000		367,374		132,626		180,188		179,748
Morgan Stanley~~(5)~~(2)	Morgan Stanley~~(5)~~(2)	05/04/23	05/04/23	1 Month BR	2.3	%	5.4	%	500,000		446,975		53,025		77,749		77,731		Morgan Stanley~~(5)~~(2)	05/04/24	05/04/24	1 Month BR	2.3	%	7.4	%	500,000		446,200		53,800		80,587		80,587
JP Morgan	JP Morgan	10/30/23	10/30/25	1 Month BR	1.6	%	4.7	%	400,000		280,840		119,160		164,733		164,673		JP Morgan	10/30/23	10/30/25	1 Month BR	1.7	%	6.8	%	400,000		343,275		56,725		80,329		80,329
Bank of America~~(6)~~(3)	Bank of America~~(6)~~(3)	03/31/23	03/31/23	1 Month BR	1.8	%	4.8	%	200,000		164,135		35,865		47,820		47,820		Bank of America~~(6)~~(3)	06/06/26	06/06/26	1 Month BR	1.8	%	6.8	%	200,000		164,135		35,865		49,018		49,018
Institutional Lender 1(4)	Institutional Lender 1(4)	10/30/23	10/30/25	1 Month BR	4.5	%	7.6	%	249,546		249,546		—		3,849		3,849		Institutional Lender 1(4)	10/30/23	10/30/25	1 Month BR	—	%	—	%	249,546		249,546		—		—		—
Totals	Totals								$	2,849,546	$	1,765,692	$	1,083,854	$	1,510,647	$	1,505,229	Totals								$	2,849,546	$	1,810,361	$	1,039,185	$	1,409,074	$	1,405,822

(1)Borrowings under secured credit agreements with a 25% recourse guarantee from Holdco. Each secured credit agreement contains defined mark-to-market provisions that permit the lenders to issue margin calls based on credit marks. Under the JP Morgan secured credit agreement, the Company is also subject to spread marks. Index rate is the underlying benchmark interest rate ("BR"), currently Term SOFR, for the Company's borrowings on each secured credit agreement.

(2)On March 17, 2023, the Company executed an extension of the secured credit agreement's maturity that is effective May 4, 2023 with a one year term maturing on May 4, 2024.

(3)On March 20, 2023, the Company executed a short term extension of the secured credit agreement's maturity to May 30, 2023, and on May 25, 2023 executed a further short-term extension to June 6, 2023. On June 6, 2023, the secured credit agreement's initial and extended maturity was extended to June 6, 2026.

(4)Under this arrangement, the lender has the right to re-margin the secured credit agreement based solely on appraised loan-to-values.

Table of Contents


	December 31, 2022
Secured credit agreements(1)	Initial maturity date	Extended maturity date	Index rate	Weighted average credit spread		Interest rate		Commitment amount		Maximum current availability		Balance outstanding		Principal balance of collateral		Amortized cost of collateral
Goldman Sachs(2)	08/19/23	08/19/24	1 Month BR	2.2	%	6.6	%	$	500,000	$	114,662	$	385,338	$	595,576	$	595,136
Wells Fargo(3)	04/18/25	04/18/25	1 Month BR	1.6	%	6.0	%	500,000		77,998		422,002		544,557		541,134
Barclays(4)	08/13/25	08/13/26	1 Month BR	1.6	%	5.9	%	500,000		403,074		96,926		129,049		128,489
Morgan Stanley(5)	05/04/23	05/04/23	1 Month BR	2.3	%	6.7	%	500,000		444,421		55,579		79,103		79,103
JP Morgan	10/30/23	10/30/25	1 Month BR	1.6	%	6.0	%	400,000		287,324		112,676		159,601		159,596
Bank of America(6)	03/31/23	03/31/23	1 Month BR	1.8	%	6.1	%	200,000		164,135		35,865		47,820		47,820
Institutional Lender 1(7)	10/30/23	10/30/25	1 Month BR	—	%	—	%	249,546		249,546		—		1,542		1,542
Totals								$	2,849,546	$	1,741,160	$	1,108,386	$	1,557,248	$	1,552,820

(1)Borrowings under secured credit agreements with a 25% recourse guarantee from Holdco. Each secured credit agreement contains defined mark-to-market provisions that permit the lenders to issue margin calls based on credit marks. Under the JP Morgan secured credit agreement, the Company is also subject to spread marks. Index rate is the underlying benchmark interest rate ("BR"), currently LIBOR or Term SOFR, for the Company's borrowings on each secured credit agreement.

(2)On August 19, 2022 the secured credit agreement's initial maturity was extended to August 19, 2023.

(3)On February 9, 2022 the secured credit ~~agreement’s~~agreement's initial maturity was extended to April 18, 2025.

(4)On April 11, 2022 the secured credit agreement's initial maturity was extended to August 13, 2025 and the Company reduced the total commitment to $500.0 million from $750.0 million. The secured credit agreement includes a $250.0 million accordion feature subject to the lender's approval.

(5)On April 29, 2022 the secured credit agreement's maturity was extended to May 4, 2023.

(6)On September 14, 2022, the secured credit agreement's initial and extended maturity was extended to March 31, 2023.

~~Table of Contents~~

December 31, 2021
Secured credit agreements(1)
Initial
maturity date Extended
maturity date Index
rate Weighted average
credit spread Interest
rate Commitment
amount Maximum
current availability Balance
outstanding Principal balance
of collateral Amortized cost
of collateral
Goldman Sachs 08/19/22 08/19/24 1 Month
LIBOR 2.0 % 2.1 % $ 250,000 $ 153,680 $ 96,320 $ 158,177 $ 157,550
Wells Fargo(2)
04/18/22 04/18/24 1 Month
LIBOR 1.6 % 1.7 % 750,000 179,784 570,216 779,791 773,868
Barclays 08/13/22 08/13/23 1 Month
LIBOR 1.5 % 1.7 % 750,000 726,686 23,314 41,294 41,058
Morgan Stanley 05/04/22 05/04/23 1 Month
LIBOR 2.0 % 2.1 % 500,000 319,269 180,731 255,125 254,559
JP Morgan 10/30/23 10/30/25 1 Month
LIBOR 1.7 % 1.8 % 400,000 290,523 109,477 200,148 199,246
US Bank 07/09/22 07/09/24 1 Month
LIBOR 1.4 % 1.7 % 44,730 10,748 33,982 59,060 59,060
Bank of America(3)
09/29/22 09/29/22 1 Month
LIBOR 1.8 % 1.9 % 128,625 — 128,625 183,750 183,750
Institutional Lender 1 10/30/23 10/30/25 1 Month
LIBOR 4.5 % 4.8 % 249,546 226,000 23,546 42,390 42,366
Totals $ 3,072,901 $ 1,906,690 $ 1,166,211 $ 1,719,735 $ 1,711,457

~~(1)~~(7)~~Borrowings under secured credit agreements with a 25% recourse guarantee from Holdco. Each secured credit agreement contains defined mark-to-market provisions that permit~~Under this arrangement, the ~~lenders~~lender has the right to ~~issue margin calls based on credit marks. Under the JP Morgan secured credit agreement, the Company is also subject to spread marks.~~

~~(2)On February 9, 2022 the secured credit agreement’s initial maturity was extended to April 18, 2025.~~

~~(3)Effective February 1, 2022 for the sole loan pledged to~~re-margin the secured credit agreement ~~the Company amended its financing arrangement to reduce its borrowing by $9.4 million and extend its term~~based solely on ~~a non-mark-to-market basis through March 31, 2022, with an option to further extend its maturity through April 15, 2022 in exchange for a further reduction in borrowings of $9.4 million.~~appraised loan-to-values.

Secured Credit Agreement Terms

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the Company had six ~~and seven~~ secured credit agreements ~~respectively,~~ to finance its loan investing activities. Credit spreads vary depending upon the collateral type, advance rate and other factors. Assets pledged as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 consisted of 5338 and 5345 mortgage loans, or participation interests therein, respectively. Under five of the six secured credit agreements, the Company transfers all of its rights, title and interest in the loans to the secured credit agreement counterparty in exchange for cash, and simultaneously agrees to reacquire the asset at a future date for an amount equal to the cash exchanged plus an interest factor. The secured credit agreement lender collects all principal and interest on related loans and remits to the Company the net amount after the lender collects its interest and other fees. For the sixth secured credit agreement, which isuntil June 6, 2023 was a mortgage warehouse facility, the lender ~~receives~~received a security interest (pledge) in the loans financed under the arrangement. Effective June 6, 2023, this credit facility was extended for three years and converted from a mortgage warehouse facility to a secured credit facility similar to the Company's five other secured credit facilities. The secured credit agreements used to finance loan investments are 25% recourse to Holdco.

Under each of the Company’s secured credit agreements, ~~including the mortgage warehouse facility,~~ the Company is required to post margin for changes in conditions to specific loans that serve as collateral for those secured credit agreements. The lender’s margin amount is in all but one instance limited to collateral-specific credit marks based on non-temporary declines in the value of the properties securing the underlying loan collateral. Market value determinations and redeterminations may be made by the repurchase lender in its sole discretion subject to certain specified parameters. These considerations only include credit-based factors unrelated to the capital markets. In only one instance do the considerations include changes in observable credit spreads ~~in the market~~ for ~~these assets.~~such liabilities.

2930

Table of Contents

The following table summarizes certain characteristics of the Company’s secured credit agreements secured by mortgage loan investments, including counterparty concentration risks (dollars in thousands):


		September 30, 2022														June 30, 2023
Secured credit agreements	Secured credit agreements	Commitment amount		UPB of collateral		Amortized cost of collateral(1)		Amount payable(2)		Net counterparty exposure(3)		Percent of stockholders' equity		Days to extended maturity	Secured credit agreements	Commitment amount		UPB of collateral		Amortized cost of collateral(1)		Amount payable(2)		Net counterparty exposure(3)		Percent of stockholders' equity		Days to extended maturity
Goldman Sachs Bank	Goldman Sachs Bank	$	500,000	$	555,743	$	557,922	$	371,873	$	186,049	14.2	%	689	Goldman Sachs Bank	$	500,000	$	420,633	$	422,190	$	324,906	$	97,284	8.0	%	416
Wells Fargo	Wells Fargo	500,000		532,594		530,990		408,604		122,386		9.4	%	931	Wells Fargo	500,000		598,319		600,568		436,727		163,841		13.4	%	658
Barclays	Barclays	500,000		128,159		127,890		97,135		30,755		2.4	%	1413	Barclays	500,000		180,188		180,834		133,060		47,774		3.9	%	1140
Morgan Stanley Bank	Morgan Stanley Bank	500,000		77,749		77,944		53,367		24,577		1.9	%	216	Morgan Stanley Bank	500,000		80,587		81,339		54,029		27,310		2.2	%	309
JP Morgan Chase Bank	JP Morgan Chase Bank	649,546		168,582		169,937		120,000		49,937		3.8	%	1126	JP Morgan Chase Bank	649,546		80,329		81,808		57,422		24,386		2.0	%	853
Bank of America	Bank of America	200,000		47,820		48,216		35,907		12,309		0.9	%	182	Bank of America	200,000		49,018		49,115		35,885		13,230		1.1	%	1072
Total / weighted average	Total / weighted average	$	2,849,546	$	1,510,647	$	1,512,899	$	1,086,886	$	426,013			853	Total / weighted average	$	2,849,546	$	1,409,074	$	1,415,854	$	1,042,029	$	373,825			651

_______________________

(1)Loan amounts include interest receivable of ~~$7.7~~$10.0 million and are net of premium, discount and origination fees of ~~$5.4~~$3.3 million.

(2)Loan amounts include interest payable of ~~$3.0~~$2.8 million and do not reflect unamortized deferred financing fees of ~~$2.9~~$2.1 million.

(3)Loan amounts represent the net carrying value of the commercial real estate ~~assets~~loans sold under agreements to repurchase, including accrued interest plus any cash or assets on deposit to secure the repurchase obligation, less the amount of the repurchase liability, including accrued interest.


		December 31, 2021														December 31, 2022
Secured credit agreements	Secured credit agreements	Commitment amount		UPB of collateral		Amortized cost of collateral(1)		Amount payable(2)		Net counterparty exposure(3)		Percent of stockholders' equity		Days to extended maturity	Secured credit agreements	Commitment amount		UPB of collateral		Amortized cost of collateral(1)		Amount payable(2)		Net counterparty exposure(3)		Percent of stockholders' equity		Days to extended maturity
Goldman Sachs Bank	Goldman Sachs Bank	$	250,000	$	158,177	$	159,269	$	96,389	$	62,880	4.3	%	962	Goldman Sachs Bank	$	500,000	$	595,576	$	596,838	$	386,124	$	210,714	15.9	%	597
Wells Fargo	Wells Fargo	750,000		779,791		776,196		570,839		205,357		14.0	%	839	Wells Fargo	500,000		544,557		544,824		422,870		121,954		9.2	%	839
Barclays	Barclays	750,000		41,294		41,019		23,330		17,689		1.2	%	590	Barclays	500,000		129,049		128,900		97,215		31,685		2.4	%	1321
Morgan Stanley Bank	Morgan Stanley Bank	500,000		255,125		255,858		180,891		74,967		5.1	%	489	Morgan Stanley Bank	500,000		79,103		79,935		55,798		24,137		1.8	%	124
JP Morgan Chase Bank	JP Morgan Chase Bank	649,546		242,538		243,181		133,191		109,990		7.5	%	1399	JP Morgan Chase Bank	649,546		161,143		162,328		113,197		49,131		3.7	%	1034
US Bank		44,730		59,060		59,435		34,035		25,400		1.7	%	921
Bank of America	Bank of America	128,625		183,750		184,531		128,648		55,883		3.8	%	272	Bank of America	200,000		47,820		48,272		35,882		12,390		0.9	%	90
Total / weighted average	Total / weighted average	$	3,072,901	$	1,719,735	$	1,719,489	$	1,167,323	$	552,165			794	Total / weighted average	$	2,849,546	$	1,557,248	$	1,561,097	$	1,111,086	$	450,011			757

_______________________

(1)Loan amounts include interest receivable of ~~$8.0~~$8.3 million and are net of premium, discount and origination fees of ~~$8.8~~$4.4 million.

(2)Loan amounts include interest payable of ~~$1.1~~$2.7 million and do not reflect unamortized deferred financing fees of ~~$4.0~~$2.8 million.

As a result of contributing collateral into TRTX 2022-FL5 upon its issuance during the nine months ended September 30, 2022, the Company accelerated $1.1 million of unamortized deferred transaction costs related to its secured credit agreements to interest expense in its consolidated statements of income and comprehensive income. See Note 5 for details regarding the Company's issuance of TRTX 2022-FL5.

On April 11, 2022, the Company repaid the $34.0 million outstanding under the US Bank secured credit agreement and simultaneously terminated the financing arrangement prior to its July 9, 2022 maturity date.

~~Table of Contents~~

Secured Revolving Credit Facility

On February 22, 2022, the Company closed a $250.0 million secured revolving credit facility with a syndicate of 5 lenders. During the fourth quarter of 2022, an additional lender was added to the facility, increasing the borrowing capacity to $290.0 million. This facility has an initial term of 3 years, an interest rate of Term SOFR plus 2.00% that is payable monthly in arrears, and an unused fee of 15 or 20 basis points, depending upon whether utilization exceeds 50.0%. During the three ~~and nine~~ months ended ~~September~~June 30, 2023 and 2022, the weighted average unused fee was 1619 and 20 basis points, respectively. During the six months ended June 30, 2023 and 2022, the weighted average unused fee was 19 and 20 basis points, respectively. The facility generally provides the Company with interim financing of eligible loans for up to 180 days at an initial advance rate of 75.0%, which declines to 65.0%, 45.0%, and 0.0% after 90, 135, and 180 days from initial borrowing, respectively, depending on the ~~permanent financing asset classification.~~likely source of refinancing. This facility is 100% recourse to Holdco. As of ~~September~~June 30, 2023, the Company did not have any outstanding borrowings under its secured revolving credit facility. As of December 31, 2022, the Company pledged ~~two~~one loan ~~investments~~investment with an aggregate collateral principal balance of ~~$272.5~~$59.8 million and outstanding Term SOFR-based borrowings of ~~$204.4~~$44.3 million.

Table of Contents

Asset-Specific Financing Arrangements

As of ~~September~~June 30, ~~2022,~~2023, the Company had two asset-specific financing arrangements with Axos Bank each secured by a ~~performing first~~ mortgage loan. The separate arrangements provide non-mark-to-market financing, a term of up to 2 years, and are 15% recourse to Holdco.

On June 30, 2022, the Company closed a $200.0 million loan financing facility with BMO Harris Bank ("BMO Facility"). The facility provides asset-specific financing on a non-mark-to-market, matched term basis. This facility is 25% recourse to Holdco. The advance rate and borrowing rate are determined separately for each loan financed under the facility.

On September 1, 2022, the Company closed a $397.9 million asset-specific financing arrangement with an Institutional Lender ("Institutional Lender 2"). The arrangement is non-mark-to-market, matched term, and non-recourse. The advance rate and borrowing rate are uniform for all loans financed under the arrangement.

On November 17, 2022, the Company closed a $23.3 million asset-specific financing arrangement with Customers Bank. The arrangement is non-mark-to-market, matched term, and non-recourse.

The following table details the Company's asset-specific financing arrangements (dollars in thousands):


		September 30, 2022																	June 30, 2023
		Financing										Collateral							Financing										Collateral
Asset-specific financing	Asset-specific financing	Count	Commitment amount		Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. term(3)	Count	Outstanding principal balance		Amortized Cost		Wtd. avg. term	Asset-specific financing	Count	Commitment amount		Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. term(3)	Count	Outstanding principal balance		Amortized Cost		Wtd. avg. term
Axos Bank	Axos Bank	2	$	108,652	$	108,652	$	107,878	4.4	%	1.6	2	$	198,603	$	198,184	1.5	Axos Bank	2	$	100,915	$	100,915	$	100,265	4.4	%	0.7	2	$	189,905	$	189,671	0.7
BMO Facility	BMO Facility	1	200,000		63,510		62,892		1.7	%	4.7	2	79,388		79,041		4.7	BMO Facility	1	200,000		29,110		28,781		2.0	%	4.2	1	36,525		36,197		4.2
Institutional Lender 2	Institutional Lender 2	1	397,928		392,070		388,097		3.5	%	2.7	5	513,181		491,377		2.7	Institutional Lender 2	1	341,159		341,159		340,585		3.5	%	1.9	4	459,348		447,395		1.9
Customers Bank																		Customers Bank	1	23,250		21,379		20,950		2.5	%	1.9	1	28,799		28,575		1.9
Total / weighted average	Total / weighted average		$	706,580	$	564,232	$	558,867	3.5	%	2.7 years		$	791,172	$	768,602	2.6 years	Total / weighted average		$	665,324	$	492,563	$	490,581	3.6	%	1.8 years		$	714,577	$	701,838	1.7 years

_______________________

(1)Net of ~~$5.4~~$2.0 million unamortized deferred financing costs.

(2)Collateral loan assets and related financings are indexed to Term SOFR under Axos Bank, the BMO Facility and Customers Bank. Under the Institutional Lender 2 arrangement, collateral loan assets are indexed to Term SOFR with the exception of one loan indexed to LIBOR and the financing provided is indexed to Term SOFR.

(3)Term under Axos Bank is based on the extended maturity date for the specific arrangement. Borrowings under the BMO ~~Facility.~~Facility, the Institutional Lender 2 arrangement and Customers Bank are term-matched to the corresponding collateral loan asset. The weighted-average term assumes all extension options of the collateral loan assets are exercised by the borrower.

The following table details the Company's asset-specific financing arrangements (dollars in thousands):


	December 31, 2022
	Financing										Collateral
Asset-specific financing	Count	Commitment amount		Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. term(3)	Count	Outstanding principal balance		Amortized Cost		Wtd. avg. term
Axos Bank	2	$	105,152	$	105,152	$	104,504	4.4	%	1.3	2	$	198,603	$	198,246	1.2
BMO Facility	1	200,000		47,545		46,985		1.8	%	4.5	2	59,431		58,717		4.5
Institutional Lender 2	1	397,928		392,070		389,442		3.5	%	2.4	5	513,181		494,965		2.4
Customers Bank	1	23,250		20,609		20,086		2.5	%	2.4	1	28,505		28,232		2.4
Total / weighted average		$	726,330	$	565,376	$	561,017	3.5	%	2.4 years		$	799,720	$	780,160	2.3 years

_______________________

(1)Net of $4.4 million unamortized deferred financing costs.

(2)Collateral loan assets are indexed to either LIBOR or Term SOFR and related financings are indexed to Term SOFR under Axos Bank, the BMO Facility and Customers Bank. Under the Institutional Lender 2 arrangement, collateral loan assets are indexed to LIBOR and the financing provided is indexed to Term SOFR.

(3)Term under Axos Bank is based on the extended maturity date for the specific arrangement. Borrowings under the BMO Facility, ~~and~~ the Institutional Lender 2 arrangement and Customers Bank are term-matched to the corresponding collateral loan asset. The weighted-average term assumes all extension options of the collateral loan assets are exercised by the borrower.

Table of Contents

Mortgage Loan Payable

The Company, through a wholly-owned special purpose ~~entity~~ subsidiary, ~~was a~~is the borrower under a ~~$50.0~~$31.2 million mortgage loan secured by a ~~first~~ deed of trust against an REO ~~Property.~~asset. The first mortgage loan ~~had~~was provided by an institutional lender, has an interest-only five year term and bears interest at a rate of ~~LIBOR plus 4.50% and~~7.7%. As of June 30, 2023, the carrying value of the loan was subject to a LIBOR interest rate floor of 0.50% and a rate cap of 0.50%. The Company posted cash of $2.4 million to pre-fund interest payments due under the note during its initial term through December 15, 2021.

~~On November 12, 2021, the Company repaid the mortgage loan. See Note 4 for additional information.~~

~~Table of Contents~~

$30.5 million.

Financial Covenant Compliance

Our financial covenants and guarantees for outstanding borrowings related to our secured financing agreements require Holdco to maintain compliance with the following financial covenants (among others):

Financial Covenant

Current

Cash Liquidity

Minimum cash liquidity of no less than the greater of: $15.0 million; and 5.0% of Holdco’s recourse indebtedness

Tangible Net Worth

$1.0 billion, plus 75% of all subsequent equity issuances (net of discounts, commissions, expense), minus 75% of the redeemed or repurchased preferred or redeemable equity or stock

Debt-to-Equity

Debt-to-Equity ratio not to exceed 4.25 to 1.0

Interest Coverage

Minimum interest coverage ratio of no less than 1.4 to 1.0, effective June 30, 2023. Previously, 1.5 to 1.0.

The financial covenants and guarantees for outstanding borrowings related to the Company’s secured credit agreements and secured revolving credit facility require Holdco to maintain compliance with certain financial covenants. The uncertain long-term impact of global macroeconomic conditions, including heightened inflation, slower growth or recession, changes to fiscal and monetary policy, increased interest rates, currency fluctuations, labor shortages and ~~challenges~~recent distress in the ~~supply chain, coupled with the war in Ukraine and the lingering aftereffects of COVID-19,~~banking sector, on the commercial real estate markets and global capital markets may make it more difficult to meet or satisfy these covenants, and there can be no assurance that the Company will remain in compliance with these covenants in the future.

Financial Covenant ~~relating to the Series B Preferred Stock~~

For as long as the Series B Preferred Stock was outstanding, the Company was required to maintain a debt-to-equity ratio not greater than 3.0 to 1.0. For the purpose of determining this ratio, the aggregate liquidation preference of the outstanding shares of Series B Preferred Stock was excluded from the calculation of total indebtedness of the Company and its subsidiaries, and was included in the calculation of total stockholders’ equity. On June 16, 2021, the Company redeemed all 9,000,000 outstanding shares of the Series B Preferred Stock and this covenant no longer applied.

~~Financial Covenant~~ Compliance

The Company was in compliance with all financial covenants for its secured credit agreements and secured revolving credit facility to the extent of outstanding balances as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021.~~2022.

(7) Schedule of Maturities

As of ~~September~~June 30, ~~2022~~2023 future principal payments for the following five years and thereafter are as follows (dollars in thousands):


		Total indebtedness		Collateralized loan obligations(1)		Secured credit agreements(2)		Secured revolving credit facility(2)		Asset-specific financing arrangements(3)			Total indebtedness		Collateralized loan obligations(1)		Secured credit agreements(2)		Secured revolving credit facility(2)		Asset-specific financing arrangements(3)		Mortgage loan payable
2022		$	82,974	$	82,974	$	—	$	—	$	—
2023	2023	984,000		678,121		208,050		—		97,829		2023	$	731,833	$	487,062	$	156,725	$	—	$	88,046	$	—
2024	2024	913,829		348,130		370,868		—		194,831		2024	865,083		399,865		278,124		—		187,094		—
2025	2025	877,936		168,641		504,936		204,359		—		2025	1,054,453		464,603		568,471		—		21,379		—
2026	2026	561,307		353,245		—		—		208,062		2026	276,303		73,504		35,865		—		166,934		—
2027												2027	56,810		27,700		—		—		29,110		—
Thereafter	Thereafter	899,925		836,415		—		—		63,510		Thereafter	721,405		690,205		—		—		—		31,200
Total	Total	$	4,319,971	$	2,467,526	$	1,083,854	$	204,359	$	564,232	Total	$	3,705,887	$	2,142,939	$	1,039,185	$	—	$	492,563	$	31,200

(1)The scheduled maturities for the investment grade bonds issued by the Company's CRE CLOs are based upon the ~~fully extended~~fully-extended maturity of the underlying mortgage loan collateral, considering the reinvestment window of each CRE CLO.

(2)The scheduled maturities of the Company's secured credit agreement liabilities isare based on the extended maturity date for the specific credit agreement where extension options are at its option, subject to standard default provisions, or the current maturity date of those credit agreements where extension options are subject to counterparty approval.

(3)The scheduled maturities of the Company's asset-specific financing arrangements are based on the extended maturity date for the specific arrangement, or in the case of the BMO Facility and the Institutional Lender 2 arrangement, the fully-extended maturity date of the underlying mortgage loan collateral.

3233

Table of Contents

(8) Fair Value Measurements

The Company’s consolidated balance sheet includes Level I fair value measurements related to cash equivalents, restricted cash, accounts receivable, and accrued liabilities. As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the Company had ~~$139.1~~$199.1 million and ~~$199.3~~$145.1 million, respectively, invested in money market funds with original maturities of less than 90 days. The carrying values of these financial assets and liabilities are reasonable estimates of fair value because of the short-term maturities of these instruments. The consolidated balance sheet also includes loans held for investment, the assets and liabilities of its CLOs, secured credit agreements, and asset-specific financing arrangements that are considered Level III fair value measurements. Level III items are not measured at fair value on a recurring basis, but are subject to fair value adjustments utilizing the fair value of the underlying collateral when there is evidence of impairment and when the loan is dependent solely on the collateral for payment of principal and interest.

The following tables provide information about the fair value of the Company’s financial assets and liabilities on the Company’s consolidated balance sheets (dollars in thousands):


		September 30, 2022									June 30, 2023
				Fair value											Fair value
		Carrying value		Level I		Level II		Level III			Principal balance		Carrying value		Level I		Level II		Level III
Financial assets	Financial assets									Financial assets
Loans held for investment	Loans held for investment	$	5,091,257	$	—	$	—	$	5,213,472	Loans held for investment	$	4,567,250	$	4,297,350	$	—	$	—	$	4,479,223
Financial liabilities	Financial liabilities									Financial liabilities
Collateralized loan obligations	Collateralized loan obligations	2,456,668		—		—		2,502,693		Collateralized loan obligations	2,142,939		2,136,382		—		—		2,020,326
Secured credit agreements	Secured credit agreements	1,080,953		—		—		1,130,722		Secured credit agreements	1,039,185		1,035,634		—		—		1,028,114
Secured revolving credit facility		202,516		—		—		208,451
Asset-specific financing arrangements	Asset-specific financing arrangements	558,867		—		—		562,665		Asset-specific financing arrangements	492,563		490,581		—		—		490,877

Mortgage loan payable										Mortgage loan payable	31,200		30,475		—		—		31,200


		December 31, 2021									December 31, 2022
				Fair value											Fair value
		Carrying value		Level I		Level II		Level III			Principal balance		Carrying value		Level I		Level II		Level III
Financial assets	Financial assets									Financial assets
Loans held for investment	Loans held for investment	$	4,867,203	$	—	$	—	$	4,899,666	Loans held for investment	$	5,004,798	$	4,781,402	$	—	$	—	$	4,922,290
Financial liabilities	Financial liabilities									Financial liabilities
Collateralized loan obligations	Collateralized loan obligations	2,545,691		—		—		2,558,544		Collateralized loan obligations	2,461,170		2,452,212		—		—		2,498,853
Secured credit agreements	Secured credit agreements	1,162,206		—		—		1,169,710		Secured credit agreements	1,108,386		1,105,151		—		—		1,128,847
Asset-specific financing arrangements										Asset-specific financing arrangements	565,376		561,017		—		—		571,097
Secured revolving credit facility										Secured revolving credit facility	44,279		42,137		—		—		42,137

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the estimated fair value of the Company’s loans held for investment portfolio was ~~$5.2~~$4.5 billion and $4.9 billion, respectively, which approximated carrying value. The weighted average gross credit spread for the Company’s loans held for investment portfolio as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 was ~~3.46%~~3.64% and ~~3.39%~~3.44%, respectively. The weighted average years to maturity as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 was ~~2.9~~2.5 years and 2.8 years, respectively, assuming full extension of all loans held for investment.

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the estimated fair value of the collateralized loan obligation liabilities and secured credit agreements approximated fair value since current borrowing spreads reflect current market terms.

Level III fair values are determined based on standardized valuation models and significant unobservable market inputs, including holding period, discount rates based on LTV, property type and loan pricing expectations developed by the Manager that were corroborated with other institutional lenders to determine market spreads that are added to the forward curve of the underlying benchmark interest rate. There were no transfers of financial assets or liabilities within the levels of the fair value hierarchy during the three and ~~nine~~six months ended ~~September~~June 30, ~~2022.~~2023.

3334

Table of Contents

(9) Income Taxes

The Company indirectly owns 100% of the equity of TRSs. TRSs are subject to applicable U.S. federal, state, local and foreign income tax on their taxable income. In addition, as a REIT, the Company also may be subject to a 100% excise tax on certain transactions between it and its TRSs that are not conducted on an arm’s-length basis. The Company files income tax returns in the United States federal jurisdiction as well as various state and local jurisdictions. The filings are subject to normal reviews by tax authorities until the related statute of limitations expires. The years open to examination generally range from ~~2018~~2019 to present.

ASC 740 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC 740 also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company has analyzed its various federal and state filing positions and believes that its income tax filing positions and deductions are well documented and supported. As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, based on the Company’s evaluation, the Company did not have any material uncertain income tax positions.

The Company’s policy is to classify interest and penalties associated with underpayment of U.S. federal and state income taxes, if any, as a component of general and administrative expense on its consolidated statements of income and comprehensive income. For the three and ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, the Company did not have interest or penalties associated with the underpayment of any income taxes.

The Company owns, through an entity classified as a partnership for U.S. federal tax purposes (“Parent LLC”), 100% of the common equity in Sub-REIT, which qualifies as a REIT for U.S. federal income tax purposes and is a separate taxpayer from both the Company and Parent LLC. Parent LLC is owned by the Company both directly and indirectly through a TRS. The Company, through Sub-REIT, issues CRE CLOs to finance on a non-recourse, non-mark-to-market basis a large proportion of its loan investment portfolio. Due to unusually low LIBOR rates ~~beginning in~~between March 2020 and September 2022, coupled with high interest rate floors relating to many loans and participation interests pledged to Sub-REIT’s CLOs, certain of Sub-REIT’s CRE CLOs have in the past generated EII, which ismay be treated as UBTI. Published IRS guidance requires that Sub-REIT allocate its EII among its shareholders in ~~accordance with~~proportion to its dividends paid. Accordingly, EII generated by Sub-REIT’s CRE CLOs is allocated to Parent LLC. Pursuant to the Parent LLC operating agreement, any EII allocated from Sub-REIT to Parent LLC is allocated further to the TRS. Consequently, no EII is allocated to the Company and, as a result, the Company’s shareholders will not be allocated any EII (or UBTI attributable to such EII) by the Company. The tax liability borne by the TRS on the EII is approximately 21%. This tax liability is included in the consolidated statements of income and comprehensive income and balance sheets of the Company.

For the three months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, the Company recognized $0.0 million and $0.1 million, respectively, of federal, state, and local tax expense. For the six months ended June 30, 2023 and 2022, the Company recognized $0.2 million and $0.2 million, respectively, of federal, state, and local tax expense. ~~For the nine months ended September 30, 2022 and 2021, the Company recognized $0.3 million and $1.4 million, respectively, of federal, state, and local tax expense.~~ As of ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, the Company’s effective tax rate was ~~0.6%~~0.5% and ~~1.5%~~0.3%, respectively.

As of ~~September~~June 30, ~~2022,~~2023, the Company had no income tax assets and a $0.1 million income tax liability recorded for the operating activities of the Company’s TRSs. As of December 31, ~~2021,~~2022, the Company had no income tax assets and a ~~$0.3~~$0.1 million income tax liability recorded for the operating activities of the Company’s TRSs.

During the year ended December 31, 2020, the Company sold all of its CRE debt securities investments and recorded losses from these sales of $203.4 million, which became available to offset qualifying capital gains of the Company in 2020 and, to the extent those capital losses exceeded the Company’s capital gains for 2020, such losses were carried forward to offset capital gains in future years. The Company recognized no capital gains during the year ended December 31, 2020 and recognized capital gains of $15.8 million during the year ended December 31, 2021, utilizing its capital loss carryforwards to offset an equal amount for income tax purposes. As of December 31, 2021, the Company had $187.6 million of remaining capital losses that it can ~~carryforward~~carry forward into future ~~years indefinitely.~~

years. During the ~~nine months~~year ended ~~September 30,~~December 31, 2022, the Company utilized $13.3 million of the $187.6 million of available remaining capital loss carryforwards to offset the capital gain generated from the partial sale of ~~its~~a REO ~~Property~~ in April 2022. The Company has $174.3 million of capital losses that it can ~~carryforward~~carry forward into future years ~~indefinitely~~ as of ~~September~~June 30, ~~2022.~~2023.

The Company does not expect these losses to reduce the amount that the Company will be required to distribute in accordance with the requirement that the Company distribute to its stockholders at least 90% of the Company’s REIT taxable income (computed without regard to the deduction for dividends paid and excluding net capital gain) each year ~~in order~~ to continue to qualify as a REIT.

3435

Table of Contents

(10) Related Party Transactions

Management Agreement

The Company is externally managed and advised by the Manager pursuant to the terms of a management agreement between the Company and the Manager (as amended, the “Management Agreement”). Pursuant to the Management Agreement, the Company pays the Manager a base management fee equal to the greater of $250,000 per annum ($62,500 per quarter) or 1.50% per annum (0.375% per quarter) of the Company’s “Equity” as defined in the Management Agreement. Net proceeds from the issuance of Series B and Series C Preferred Stock are included in the Company’s Equity for purposes of determining the base management fee using the same daily weighted average method as is utilized for common equity. The base management fee is payable in cash, quarterly in arrears. The Manager is also entitled to incentive compensation which is calculated and payable in cash with respect to each calendar quarter in arrears in an amount, not less than zero, equal to the difference between: (1) the product of (a) 20% and (b) the difference between (i) the Company’s Core Earnings for the most recent 12-month period, including the calendar quarter (or part thereof) for which the calculation of incentive compensation is being made (the “applicable period”), and (ii) the product of (A) the Company’s Equity in the most recent 12-month period, including the applicable period, and (B) 7% per annum; and (2) the sum of any incentive compensation paid to the Manager with respect to the first three calendar quarters of the most recent 12-month period. No incentive compensation is payable to the Manager with respect to any calendar quarter unless Core Earnings for the 12 most recently completed calendar quarters is greater than zero. For purposes of calculating the Manager’s incentive compensation, the Management Agreement specifies that equity securities of the Company or any of the Company’s subsidiaries that are entitled to a specified periodic distribution or have other debt characteristics will not constitute equity securities and will not be included in “Equity” for the purpose of calculating incentive compensation. Instead, the aggregate distribution amount that accrues to such equity securities during the calendar quarter of such calculation will be subtracted from Core Earnings, before incentive compensation for purposes of calculating incentive compensation, unless such distribution is otherwise excluded from Core Earnings.

Core Earnings, as defined in the Management Agreement, means the net income (loss) attributable to the holders of the Company’s common stock and Class A common stock (in those periods in which such Class A shares were outstanding) and, without duplication, the holders of the Company’s subsidiaries’ equity securities (other than the Company or any of the Company’s subsidiaries), computed in accordance with GAAP, including realized gains and losses not otherwise included in net income (loss), and excluding (i) non-cash equity compensation expense, (ii) the incentive compensation, (iii) depreciation and amortization, (iv) any unrealized gains or losses, including an allowance for credit losses, or other similar non-cash items that are included in net income for the applicable period, regardless of whether such items are included in other comprehensive income or loss or in net income and (v) one-time events pursuant to changes in GAAP and certain material non-cash income or expense items, in each case after discussions between the Manager and the Company’s independent directors and approved by a majority of the Company’s independent directors.

~~For so long as any shares~~

Table of Series B Preferred Stock remain issued and outstanding, the Manager agreed to reduce by 50% the base management fee attributable to the Series B Preferred Stock net proceeds included in the Company’s Equity, such that the base management fee rate will equal 0.75% per annum instead of 1.50% per annum as provided in the Management Agreement. On June 16, 2021, the Company redeemed all 9,000,000 outstanding shares of the Series B Preferred Stock, incorporating the impact of the redemption into its Equity calculation. The reduced base management fee rate will apply until the Series B Preferred Stock issuance and redemption no longer impact the Company’s Equity used to calculate the base management fee payable to its Manager.Contents

Management Fees and Incentive Management Fees Incurred and Paid

The following table details the management fees and incentive management fees incurred and paid pursuant to the Management Agreement (dollars in thousands):

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021
Incurred
Management fees $ 5,906 $ 5,473 $ 17,471 $ 15,910
Incentive management fee — — 5,183 —
Total management and incentive fees incurred $ 5,906 $ 5,473 $ 22,654 $ 15,910
Paid
Management fees $ 5,856 $ 5,344 $ 17,174 $ 15,796
Incentive management fee 5,183 — 5,183 —
Total management and incentive fees paid $ 11,039 $ 5,344 $ 22,357 $ 15,796

~~Table of Contents~~


	Three Months Ended June 30,				Six Months Ended June 30,
	2023		2022		2023		2022
Incurred
Management fees	$	5,949	$	5,856	$	11,968	$	11,565
Incentive management fee	—		5,183		—		5,183
Total management and incentive fees incurred	$	5,949	$	11,039	$	11,968	$	16,748

Paid
Management fees	$	6,019	$	5,709	$	12,003	$	11,318
Incentive management fee	—		—		—		—
Total management and incentive fees paid	$	6,019	$	5,709	$	12,003	$	11,318

Management fees and incentive management fees included in payable to affiliates on the consolidated balance sheets as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 are $5.9 million and ~~$5.6~~$6.0 million, respectively. No incentive management fee was earned during the three and six months ended ~~September~~June 30, ~~2022.~~2023. During the ~~nine~~three and six months ended ~~September~~June 30, 2022, the Manager earned $5.2 million of incentive management fees. ~~No incentive management fee was earned during the three and nine months ended September 30, 2021.~~

Termination Fee

A termination fee would be due to the Manager upon termination of the Management Agreement by the Company absent a cause event. The termination fee would also be payable to the Manager upon termination of the Management Agreement by the Manager if the Company materially breaches the Management Agreement. The termination fee is equal to three times the sum of (x) the average annual base management fee and (y) the average annual incentive compensation earned by the Manager, in each case during the 24-month period immediately preceding the most recently completed calendar quarter prior to the date of termination.

Other Related Party Transactions

The Manager or its affiliates is responsible for the expenses related to the personnel of the Manager and its affiliates who provide services to the Company. However, the Company does reimburse the Manager for agreed-upon amounts based upon the Company’s allocable share of the compensation (including, without limitation, annual base salary, bonus, any related withholding taxes and employee benefits) paid to (1) the Manager’s personnel serving as the Company’s chief financial officer based on the percentage of his or her time spent managing the Company’s affairs and (2) other corporate finance, tax, accounting, internal audit, legal risk management, operations, compliance and other non-investment personnel of the Manager or its affiliates who spend all or a portion of their time managing the Company’s affairs, based on the percentage of time devoted by such personnel to the Company’s and the Company’s subsidiaries’ affairs. ~~For~~During the three ~~and nine~~ months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, the Company reimbursed to the Manager $0.3 million and ~~$0.8~~$0.3 million, respectively, of expenses for services rendered on its behalf by the Manager and its affiliates.

~~For as long as any shares of Series B Preferred Stock remained issued~~ During the six months ended June 30, 2023 and ~~outstanding,~~2022, the Company reimbursed to the Manager ~~agreed that it would not seek reimbursement~~$0.5 million and $0.5 million, respectively, of expenses for reimbursable expenses in excess of the greater of (x) $1.0 million per fiscal year and (y) twenty percent (20%) of the Company’s allocable share of such reimbursable expenses pursuant to the Management Agreement per fiscal year. On June 16, 2021, the Company redeemed all 9,000,000 outstanding shares of the Series B Preferred Stock and no shares of Series B Preferred Stock remained outstanding. As a result of the Series B Preferred Stock redemption, this agreement was terminated and there can be no assurance thatservices rendered on its behalf by the Manager ~~will not seek reimbursement of such expenses in future quarters.~~and its affiliates.

The Company is required to pay the Manager or its affiliates for documented costs and expenses incurred with third parties by the Manager or its affiliates on behalf of the Company, subject to the Company’s review and approval of such costs and expenses. The Company’s obligation to pay for costs and expenses incurred on its behalf is not subject to a dollar limitation.

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, no amounts remained outstanding and payable to the Manager or its affiliates for third party expenses that were incurred on behalf of the Company. All expenses due and payable to the Manager are reflected in the respective expense category of the consolidated statements of income and comprehensive income or consolidated balance sheets based on the nature of the item.

Table of Contents

(11) Earnings per Share

The Company calculates its basic and diluted earnings (loss) per share using the two-class method for all periods presented, which defines unvested stock-based compensation awards that contain nonforfeitable rights to dividends as participating securities. The two-class method is an allocation formula that determines earnings per share for each share of common stock and participating securities according to dividends declared and participation rights in undistributed earnings. Under this method, all earnings (distributed and undistributed) are allocated to common shares and participating securities based on their respective rights to receive dividends. The unvested restricted shares of its common stock granted to certain current and former employees and affiliates of the Manager qualify as participating securities. These restricted shares have the same rights as the Company’s other shares of common stock, including participating in any dividends, and therefore are included in the Company’s basic and diluted earnings per share calculation. For the three months ended ~~September~~June 30, 2023 and 2022, ~~and 2021, $0.2~~$0.4 million and ~~$0.1~~$0.2 million, respectively, of common stock dividends declared and undistributed net income attributable to common stockholders were allocated to unvested shares of our common stock pursuant to stock grants made under the Company’s Incentive Plan. For the ~~nine~~six months ended ~~September~~June 30, 2023 and 2022, ~~and 2021, $0.6~~$0.8 million and $0.4 million, respectively, of common stock dividends declared and undistributed net income attributable to common stockholders were allocated to unvested shares of our common stock pursuant to stock grants made under the Company’s Incentive Plan. See Note 12 for details.

~~Table of Contents~~

In connection with the issuance of Series B Preferred Stock and the Warrants described in Note 12, the Company elected the accreted redemption value method whereby the discount created based on the relative fair value of the Warrants to the fair value of the Series B Preferred Stock and the related issuance costs were accreted as a non-cash dividend on preferred stock over four years using the effective interest method. Such adjustments are included in Accretion of Discount on Series B Cumulative Redeemable Preferred Stock on the Company’s consolidated statements of changes in equity and treated as a deemed dividend on preferred stock for GAAP and income tax purposes. For the three and nine months ended September 30, 2021 this adjustment totaled $0.0 million and $25.4 million, respectively.

The computation of diluted earnings per common share is based on the weighted average number of participating securities outstanding plus the incremental shares that would be outstanding assuming exercise of the Warrants. The number of incremental common shares is calculated utilizing the treasury stock method. For the three ~~and nine~~ months ended ~~September~~June 30, 2023 and June 30, 2022, the Warrants are excluded from the calculation of diluted earnings per common share since their effect would be anti-dilutive. For the ~~three and nine~~six months ended ~~September~~June 30, ~~2021,~~2023, the Warrants are excluded from the calculation of diluted earnings per common since their effect would be anti-dilutive. For the six months ended June 30, 2022, the Warrants are included in the calculation of diluted earnings per common share because the Company generated earnings on a per common share basis, and the average market price of the Company’s common stock was ~~$12.80 and $12.20, respectively,~~$11.32, which exceeds the applicable strike price of $7.50, per common share for Warrants currently outstanding.

The following table sets forth the calculation of basic and diluted earnings per common share based on the weighted-average number of shares of common stock outstanding (dollars in thousands, except share and per share data):

Three Months Ended September 30, Nine Months Ended September 30,
2022 2021 2022 2021
Net (loss) income $ (114,607) $ 29,325 $ (96,260) $ 93,672
Preferred stock dividends(1)
(3,148) (3,157) (9,444) (16,081)
Participating securities' share in (loss) earnings (159) (122) (582) (416)
Series B preferred stock redemption make-whole payment(2)
— — — (22,485)
Series B Preferred Stock accretion, including allocated Warrant fair value and transaction costs(3)
— — — (25,449)
Net (loss) income attributable to common stockholders $ (117,914) $ 26,046 $ (106,286) $ 29,241
Weighted average common shares outstanding, basic 77,403,487 77,060,225 77,259,382 76,952,306
Incremental shares of common stock issued from the assumed exercise of the Warrants — 4,968,750 — 4,622,951
Weighted average common shares outstanding, diluted 77,403,487 82,028,975 77,259,382 81,575,257
(Loss) earnings per common share, basic(4)
$ (1.52) $ 0.34 $ (1.38) $ 0.38
(Loss) earnings per common share, diluted(4)
$ (1.52) $ 0.32 $ (1.38) $ 0.36



	Three Months Ended June 30,				Six Months Ended June 30,
	2023		2022		2023		2022
Net income	$	(69,173)	$	(5,434)	$	(61,798)	$	18,347
Preferred stock dividends(1)	(3,148)		(3,148)		(6,296)		(6,296)
Participating securities' share in (loss) earnings	(403)		(226)		(807)		(423)


Net income attributable to common stockholders	$	(72,724)	$	(8,808)	$	(68,901)	$	11,628
Weighted average common shares outstanding, basic	77,417,566		77,188,291		77,414,006		77,186,136
Incremental shares of common stock issued from the assumed exercise of the Warrants	—		—		—		4,049,470
Weighted average common shares outstanding, diluted	77,417,566		77,188,291		77,414,006		81,235,606
Earnings per common share, basic(2)	$	(0.94)	$	(0.11)	$	(0.89)	$	0.15
Earnings per common share, diluted(2)	$	(0.94)	$	(0.11)	$	(0.89)	$	0.14

_______________________

(1)Includes preferred stock dividends declared and paid for Series A preferred stock ~~Series C Preferred Stock,~~ and Series BC Preferred Stock shares outstanding for the three and ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021 and undeclared dividends for Series C Preferred Stock shares outstanding of $0.04 million for the three and nine months ended September 30, 2021.~~2022.

(2)Represents the make-whole payment to the holder of the Series B Preferred Stock for an amount equal to the present value of all remaining dividend payments due on such share of Series B Preferred Stock from and after the redemption date (and not including any declared or paid dividends or accrued dividends prior to such redemption date) through the second anniversary of the original issue date, computed in accordance with the terms of the Articles Supplementary. Refer to Note 12 to these consolidated financial statements for details.

~~(3)~~Series B Preferred Stock Accretion, including Allocated Warrant Fair Value and Transaction Costs includes amounts recorded as deemed dividends of amortized transaction costs and the write-off of unamortized transactions costs and the unaccreted portion of the allocated Warrant fair value related to the Company’s Series B Preferred Stock. For the nine months ended September 30, 2021, the write-off of unamortized transaction costs and unaccreted allocated Warrant fair value was $22.5 million.

~~(4)~~Basic and diluted ~~(loss)~~ earnings per common share are computed independently based on the weighted-average shares of common stock outstanding. Diluted earnings per common share also includes the impact of participating securities outstanding plus any incremental shares that would be outstanding assuming the exercise of the Warrants. ~~Accordingly, the~~The sum of the quarterly (loss) earnings per common share amounts may not agree to the total for the ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021.~~2022.

3738

Table of Contents

(12) Stockholders' Equity

Series C Cumulative Redeemable Preferred Stock

On June 14, 2021, the Company received net proceeds of $194.4 million from the sale of the 8,050,000 shares of Series C Preferred Stock after deducting the underwriting discount and commissions of $6.3 million and issuance costs of $0.6 million. The Company used the net proceeds from the offering to partially fund the redemption of all of the outstanding shares of the Company’s Series B Preferred Stock. The Series C Preferred Stock is currently listed on the NYSE under the symbol “TRTX PRC.” In connection with the Series C Preferred Stock issuance the Company paid TPG Capital BD, LLC a $0.7 million underwriting discount and commission for its services as joint bookrunner. The underwriting discount and commission was settled net of the preferred stock issuance proceeds and recorded as a reduction to additional paid-in-capital in the Company’s consolidated statement of changes in equity at closing.

The Company’s Series C Preferred Stock has a liquidation preference of $25.00 per share. When, as, and if authorized by the Company’s board of directors and declared by the Company, dividends on Series C Preferred Stock will be payable quarterly in arrears on or about March 30, June 30, September 30, and December 30 of each year at a rate per annum equal to 6.25% per annum of the $25.00 per share liquidation preference ($1.5624 per share annually or $0.3906 per share quarterly). Dividends on the Series C Preferred Stock are cumulative. The first dividend on the Series C Preferred Stock was payable on September 30, 2021, and covered the period from, and including, June 14, 2021 to, but not including, September 30, 2021 and was in the amount of $0.4601 per share.

On and after June 14, 2026, the Company, at its option, upon not fewer than 30 days’ nor more than 60 days’ written notice, may redeem the Series C Preferred Stock, in whole, at any time, or in part, from time to time, for cash, at a redemption price of $25.00 per share, plus any accrued and unpaid dividends (whether or not declared) on such shares of Series C Preferred Stock to, but not including, the redemption date (other than any dividend with a record date before the applicable redemption date and a payment date after the applicable redemption date, which shall be paid on the payment date notwithstanding prior redemption of such ~~shares.~~shares).

Upon the occurrence of a Change of Control event, the holders of Series C Preferred Stock have the right to convert their shares solely into common stock at their request and do not have the right to request that their shares convert into cash or a combination of cash and common stock. The Company, upon the occurrence of a Change of Control event, at its option, upon not fewer than 30 days’ nor more than 60 days’ written notice, may redeem the shares of Series C Preferred Stock, in whole or in part, within 120 days after the first date on which such Change of Control occurred, for cash at a redemption price equal to $25.00 per share, plus any accrued and unpaid dividends (whether or not declared) to, but not including, the redemption date (other than any dividend with a record date before the applicable redemption date and a payment date after the applicable redemption date, which will be paid on the payment date notwithstanding prior redemption of such shares).

Holders of Series C Preferred Stock have no voting rights except as set forth in the Articles Supplementary for the Series C Preferred Stock.

Series B Cumulative Redeemable Preferred Stock and Warrants to Purchase Shares of Common Stock

On May 28, 2020, the Company entered into an Investment Agreement (the “Investment Agreement”) with PE Holder L.L.C., a Delaware limited liability company (the “Purchaser”), an affiliate of Starwood Capital Group Global II, L.P., under which the Company agreed to issue and sell to the Purchaser up to 13,000,000 shares of 11.0% Series B Preferred Stock, par value $0.001 per share (plus any additional such shares paid as dividends pursuant to the Articles Supplementary for the Series B Preferred Stock), and Warrants to purchase, in the aggregate, up to 15,000,000 shares (subject to adjustment) of the Company’s Common Stock, for an aggregate cash purchase price of up to $325,000,000. Such purchases could occur in up to three tranches prior to December 31, 2020. The Investment Agreement contains market standard provisions regarding board representation, voting agreements, rights to information, and a standstill agreement and registration rights agreement regarding common stock acquired via exercise of Warrants. At closing, the Purchaser acquired the initial tranche consisting of 9,000,000 shares of Series B Preferred Stock and Warrants to purchase up to 12,000,000 shares of Common Stock, for an aggregate price of $225.0 million. The Company elected to allow its option to issue additional shares of Series B Preferred Stock to expire unused.

Series B Preferred Stock

The Company’s Series B Preferred Stock had a liquidation preference of $25.00 per share over all other classes of the Company’s equity other than Series A preferred stock, which had liquidation preference over the Series B Preferred Stock.

Series B Preferred Stock bore a dividend at 11% per annum, accrued daily and compounded semi-annually, which was payable quarterly in cash; provided that up to 2.0% per annum of the liquidation preference could be paid, at the option of the Company, in the form of additional shares of Series B Preferred Stock.

On June 16, 2021, the Company redeemed all 9,000,000 outstanding shares of the Series B Preferred Stock at an aggregate redemption price of approximately $247.5 million. ~~Dividends on all shares of Series B Preferred Stock were paid in full as of the redemption date and no shares of Series B Preferred Stock remained outstanding.~~

3839

Table of Contents

Warrants to Purchase Common Stock

The Warrants ~~have~~had an initial exercise price of $7.50 per share. The exercise price of the Warrants and shares of Common Stock issuable upon exercise of the Warrants are subject to customary adjustments. During the second quarter of 2023, pursuant to the warrant agreement between the Company and the Purchaser and due to the Company's declaration of a non-qualifying dividend, the exercise price of the Warrants was reduced to $7.26 per share. The Warrants are exercisable on a net-settlement basis and expire on May 28, 2025. The Warrants are classified as equity and were initially recorded at their estimated fair value of $14.4 million with no subsequent remeasurement. None of the Warrants have been exercised as of ~~September~~June 30, ~~2022.~~

On the issuance date, the Company retained third party valuation experts to assist with estimating the fair value of the Series B Preferred Stock and the Warrants using a binomial lattice model. Based on the Warrants’ relative fair value to the fair value of the Series B Preferred Stock, $14.4 million of the $225.0 million proceeds was allocated to the Warrants, creating a corresponding preferred stock discount in the same amount. The Company elected the accreted redemption value method whereby this discount was accreted over four years using the effective interest method, resulting in an increase in the carrying value of the Series B Preferred Stock. Additionally, $14.2 million of costs directly related to the issuance was accreted using the effective interest method. Such adjustments were included in Accretion of Discount on Series B Cumulative Redeemable Preferred Stock on the Company’s consolidated statements of changes in equity and treated similarly to a dividend on preferred stock for GAAP purposes, but only the accretion of the Warrant allocated fair value was treated as a dividend for income tax purposes.

~~Equity Distribution Agreement~~

On March 7, 2019, the Company and the Manager entered into an equity distribution agreement with each of Citigroup Global Markets Inc., J.P. Morgan Securities LLC, JMP Securities LLC, Wells Fargo Securities, LLC and TPG Capital BD, LLC (each a “Sales Agent” and, collectively, the “Sales Agents”) relating to the issuance and sale by the Company of shares of its common stock pursuant to a continuous offering program. As of September 30, 2022, cumulative gross proceeds issued under the equity distribution agreement totaled $50.9 million, leaving $74.1 million available for future issuance subject to the direction of management, and market conditions.

Each Sales Agent will be entitled to commissions in an amount not to exceed 1.75% of the gross sales prices of shares of the Company’s common stock sold through it, as the Company’s agent. For the three and nine months ended September 30, 2022 and 2021, the Company sold no shares of common stock under this arrangement.2023.

Dividends

Upon the approval of the Company’s Board of Directors, the Company accrues dividends. Dividends are paid first to the holders of the Company’s Series A preferred stock at the rate of 12.5% of the total $0.001 million liquidation preference per annum plus all accumulated and unpaid dividends thereon, then to the holder of the Company’s Series B Preferred Stock (which was redeemed in-full on June 16, 2021) at the rate of 11.0% per annum of the $25.00 per share liquidation preference, then to the holders of the Company’s Series C Preferred Stock at the rate of 6.25% per annum of the $25.00 per share liquidation preference, and then to the holders of the Company’s common stock, in each case, to the extent outstanding. The Company intends to distribute each year not less than 90% of its taxable income to its stockholders to comply with the REIT provisions of the Internal Revenue Code. The Board of Directors will determine whether to pay future dividends, entirely in cash, or in a combination of stock and cash based on facts and circumstances at the time such decisions are made.

On ~~September 12,~~June 14, 2023, the Company’s Board of Directors declared and approved a cash dividend of $0.24 per share of common stock, or $19.0 million in the aggregate, for the second quarter of 2023. The common stock dividend was paid on July 25, 2023 to the holders of record of the Company’s common stock as of June 28, 2023.

On June 9, 2023, the Company’s Board of Directors declared a cash dividend of $0.3906 per share of Series C Preferred Stock, or $3.1 million in the aggregate, for the second quarter of 2023. The Series C Preferred Stock dividend was paid on June 30, 2023 to the preferred stockholders of record as of June 20, 2023.

On June 13, 2022, the Company’s Board of Directors declared and approved a cash dividend of $0.24 per share of common stock, or $18.7 million in the aggregate, for the ~~third~~second quarter of 2022. The common stock dividend was paid on ~~October~~July 25, 2022 to the holders of record of the Company’s common stock as of ~~September~~June 28, 2022.

On ~~September 8,~~June 9, 2022, the Company’s Board of Directors declared a cash dividend of $0.3906 per share of Series C Preferred Stock, or $3.1 million in the aggregate, for the ~~third~~second quarter of 2022. The Series C Preferred Stock dividend was paid on ~~September~~June 30, 2022 to the preferred stockholders of record as of ~~September~~June 20, 2022.

On September 13, 2021, the Company’s Board of Directors declared and approved a cash dividend of $0.24 per share of common stock, or $18.6 million in the aggregate, for the third quarter of 2021. The common stock dividend was paid on October 22, 2021 to the holders of record of the Company’s common stock as of September 29, 2021.

On September 13, 2021, the Company’s Board of Directors declared a cash dividend of $0.4601 per share of Series C Preferred Stock, or $3.7 million in the aggregate, for the period of issuance to, but not including, September 30, 2021. The Series C Preferred Stock dividend was paid on September 30, 2021 to the preferred stockholders of record as of September 20, 2021.

For the ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, common stock dividends in the amount of ~~$56.1~~$37.9 million and ~~$49.6~~$37.4 million, respectively, were declared and approved.

~~Table of Contents~~

For the ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, Series C Preferred Stock dividends in the amount of ~~$9.4~~$6.3 million and ~~$3.7~~$6.3 million, respectively, were declared and approved.

~~For the nine months ended September 30, 2021, Series B Preferred Stock dividends in the amount of $12.3 million were declared and approved.~~

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, common stock dividends of ~~$18.7~~$19.0 million and ~~$24.2~~$19.0 million, respectively, were unpaid and are reflected in dividends payable on the Company’s consolidated balance sheets.

Table of Contents

(13) Stock-based Compensation

The Company does not have any employees. As of ~~September~~June 30, ~~2022,~~2023, certain individuals employed by an affiliate of the Manager and certain members of the Company’s Board of Directors were compensated, in part, through the issuance of stock-based instruments.

The Company’s Board of Directors has adopted, and the Company’s stockholders have approved, the TPG RE Finance Trust, Inc. 2017 Equity Incentive Plan (the “Incentive Plan”). The Incentive Plan provides for the grant of equity-based compensation awards to the Company’s, and its affiliates’, directors, officers, employees (if any) and consultants, and the members, officers, directors, employees and consultants of our Manager or its affiliates, as well as to our Manager and other entities that provide services to us and our affiliates and the employees of such entities. The total number of shares of common stock or long-term incentive plan (“LTIP”) units that may be awarded under the Incentive Plan is 4,600,463. The Incentive Plan will automatically expire on the tenth anniversary of its effective date, unless terminated earlier by the Company’s Board of Directors.

The following table details the outstanding common stock awards and includes the numbers of shares granted and weighted-average grant date fair value per share under the Incentive Plan:


	Common Stock	Weighted-Average Grant Date Fair Value per Share








Balance as of December 31, 2022	1,683,440	$	9.44
Granted	—	—
Vested	(527,831)	10.55
Forfeited	(6,545)	7.64
Balance as of June 30, 2023	1,149,064	$	8.94

Generally, common shares vest over a four-year period pursuant to the terms of the award and the Incentive Plan with the exception of deferred stock units granted to certain members of the Company's Board of Directors that are vested upon issuance. ~~Over the next four years~~

The following table presents the number of ~~common~~ shares associated with outstanding ~~stock-based compensation~~ awards that will vest ~~include~~over the following: 274,041 in 2023, 220,758 in 2024, 136,859 in 2025 and 30,048 in 2026. During the three months ended September 30, 2022, no common shares vested, no common shares were granted or issued by the Company and there were no forfeitures of common shares. During the nine months ended September 30, 2022, 278,821 common shares vested, of which the Company issued 214,297 shares of common stock. During the nine months ended September 30, 2022, the Company granted 120,192 common shares and forfeited 15,594 common shares related to certain individuals employed by an affiliate of the Manager pursuant to the terms of the Incentive Plan.next four years:


Share Grant Vesting Year						Shares of Common Stock
2023						—
2024						474,548
2025						390,649
2026						283,867
Total						1,149,064

During the three and ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, the Company accrued ~~3,239~~3,678 and ~~7,699~~7,402 shares of common stock ~~respectively,~~ for dividends that are paid-in kind to non-management members of its Board of Directors related to the dividend payable to holders of record of our common stock as of March 29, ~~2022,~~2023 and June 28, ~~2022 and September 28, 2022.~~2023. Dividends payable to holders of such grants made on December 17, 2021 and thereafter ~~will be~~are paid in cash.

As of ~~September~~June 30, ~~2022,~~2023, total unrecognized compensation costs relating to unvested stock-based compensation arrangements was ~~$7.2~~$10.3 million. These compensation costs are expected to be recognized over a weighted average period of 1.3 years from ~~September~~June 30, ~~2022.~~2023. For the three months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, the Company recognized ~~$0.9~~$1.8 million and $1.3 million, respectively, of stock-based compensation expense. For the ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, the Company recognized ~~$3.5~~$3.6 million and ~~$4.1~~$2.6 million, respectively, of stock-based compensation expense.

4041

Table of Contents

(14) Commitments and Contingencies

Impact of Global Macroeconomic Conditions

Global economic trends and economic conditions, including heightened inflation, slower growth or recession, changes to fiscal and monetary policy, increased interest rates, currency fluctuations and challenges in the supply chain, the war in Ukraine, stress to the commercial banking systems of the U.S. and Western Europe, and the lingering aftereffects of the COVID-19 pandemic have had, and may in the future have, an adverse impact on the Company's business, the U.S. and global economies, the real estate industry and the Company's borrowers, and the performance of the properties securing the Company's loans. As of ~~September~~June 30, ~~2022,~~2023, no contingencies have been recorded on the Company's consolidated balance sheet as a result of such trends and conditions; however, if market conditions worsen or extend, it may have long-term impacts on the Company's financial condition, results of operations, and cash flows.

Unfunded Commitments

As part of its lending activities, the Company commits to certain funding obligations which are not advanced at loan closing and that have not been recognized in the Company’s consolidated financial statements. These commitments to extend credit are made as part of the Company’s loans held for investment portfolio and are generally utilized for base building work, tenant improvement costs and leasing commissions, and interest reserves. The aggregate amount of unrecognized unfunded loan commitments existing as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 was ~~$462.9~~$300.5 million and ~~$487.8~~$426.1 million, respectively.

The Company recorded an allowance for credit losses on loan commitments that are not unconditionally cancellable by the Company of ~~$15.1~~$28.0 million and ~~$4.2~~$17.3 million as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021~~2022 which is included in accrued expenses and other liabilities on the Company’s consolidated balance sheets.

Litigation

From time to time, the Company may be involved in various claims and legal actions arising in the ordinary course of business. The Company establishes an accrued liability for loss contingencies when a settlement arising from a legal proceeding is both probable and reasonably estimable. If a legal matter is not probable and reasonably estimable, no such liability is recorded. Examples of this include (i) early stages of a legal proceeding, (ii) damages that are unspecified or cannot be determined, (iii) discovery has not started or is incomplete or (iv) there is uncertainty as to the outcome of pending appeals or motions. If these items exist, an estimated range of potential loss cannot be determined and as such the Company does not record an accrued liability.

As of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021,~~2022, the Company was not involved in any material legal proceedings and has not recorded an accrued liability for loss contingencies.

4142

Table of Contents

(15) Concentration of Credit Risk

~~Impact of COVID-19 on Concentration of Credit Risk~~

The potential negative impacts on the Company’s business caused by COVID-19 may be heightened because the Company is not required to observe specific diversification criteria, which means that the Company’s investments may be concentrated in certain property types, geographical areas or loan categories that are more adversely affected by COVID-19 than other property types, geographical areas or loan categories. For example, certain of the loans in the Company’s loan portfolio are secured by office buildings, hotels and retail properties. At the onset of the COVID-19 pandemic, hotels were disproportionately affected. As the pandemic has evolved, and the ways people use real estate has changed, much of the Company's focus has shifted to its office exposure. For example, office buildings may be adversely impacted by a slowdown in return-to-office or a reversal in the pre-COVID trend toward increased densification of office space, or a preference by office users for suburban properties less reliant on public transportation to safely deliver their employees to and from the workplace. Additionally, entrenched work-from-home behavior by employees may cause a slow return to office, or permanent reduction in demand for office space.

Property Type

A summary of the Company’s portfolio of loans held for investment by property type based on total loan commitment and current unpaid principal balance (“UPB”) follows (dollars in thousands):


		September 30, 2022											June 30, 2023
Property type	Property type	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB		Property type	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB
Multifamily	Multifamily	$	2,561,834	$	128,697	44.2	%	$	2,433,137	45.6	%	Multifamily	$	2,177,293	$	83,984	44.8	%	$	2,093,309	45.7	%
Office	Office	1,632,864		146,261		28.1		1,486,603		28.0		Office	1,217,159		97,760		25.0		1,116,934		24.6
Hotel	Hotel	677,443		11,667		11.7		668,191		12.5		Hotel	568,543		11,740		11.7		557,975		12.2
Life Science	Life Science	404,600		121,666		7.0		282,934		5.3		Life Science	404,600		60,716		8.3		343,884		7.5
Mixed-Use	Mixed-Use	283,340		15,134		4.9		268,206		5.0		Mixed-Use	274,850		14,568		5.6		260,282		5.7
Industrial	Industrial	113,000		5,987		2.0		107,013		2.0		Industrial	107,000		9,436		2.2		97,564		2.1
Self Storage	Self Storage	69,000		11,900		1.2		57,100		1.1		Self Storage	69,000		2,000		1.4		67,000		1.5
Other	Other	50,600		21,600		0.9		29,000		0.5		Other	50,600		20,298		1.0		30,302		0.7

Total	Total	$	5,792,681	$	462,912	100.0	%	$	5,332,184	100.0	%	Total	$	4,869,045	$	300,502	100.0	%	$	4,567,250	100.0	%

December 31, 2021
Property type Loan commitment Unfunded commitment
% of loan commitment
Loan UPB
% of loan UPB
Office $ 2,265,187 $ 178,878 41.9 % $ 2,086,309 42.4 %
Multifamily 1,595,643 121,211 29.5 1,474,731 30.0
Hotel 658,943 4,000 12.2 657,672 13.4
Life Science 494,600 163,860 9.1 330,740 6.7
Mixed-Use 347,408 17,681 6.4 329,728 6.7
Retail(1)
33,000 2,143 0.6 23,000 0.5
Condominium(2)
17,163 — 0.3 17,163 0.3
Total $ 5,411,944 $ 487,773 100.0 % $ 4,919,343 100.0 %

~~_______________________~~

~~(1)~~As of December 31, 2021, the Company's non-performing retail loan held for investment was in default of its loan agreement and as a result the $2.1 million of outstanding unfunded loan commitments could not be drawn upon by the borrower.

~~(2)Condominium property type includes a 24% pari passu participation interest in each of four whole mortgage loans related to one project to the same borrower.~~


	December 31, 2022
Property type	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB
Multifamily	$	2,491,441	$	110,769	46.0	%	$	2,380,672	47.5	%
Office	1,553,378		155,986		28.5		1,397,392		28.0
Hotel	483,743		11,666		8.9		473,790		9.5
Life Science	404,600		93,092		7.5		311,508		6.2
Mixed-Use	283,340		15,061		5.2		268,279		5.4
Industrial	93,044		5,987		1.7		87,057		1.7
Self Storage	69,000		11,900		1.3		57,100		1.1
Other	50,600		21,600		0.9		29,000		0.6
Total	$	5,429,146	$	426,061	100.0	%	$	5,004,798	100.0	%

Loan commitments exclude ~~(1)~~ capitalized interest resulting from previously modified loans of ~~$2.4~~$1.2 million and ~~$3.0~~$1.7 million as of ~~September~~June 30, ~~2022~~2023 and December 31, 2021, respectively and include (2) a $7.8 million commitment related to a non-performing retail loan held for investment as of December 31, 2021. The commitment could not be drawn by the borrower and was extinguished in July 2022.2022, respectively.

4243

Table of Contents

Geography

All of the Company’s loans held for investment are secured by properties within the United States. The geographic composition of loans held for investment based on total loan commitment and current UPB follows (dollars in thousands):

September 30, 2022
Geographic region Loan commitment Unfunded commitment
% of loan commitment
Loan UPB
% of loan UPB
East $ 1,932,437 $ 77,572 33.4 % $ 1,856,037 34.8 %
West 1,761,901 213,791 30.4 1,548,812 29.0
South 1,586,581 119,759 27.4 1,467,363 27.5
Midwest 372,762 33,903 6.4 338,859 6.4
Various 139,000 17,887 2.4 121,113 2.3
Total $ 5,792,681 $ 462,912 100.0 % $ 5,332,184 100.0 %
December 31, 2021
Geographic region Loan commitment Unfunded commitment
% of loan commitment
Loan UPB
% of loan UPB
East $ 1,925,457 $ 63,459 35.6 % $ 1,863,172 37.8 %
West(1)
1,484,883 244,100 27.4 1,233,628 25.1
South 1,323,800 115,714 24.5 1,208,940 24.6
Midwest 677,804 64,500 12.5 613,603 12.5
Total $ 5,411,944 $ 487,773 100.0 % $ 4,919,343 100.0 %

~~_______________________~~

~~(1)~~As of December 31, 2021, the Company's unfunded loan commitments included $2.1 million of outstanding unfunded loan commitments that could not be drawn upon by the borrower related to a non-performing retail loan held for investment that was in default.


	June 30, 2023
Geographic region	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB
East	$	1,700,456	$	58,500	34.9	%	$	1,643,128	36.0	%
West	1,589,171		137,194		32.6		1,449,512		31.7
South	1,210,468		87,487		24.9		1,122,981		24.6
Midwest	229,950		10,516		4.7		219,434		4.8
Various	139,000		6,805		2.9		132,195		2.9
Total	$	4,869,045	$	300,502	100.0	%	$	4,567,250	100.0	%

	December 31, 2022
Geographic region	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB
East	$	1,844,087	$	73,104	33.9	%	$	1,772,155	35.4	%
West	1,629,727		179,104		30.0		1,450,623		29.0
South	1,496,382		138,836		27.6		1,358,087		27.1
Midwest	319,950		17,130		5.9		302,820		6.1
Various	139,000		17,887		2.6		121,113		2.4
Total	$	5,429,146	$	426,061	100.0	%	$	5,004,798	100.0	%

~~Table of Contents~~

2022, respectively.

Category

A summary of the Company’s portfolio of loans held for investment by loan category based on total loan commitment and current UPB follows (dollars in thousands):

September 30, 2022
Loan category Loan commitment Unfunded commitment
% of loan commitment
Loan UPB
% of loan UPB
Moderate Transitional $ 1,589,595 $ 246,761 27.4 % $ 1,344,005 25.3 %
Bridge 2,433,792 59,772 42.0 2,375,264 44.5
Light Transitional 1,718,694 134,779 29.7 1,583,915 29.7
Construction 50,600 21,600 0.9 29,000 0.5
Total $ 5,792,681 $ 462,912 100.0 % $ 5,332,184 100.0 %
December 31, 2021
Loan category Loan commitment Unfunded commitment
% of loan commitment
Loan UPB
% of loan UPB
Moderate Transitional $ 1,950,739 $ 294,693 36.1 % $ 1,657,218 33.7 %
Light Transitional 1,779,310 145,621 32.9 1,633,689 33.2
Bridge(1)
1,646,895 47,459 30.4 1,593,436 32.4
Construction 35,000 — 0.6 35,000 0.7
Total $ 5,411,944 $ 487,773 100.0 % $ 4,919,343 100.0 %

~~_______________________~~


	June 30, 2023
Loan category	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB
Bridge	$	2,228,000	$	44,565	45.8	%	$	2,183,436	47.7	%
Moderate Transitional	1,515,794		178,175		31.1		1,336,325		29.3
Light Transitional	1,074,651		57,464		22.1		1,017,187		22.3
Construction	50,600		20,298		1.0		30,302		0.7
Total	$	4,869,045	$	300,502	100.0	%	$	4,567,250	100.0	%

	December 31, 2022
Loan category	Loan commitment		Unfunded commitment		% of loan commitment		Loan UPB		% of loan UPB
Bridge	$	2,249,442	$	52,588	41.4	%	$	2,197,397	43.9	%
Light Transitional	1,604,820		125,959		29.6		1,478,860		29.5
Moderate Transitional	1,524,284		225,914		28.1		1,299,541		26.0
Construction	50,600		21,600		0.9		29,000		0.6
Total	$	5,429,146	$	426,061	100.0	%	$	5,004,798	100.0	%

Loan commitments exclude ~~(1)~~ capitalized interest resulting from previously modified loans of ~~$2.4~~$1.2 million and ~~$3.0~~$1.7 million as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021, respectively and include (2) a $7.8 million commitment related to a non-performing retail loan held for investment as~~2022, respectively.

Table of ~~December 31, 2021. The commitment cannot be drawn by the borrower.~~Contents

(16) Subsequent Events

The following events occurred subsequent to ~~September~~June 30, ~~2022:~~2023:

•The Company ~~acquired via~~closed one first mortgage loan with a ~~deed-in-lieu~~total loan commitment of ~~foreclosure~~$43.6 million and initial funding of $37.2 million. The first mortgage loan is secured by two select service hotels.

•The Company sold on July 21, 2023 a defaulted first mortgage loan relating to an ~~845,919~~82,123 square foot ~~office~~mixed-use property ~~in Dallas, Texas. The property previously served as collateral for a~~(office and retail). As of June 30, 2023, the unpaid principal balance of the loan ~~held for investment with an amortized cost of $89.2 million and a carrying value of $76.5~~was $128.5 million, net of ~~an individually-assessed CECL reserve of $12.7 million~~lender-held operating reserves, and ~~bore~~the loan carried a ~~“5”~~"5" risk ~~rating at September 30, 2022.~~

rating.

4445

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis should be read in conjunction with the unaudited and audited consolidated financial statements and the accompanying notes included elsewhere in this Form 10-Q and in our Form 10-K filed with the SEC on February ~~23, 2022.~~21, 2023. In addition to historical data, this discussion contains forward-looking statements about our business, results of operations, cash flows, and financial condition based on current expectations that involve risks, uncertainties and assumptions. See “Cautionary Note Regarding Forward-Looking Statements.” Our actual results may differ materially from any results expressed or implied by these forward-looking statements as a result of various factors, including but not limited to those discussed under the heading “Risk Factors” in ~~this Form 10-Q and in~~ our Form 10-K filed with the SEC on February ~~23, 2022.~~21, 2023.

Overview

We are a commercial real estate finance company externally managed by TPG RE Finance Trust Management, L.P., an affiliate of our sponsor TPG. We directly originate, acquire and manage commercial mortgage loans and other commercial real estate-related debt instruments in North America for our balance sheet. Our objective is to provide attractive risk-adjusted returns to our stockholders over time through cash distributions and capital appreciation. To meet our objective, we focus primarily on directly originating and selectively acquiring floating rate first mortgage loans that are secured by high quality commercial real estate properties undergoing some form of transition and value creation, such as retenanting, refurbishment or other form of repositioning. The collateral underlying our loans is located in primary and select secondary markets in the U.S. that we believe have attractive economic conditions and commercial real estate fundamentals. We operate our business as one segment.

We have made an election to be taxed as a REIT for U.S. federal income tax purposes, commencing with our initial taxable year ended December 31, 2014. We believe we have been organized and have operated in conformity with the requirements for qualification and taxation as a REIT under the Internal Revenue Code and we believe that our organization and current and intended manner of operation will enable us to continue to meet the requirements for qualification and taxation as a REIT. As a REIT, we generally are not subject to U.S. federal income tax on our REIT taxable income that we distribute currently to our stockholders. We operate our business in a manner that permits us to maintain an exclusion or exemption from registration under the Investment Company Act.

We continue to evaluate the effects of macroeconomic concerns, including, without limitation, a rising interest ~~rate environment,~~rates, which may be followed up by a period of sustained high interest rates, inflation, ~~supply chain disruptions,~~stress to the commercial banking systems of the U.S. and Western Europe, geopolitical tensions, ~~growing~~ concerns of an economic recession in the near term, and changes to the way commercial tenants use real estate. Rising interest rates, stress to the commercial banking systems of the U.S. and Western Europe, increased volatility in ~~public~~ debt and equity markets, declining commercial property values, and elevated geopolitical risk led us to ~~moderate~~sharply reduce our loan origination volume and increase our liquidity during the first half of ~~2022. Improving conditions for lending caused us to increase investment activity during the third quarter of 2022.~~2023. From January 1, ~~2022~~2023 through ~~September~~June 30, ~~2022~~2023, we originated ~~17 and acquired 5~~two first mortgage transitional loans, with total commitments of ~~$1.6 billion,~~$123.8 million, an initial unpaid principal balance of ~~$1.5 billion,~~$111.2 million, and unfunded commitments at closing of ~~$0.1 billion.~~$12.6 million.

For more information regarding the impact that current macroeconomic concerns have had and may have on our business, see the risk factors set forth in our Form 10-K filed with the SEC on February ~~23, 2022.~~21, 2023.

Our Manager

We are externally managed by our Manager, TPG RE Finance Trust Management, L.P., an affiliate of TPG. TPG is a global, diversified alternative asset management firm consisting of five multi-product private equity investment platforms, including capital, growth, impact, real estate, and market solutions. Our Manager manages our investments and our day-to-day business and affairs in conformity with our investment guidelines and other policies that are approved and monitored by our board of directors. Our Manager is responsible for, among other matters, the selection, origination or purchase and sale of our portfolio investments, our financing activities and providing us with investment advisory services. Our Manager is also responsible for our day-to-day operations and performs (or causes to be performed) such services and activities relating to our investments and business and affairs as may be appropriate. Our investment decisions are approved by an investment committee of our Manager that is comprised of senior investment professionals of TPG, including senior investment professionals of TPG's real estate investment group and TPG’s executive committee.

For a summary of certain terms of the management agreement between us and our Manager (the “Management Agreement”), see Note 10 to our Consolidated Financial Statements included in this Form 10-Q.

4546

Table of Contents

~~Third~~Second Quarter ~~2022~~2023 Activity

Operating Results:

•Recognized ~~net~~Net (loss) income attributable to common stockholders of ($~~117.9)~~72.7) million, compared to ~~($8.8)~~$3.8 million for the three months ended ~~June 30, 2022, an increase~~March 31, 2023, a decrease of ~~$109.1~~$76.5 million.

•~~Generated Distributable Earnings~~Produced Net interest income of ~~$15.3~~$26.1 million, ~~a decrease~~resulting from interest income of ~~$6.2~~$96.7 million and interest expense of $70.6 million. Net interest income increased $4.4 million compared to the three months ended ~~June 30, 2022.~~March 31, 2023.

•~~Produced net interest income~~Generated Distributable Earnings (Loss) of ~~$30.4~~($14.0) million, ~~resulting from interest income~~a decrease of ~~$75.5~~$27.4 million ~~and interest expense of $45.1 million. All interest income and interest expense resulted from our loan portfolio.~~compared to the three months ended March 31, 2023.

•Recorded an increase to our allowance for credit losses on our loan portfolio of ~~$132.3~~$55.9 million, for a total allowance for credit losses of ~~$225.6~~$278.3 million, or ~~390~~572 basis points of total loan commitments of ~~$5.8~~$4.9 billion.

•Declared a common stock dividend of $0.24 per common share for the three months ended ~~September~~June 30, ~~2022.~~2023.

Investment Portfolio Activity:

•~~Originated five and acquired five first mortgage loans~~Acquired through a negotiated deed in lieu of foreclosure an office property with ~~total loan commitments~~a carrying value at June 30, 2023 of ~~$984.0~~$45.2 million ~~an aggregate initial unpaid principal balance of $950.1 million, unfunded loan commitments of $33.9 million, a weighted average interest rate of the applicable benchmark rate plus 3.52%,~~ and a ~~weighted average interest rate floor~~fair value at closing of ~~0.89%.~~$46.0 million.

•Funded ~~$47.3~~$33.0 million in future funding obligations associated with existing ~~loans~~loans.

•Received ~~eight~~four full loan repayments of ~~$291.4~~$236.0 million, and partial principal payments including ~~accrued PIK interest payments~~cost-recovery proceeds of ~~$79.7~~$43.2 million across ~~nine~~seven loans, for total loan repayments of ~~$371.1~~$279.1 million.

•Sold an office loan with an unpaid principal balance of $71.3 million for $47.8 million, resulting in a loss on sale of $24.1 million, including transaction costs of $0.6 million.

Investment Portfolio Financing Activity:

•Closed an asset-specific financing arrangement with an Institutional Lender secured by five performing first mortgage loans. The arrangement provides financing on a matched term, non-recourse, non-mark-to-market basis.

•Utilized the reinvestment feature in TRTX 2021-FL4 ~~six~~eight times, recycling loan repayments of ~~$120.9 million.~~

•~~Utilized the reinvestment feature in TRTX 2022-FL5 two times, recycling loan repayments of $74.2~~$264.9 million.

Liquidity:

Available liquidity as of ~~September~~June 30, ~~2022~~2023 of ~~$571.3~~$542.9 million was comprised of:

•~~Cash-on-hand of $236.1~~$307.4 million of cash-on-hand, of which ~~$210.7~~$289.1 million was available for investment, net of ~~$25.4~~$18.4 million held to satisfy liquidity covenants under our secured financing agreements.

•$~~286.6~~206.7 million of cash in our CRE CLOs available for investment in eligible ~~collateral.~~collateral, including $12.7 million held at the trustee for future reinvestment.

•Undrawn capacity (liquidity available to us without the need to pledge additional collateral to our lenders) of ~~$48.6~~$28.4 million under secured credit agreements with ~~five lenders.~~six lenders, and $0.3 million under asset-specific financing arrangements.

We have financed our loan investments as of ~~September~~June 30, ~~2022~~2023 utilizing three CRE CLOs totaling ~~$2.5~~$2.1 billion, ~~two~~one of which ~~are~~is open for reinvestment of eligible loan collateral at quarter end, ~~$1.1~~$1.0 billion under secured credit agreements with total commitments of $2.8 billion provided by six lenders, ~~$204.4 million under our $250.0 million secured revolving credit facility~~ and ~~$564.2~~$492.6 million under asset-specific financing arrangements. As of ~~September~~June 30, ~~2022, 57.1%~~2023, 58.3% of our borrowings were pursuant to our CRE CLO vehicles, ~~29.8%~~28.3% were pursuant to our secured credit agreements and secured revolving credit facility and ~~13.1%~~13.4% were pursuant to our asset-specific financing arrangements. Non-mark-to-market financing comprised ~~74.9%~~71.7% of total loan portfolio borrowings as of ~~the end of the third quarter of 2022.~~June 30, 2023.

Our ability to draw on our secured credit agreements and secured revolving credit facility is dependent upon our lenders’ willingness to accept as collateral loan investments we pledge to them to secure additional borrowings. These financing arrangements have credit spreads based upon the LTV and other risk characteristics of collateral pledged, and provide financing with mark-to-market provisions generally limited to collateral-specific events (i.e., "credit" marks) and, in only one instance, to capital markets-driven ~~events.~~events (i.e., "spread" marks). Borrowings under our secured revolving credit agreement are permitted with respect to collateral that satisfies pre-determined eligibility standards, and have a pre-determined advance rate (generally, 75% of the unpaid principal balance pledged) and credit spread ~~(2.00% above Term SOFR)~~(Term SOFR plus 2.00%). As of ~~September~~June 30, ~~2022,~~2023, borrowings under these secured credit agreements and secured revolving credit facility had a weighted average credit spread of ~~1.76% (1.71%~~2.04% (2.04% for arrangements with mark-to-market provisions and 2.00% for ~~two arrangements~~one arrangement with no mark-to-market ~~provisions, one of which will become subject to mark-to-market provisions after October 30, 2022)~~provisions), and a weighted average term to extended maturity assuming exercise of all extension options and term-out provisions of ~~2.3~~1.8 years. These financing arrangements are generally 25% recourse to Holdco, with the exception of the secured revolving credit facility that is 100% recourse to Holdco.

4647

Table of Contents

Key Financial Measures and Indicators

As a commercial real estate finance company, we believe the key financial measures and indicators for our business are earnings per share, dividends declared per common share, Distributable Earnings, and book value per common share. As further described below, Distributable Earnings is a measure that is not prepared in accordance with GAAP. We use Distributable Earnings to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan activity and operations.

For the three months ended ~~September~~June 30, ~~2022,~~2023, we recorded net (loss) attributable to common stockholders of ($~~1.52)~~0.94) per diluted common share, ~~an increase~~a decrease of ~~$1.41~~$0.99 per diluted common share from the three months ended ~~June 30, 2022,~~March 31, 2023, of which ~~$1.22~~$1.05 per diluted common share relates primarily to an increase ofin our ~~allowance for~~ credit ~~losses in the third quarter of 2022 and $0.17 per diluted common share related to a gain on sale of 10 acres of REO Property recorded~~loss expense during the second quarter of ~~2022.~~2023 as compared to an increase of $7.8 million during the first quarter of 2023.

Distributable Earnings (loss) per diluted common share was ~~$0.19~~($0.18) for three months ended ~~September~~June 30, ~~2022,~~2023, a decrease of ~~$0.08~~$0.35 per diluted common share from the three months ended ~~June 30, 2022.~~March 31, 2023. The decrease in Distributable Earnings per diluted common share was primarily due to a realized loss on loan sale and REO conversion of $0.43 per diluted common share during the second quarter of 2023, offset by an increase in net interest income of $0.06 per diluted common share ~~of a write-off related to a non-performing retail loan recognized~~ during the ~~third~~second quarter of ~~2022.~~2023.

For the three months ended ~~September~~June 30, ~~2022,~~2023, we declared a cash dividend of $0.24 per common share which was paid on ~~October~~July 25, ~~2022.~~2023.

Our book value per common share as of ~~September~~June 30, ~~2022~~2023 was ~~$14.28,~~$13.10, a decrease of ~~$2.09~~$1.38 per common share from our book value per common share as of December 31, ~~2021~~2022 of ~~$16.37,~~$14.48, primarily due to an increase in ~~our allowance for~~ credit ~~losses~~loss expense during the ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 of ~~$183.8~~$96.9 million, or ~~$2.37~~$1.25 per common ~~share.~~share, and a dividend declared on June 14, 2023 of $0.24 per common share that exceeded Distributable Earnings for the three months ended June 30, 2023.

Earnings Per Common Share and Dividends Declared Per Common Share

The following table sets forth the calculation of basic and diluted net (loss) income attributable to common stockholders per share and dividends declared per share (dollars in thousands, except share and per share data):

Three Months Ended,
September 30, 2022 June 30, 2022
Net (loss) income $ (114,607) $ (5,434)
Preferred stock dividends(1)
(3,148) (3,148)
Participating securities' share in (loss) earnings (159) (226)
Net (loss) income attributable to common stockholders - see Note 11 $ (117,914) $ (8,808)
Weighted average common shares outstanding, basic 77,403,487 77,188,291
Weighted average common shares outstanding, diluted 77,403,487 77,188,291
(Loss) earnings per common share, basic(2)
$ (1.52) $ (0.11)
(Loss) earnings per common share, diluted(2)
$ (1.52) $ (0.11)
Dividends declared per common share $ 0.24 $ 0.24


	Three Months Ended,

	June 30, 2023		March 31, 2023
Net income	$	(69,173)	$	7,375
Preferred stock dividends(1)	(3,148)		(3,148)
Participating securities' share in earnings	(403)		(404)


Net income attributable to common stockholders - see Note 11	$	(72,724)	$	3,823
Weighted average common shares outstanding, basic	77,417,566		77,410,406
Incremental shares of common stock issued from the assumed exercise of warrants	—		679,245
Weighted average common shares outstanding, diluted - see Note 11	77,417,566		78,089,651
Earnings per common share, basic(2)	$	(0.94)	$	0.05
Earnings per common share, diluted(2)	$	(0.94)	$	0.05
Dividends declared per common share	$	0.24	$	0.24

____________________________

(1)Includes preferred stock dividends declared and paid for Series A ~~preferred stock~~Preferred Stock and Series C Preferred Stock shares outstanding for the three months ended ~~September 30, 2022 and~~ June 30, ~~2022.~~2023 and March 31, 2023.

(2)Basic and diluted ~~(loss)~~ earnings per common share are computed independently based on the weighted-average shares of common stock outstanding. Diluted earnings per common share also includes the impact of participating securities outstanding plus any incremental shares that would be outstanding assuming the exercise of the Warrants.

Distributable Earnings

Distributable Earnings is a non-GAAP measure, which we define as GAAP net income (loss) attributable to our common stockholders, including realized gains and losses from loan sales and other loan resolutions (including conversions to REO), regardless of whether such items are included in other comprehensive income or loss, or in GAAP net income (loss), and excluding (i) non-cash stock compensation expense, (ii) depreciation and amortization expense, (iii) unrealized gains (losses) (including credit loss expense (benefit), net), and (iv) certain non-cash or income and expense items. The exclusion of depreciation and amortization expense from the calculation of Distributable Earnings only applies to debt investments related to real estate to the extent we foreclose upon the property or properties underlying such debt investments.

4748

Table of Contents

We believe that Distributable Earnings provides meaningful information to consider in addition to our net income (loss) and cash flow from operating activities determined in accordance with GAAP. We generally must distribute at least 90% of our net taxable income annually, subject to certain adjustments and excluding any net capital gains, for us to continue to qualify as a REIT for U.S. federal income tax purposes. We believe that one of the primary reasons investors purchase our common stock is to receive our dividends. Because of our investors’ continued focus on our ability to pay dividends, Distributable Earnings is an important measure for us to consider when determining our distribution policy and dividends per common share. Further, Distributable Earnings helps us to evaluate our performance excluding the effects of certain transactions and GAAP adjustments that we believe are not necessarily indicative of our current loan investment and operating activities.

Distributable Earnings excludes the impact of our credit loss provision or reversals of our credit loss provision, but only to the extent that our credit loss provision exceeds any realized credit losses during the applicable reporting period.

A loan will be written off as a realized loss when it is deemed non-recoverable or upon a realization event. Such a realized loss would generally be recognized at the time the loan receivable is settled, transferred or exchanged, or in the case of foreclosure, when the underlying property is foreclosed upon or sold. Non-recoverability may also be concluded by us if, in our determination, it is nearly certain that all amounts due will not be collected. A realized loss may equal the difference between the cash or consideration received or expected to be received, and the net book value of the loan, reflecting our economics as it relates to the ultimate realization of the asset.

Distributable Earnings does not represent net income (loss) or cash generated from operating activities and should not be considered as an alternative to GAAP net income (loss), an indication of our GAAP cash flows from operations, a measure of our liquidity, or an indication of funds available for our cash needs. In addition, our methodology for calculating Distributable Earnings may differ from the methodologies employed by other companies to calculate the same or similar supplemental performance measures, and accordingly, our reported Distributable Earnings may not be comparable to the Distributable Earnings reported by other companies.

The following table provides a reconciliation of GAAP net (loss) income attributable to common stockholders to Distributable Earnings (dollars in thousands, except share and per share data):


		Three Months Ended,					Three Months Ended,
		September 30, 2022		June 30, 2022			June 30, 2023		March 31, 2023
Net (loss) income attributable to common stockholders - see Note 11	Net (loss) income attributable to common stockholders - see Note 11	$	(117,914)	$	(8,808)	Net (loss) income attributable to common stockholders - see Note 11	$	(72,724)	$	3,823
Utilization of taxable income capital loss carryforwards(1)		—		(13,291)

Non-cash stock compensation expense	Non-cash stock compensation expense	932		1,328		Non-cash stock compensation expense	1,813		1,804
Credit loss expense (benefit), net		136,666		42,290
Write-off		(4,400)		—
Distributable earnings		$	15,284	$	21,519
Depreciation and amortization						Depreciation and amortization	964		—
Credit loss expense, net						Credit loss expense, net	89,069		7,784

Distributable earnings before realized losses from loan sales and other loan resolutions						Distributable earnings before realized losses from loan sales and other loan resolutions	$	19,122	$	13,411
Realized loss on loan sale and REO conversion						Realized loss on loan sale and REO conversion	(33,154)		—
Distributable (loss) earnings						Distributable (loss) earnings	$	(14,032)	$	13,411
Weighted average common shares outstanding, basic	Weighted average common shares outstanding, basic	77,403,487		77,188,291		Weighted average common shares outstanding, basic	77,417,566		77,410,406
Weighted average common shares outstanding, diluted		79,939,764		80,592,302
Incremental shares of common stock issued from the assumed exercise of warrants						Incremental shares of common stock issued from the assumed exercise of warrants	—		679,245
Weighted average common shares outstanding, diluted - see Note 11						Weighted average common shares outstanding, diluted - see Note 11	77,417,566		78,089,651
Distributable earnings per common share, basic	Distributable earnings per common share, basic	$	0.20	$	0.28	Distributable earnings per common share, basic	$	(0.18)	$	0.17
Distributable earnings per common share, diluted	Distributable earnings per common share, diluted	$	0.19	$	0.27	Distributable earnings per common share, diluted	$	(0.18)	$	0.17

~~(1)For the three months ended June 30, 2022, taxable income capital loss carryforwards were utilized to offset the $13.3 million taxable income gain realized from the partial sale of our REO Property.~~

Book Value Per Common Share

The following table sets forth the calculation of our book value per common share (dollars in thousands, except share and per share data):


		September 30, 2022		December 31, 2021			June 30, 2023		December 31, 2022
Total stockholders’ equity	Total stockholders’ equity	$	1,306,394	$	1,464,706	Total stockholders’ equity	$	1,219,580	$	1,321,996
Series C Preferred Stock ($201,250 aggregate liquidation preference)	Series C Preferred Stock ($201,250 aggregate liquidation preference)	(201,250)		(201,250)		Series C Preferred Stock ($201,250 aggregate liquidation preference)	(201,250)		(201,250)
Series A preferred stock ($125 aggregate liquidation preference)	Series A preferred stock ($125 aggregate liquidation preference)	(125)		(125)		Series A preferred stock ($125 aggregate liquidation preference)	(125)		(125)
Total stockholders’ equity, net of preferred stock	Total stockholders’ equity, net of preferred stock	$	1,105,019	$	1,263,331	Total stockholders’ equity, net of preferred stock	$	1,018,205	$	1,120,621
Number of common shares outstanding at period end	Number of common shares outstanding at period end	77,406,620		77,183,892		Number of common shares outstanding at period end	77,730,578		77,410,282
Book value per common share	Book value per common share	$	14.28	$	16.37	Book value per common share	$	13.10	$	14.48

4849

Table of Contents

Investment Portfolio Overview

Our interest-earning assets are comprised entirely of a portfolio of floating rate, first mortgage loans, or in limited instances, mezzanine loans. As of ~~September~~June 30, ~~2022,~~2023, our loans held for investment portfolio consisted of 7563 first mortgage loans (or interests therein) totaling ~~$5.8~~$4.9 billion of commitments with an unpaid principal balance of ~~$5.3~~$4.6 billion. As of ~~September~~June 30, ~~2022,~~2023, 100% of the loan commitments in our portfolio consisted of floating rate loans, of which 100.0% were first mortgage loans or, in ~~three~~two instances, a first mortgage loan and contiguous mezzanine loan both owned by us. As of ~~September~~June 30, ~~2022,~~2023, we had ~~$462.9~~$300.5 million of unfunded loan commitments, our funding of which is subject to borrower satisfaction of certain milestones.

We may hold REO as a result of taking title to a loan's collateral. As of ~~December 31, 2021,~~June 30, 2023, we owned ~~a 10 acre parcel of largely undeveloped land near the north end of the Las Vegas Strip~~an office property with a carrying value of ~~$60.6 million. The REO Property was~~$45.2 million acquired ~~pursuant to~~through a ~~negotiated~~ deed-in-lieu of foreclosure in December 2020. On April 4, 2022, we sold the 10 acre parcel of REO Property for net cash proceeds of $73.9 million and recognized a gain on sale of real estate owned, net of $13.3 million. As of September 30, 2022, we no longer own any REO Property.foreclosure.

~~See Note 4 to our consolidated financial statements included in this Form 10-Q for additional information regarding the sale of the remaining portion of the REO Property.~~

Loan Portfolio

During the three months ended ~~September~~June 30, ~~2022,~~2023, we originated five and acquired five mortgage loans with a total commitment of $984.0 million, an initial unpaid principal balance of $950.1 million, and an unfunded commitment at closing of $33.9 million. Loan fundings included $47.3funded $33.0 million of deferred future fundings related to previously originated loans. We received proceeds from ~~eight~~four loan repayments in-full of ~~$291.4~~$236.0 million, and principal amortization ~~and accrued PIK interest payments~~ of ~~$79.7~~$41.9 million across ~~nine~~six loans, for total loan repayments of ~~$371.1~~$277.8 million during the period. We received cost-recovery proceeds from one non-accrual loan of $1.3 million. Additionally, we sold one mortgage loan with an unpaid principal balance of $71.3 million for $47.8 million, resulting in a loss on sale of $24.1 million, including transaction costs of $0.6 million.

The following table details our loans held for investment portfolio activity by unpaid principal balance (dollars in thousands):


		Three Months Ended,					Three Months Ended,
		September 30, 2022		June 30, 2022			June 30, 2023		March 31, 2023
Loan originations and acquisitions — initial funding	Loan originations and acquisitions — initial funding	$	950,147	$	312,690	Loan originations and acquisitions — initial funding	$	—	$	111,160
Other loan fundings(1)	Other loan fundings(1)	47,347		29,323		Other loan fundings(1)	33,020		51,524
Loan repayments	Loan repayments	(371,070)		(756,719)		Loan repayments	(277,835)		(225,409)
Accrued PIK interest repayments	Accrued PIK interest repayments	—		(300)		Accrued PIK interest repayments	—		(542)
Write-off		(4,400)		—
Cash interest received and applied under cost recovery method to reduce loan principal						Cash interest received and applied under cost recovery method to reduce loan principal	(1,287)		(1,880)

Loan extinguishment upon conversion to REO(2)						Loan extinguishment upon conversion to REO(2)	(55,029)		—

Loan sales						Loan sales	(71,269)		—
Total loan activity, net	Total loan activity, net	$	622,024	$	(415,006)	Total loan activity, net	$	(372,400)	$	(65,147)

(1)Additional fundings made under existing loan commitments.

(2)Extinguishment of a first mortgage loan with an unpaid principal balance of $55.0 million pursuant to the loan's conversion to REO in April 2023 as a result of our acquisition of the underlying property pursuant to a deed-in-lieu of foreclosure.

For the three months ended ~~September~~June 30, ~~2022,~~2023, we generated interest income of ~~$75.5~~$96.7 million and incurred interest expense of ~~$45.1~~$70.6 million, which resulted in net interest income of ~~$30.4~~$26.1 million. ~~All interest income and interest expense resulted from our loan portfolio.~~

4950

Table of Contents

The following table details overall statistics for our loans held for investment portfolio as of ~~September~~June 30, ~~2022~~2023 (dollars in thousands):


		Balance sheet portfolio			Total loan exposure(1)				Balance sheet portfolio			Total loan exposure(1)
Number of loans(1)	Number of loans(1)	75			75			Number of loans(1)	63			63
Floating rate loans (by unpaid principal balance)		100.0		%	100.0		%
Floating rate loans								Floating rate loans	100.0		%	100.0		%
Total loan commitments	Total loan commitments	$	5,792,681		$	5,792,681		Total loan commitments	$	4,869,045		$	4,869,045
Unpaid principal balance(2)	Unpaid principal balance(2)	$	5,332,184		$	5,332,184		Unpaid principal balance(2)	$	4,567,250		$	4,567,250
Unfunded loan commitments(3)	Unfunded loan commitments(3)	$	462,912		$	462,912		Unfunded loan commitments(3)	$	300,502		$	300,502
Amortized cost	Amortized cost	$	5,301,804		$	5,301,804		Amortized cost	$	4,547,594		$	4,547,594
Weighted average credit spread	Weighted average credit spread	3.5		%	3.5		%	Weighted average credit spread	3.6		%	3.6		%
Weighted average all-in yield(4)	Weighted average all-in yield(4)	7.1		%	7.1		%	Weighted average all-in yield(4)	8.9		%	8.9		%
Weighted average term to extended maturity (in years)(5)	Weighted average term to extended maturity (in years)(5)	2.9			2.9			Weighted average term to extended maturity (in years)(5)	2.5			2.5
Weighted average LTV(6)	Weighted average LTV(6)	67.2		%	67.2		%	Weighted average LTV(6)	66.4		%	66.4		%

(1)In certain instances, we create structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third-party. In either case, the senior mortgage loan (i.e., the non-consolidated senior interest) is not included on our balance sheet. When we create structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third-party, we retain on our balance sheet a mezzanine loan. Total loan exposure encompasses the entire loan portfolio we originated, acquired and financed. We did not have any non-consolidated senior interests as of June 30, 2023.

(2)Unpaid principal balance includes PIK interest of ~~$2.4~~$1.2 million as of ~~September~~June 30, ~~2022.~~2023.

(3)Unfunded loan commitments may be funded over the term of each loan, subject in certain cases to an expiration date or a force-funding date, primarily to finance property improvements or lease-related expenditures by our borrowers and to finance operating deficits during renovation and ~~lease-up, and in limited instances to finance construction.~~lease-up.

(4)As of ~~September~~June 30, ~~2022, all~~2023, 59 of our 63 loans, ~~were floating rate. Loans originated before December 31, 2021 are indexed to LIBOR, while loans originated after January 1, 2022 are indexed to Term SOFR. As~~or $4.4 billion of ~~September 30, 2022,~~$4.9 billion based on the total loan commitments of our loan portfolio ~~18.6% (or $1.1 billion) of our loans~~ were ~~subject~~indexed to Term ~~SOFR and 81.4% (or $4.7 billion) were subject to LIBOR as the benchmark interest rate.~~SOFR. In addition to credit spread, all-in yield includes the amortization of deferred origination fees, purchase price premium and discount, and accrual of both extension and exit fees. All-in yield for the total portfolio assumes the applicable floating benchmark interest rate as of ~~September~~June 30, ~~2022~~2023 for weighted average calculations.

(5)Extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date. As of ~~September~~June 30, ~~2022,~~2023, based on the unpaid principal balance of our total loan exposure, ~~47.4%~~19.8% of our loans were subject to yield maintenance or other prepayment restrictions and ~~52.6%~~80.2% were open to repayment without penalty.

(6)Except for construction loans, LTV is calculated for loan originations and existing loans as the total outstanding principal balance of the loan or participation interest in a loan (plus any financing that is pari passu with or senior to such loan or participation interest) as of ~~September~~June 30, ~~2022,~~2023, divided by the as-is appraised value of our collateral at the time of origination or acquisition of such loan or participation interest. For construction loans only, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value of the real estate securing the loan. The as-is or as-stabilized (as applicable) value reflects our Manager’s estimates, at the time of origination or acquisition of the loan or participation interest in a loan, of the real estate value underlying such loan or participation interest determined in accordance with our Manager’s underwriting standards and consistent with third-party appraisals obtained by our Manager.

The following table details the interest rate floors for our loans held for investment portfolio as of ~~September~~June 30, ~~2022~~2023 (dollars in thousands):

Interest Rate Floors
Total Commitment(1)
Unpaid Principal Balance Weighted Average Interest Rate Floor
0.50% or less floor $ 2,918,359 $ 2,635,321 0.16 %
0.51% to 1.00% floor 768,482 744,155 0.88
1.01% to 1.50% floor 704,995 678,058 1.48
1.51% to 2.00% floor 1,215,442 1,113,269 1.88
2.01% or more floor 185,403 161,381 2.23
Total $ 5,792,681 $ 5,332,184 0.85 %


Interest Rate Floors	Total Commitment(1)		Unpaid Principal Balance		Weighted Average Interest Rate Floor
0.50% or less	$	2,544,618	$	2,378,714	0.16	%
0.51% to 1.00%	472,653		464,905		0.92
1.01% to 1.50%	524,103		501,272		1.47
1.51% to 2.00%	750,508		713,766		1.92
2.01% or greater	577,163		508,593		3.31
Total	$	4,869,045	$	4,567,250	1.01	%

_________________________________

(1)Excludes capitalized interest ~~resulting from~~of $1.2 million relating to previously modified ~~loans of $2.4 million.~~loans.

For information regarding the financing of our loans held for investment portfolio, see the section entitled “Investment Portfolio Financing.”

5051

Table of Contents

Real Estate Owned

In ~~December 2020,~~April 2023, we acquired ~~two largely undeveloped commercially-zoned land parcels on the Las Vegas Strip comprising 27 acres~~an office property in Houston, TX pursuant to a negotiated deed-in-lieu of foreclosure. ~~Our~~The property previously served as collateral for a first mortgage loan receivable held for investment, which had a risk rating of "5", was on non-accrual status, was accounted for under cost-recovery and had an amortized cost ~~basis in~~and carrying value of $55.0 million and $46.0 million, respectively, as of March 31, 2023. During the second quarter of 2023, we recognized the property as REO ~~Property was $99.2~~with a carrying value of $46.0 million, ~~equal to~~which included the estimated fair value of the ~~collateral at~~property and capitalized transaction costs. As of June 30, 2023, the ~~date~~REO is reflected on our consolidated balance sheets with a carrying value of ~~acquisition, net of estimated selling costs. We~~$45.2 million. During June 2023, we obtained from a third party a ~~$50.0~~$31.2 million ~~non-recourse~~ first mortgage loan secured by the ~~REO Property which was repaid on November 12, 2021.~~

During the three months ended December 31, 2021, we sold a 17 acre parcel of REO Property. As of December 31, 2021, we held the remaining 10 acre parcel of the REO Property at its estimated fair value at the time of acquisition, net of estimated selling costs, of $60.6 million. On April 4, 2022, we sold the 10 acre parcel of REO Property for net cash proceeds of $73.9 million and recognized a gain on sale of real estate owned, net of $13.3 million. As of September 30, 2022, we no longer own any REO Property.

See Notes 4 and 6 to our Consolidated Financial Statements included in this Form 10-Q for additional information regarding the sale of the remaining portion of the REO Property and the predecessor mortgage loan, respectively.office property.

Asset Management

We actively manage the assets in our portfolio from closing to final ~~repayment.~~repayment or resolution. We are party to an agreement with Situs Asset Management, LLC (“SitusAMC”), one of the largest commercial mortgage loan servicers, pursuant to which SitusAMC provides us with dedicated asset management employees to provide asset management services pursuant to our proprietary guidelines. Following the closing of an investment, this dedicated asset management team rigorously monitors the investment under our Manager’s oversight, with an emphasis on ongoing financial, legal and quantitative analyses. Through the final repayment of an investment, the asset management team maintains regular contact with borrowers, servicers and local market experts monitoring performance of the collateral, anticipating borrower, property and market issues, and enforcing our rights and remedies when appropriate.

Loan Portfolio Review

Our Manager reviews our entire loan portfolio quarterly, undertakes an assessment of the performance of each loan, and assigns it a risk rating between “1” and “5,” from least risk to greatest risk, respectively. See Note 2 to our Consolidated Financial Statements included in this Form 10-Q for a discussion regarding the risk rating system that we use in connection with our loan portfolio.

The following table allocates the amortized cost basis of our loans held for investment portfolio based on our internal risk ratings (dollars in thousands):

September 30, 2022 December 31, 2021
Risk rating Number of loans Amortized cost Number of loans Amortized cost
1 — $ — — $ —
2 8 567,770 5 527,051
3 52 3,564,762 57 3,726,753
4 11 892,052 6 632,398
5 4 277,220 1 23,000
Totals 75 $ 5,301,804 69 $ 4,909,202

~~Table of Contents~~


	June 30, 2023			December 31, 2022
Risk rating	Number of loans	Amortized cost		Number of loans	Amortized cost
1	—	$	—	—	$	—
2	6	439,713		8	511,878
3	45	3,100,413		46	3,231,324
4	7	515,210		12	990,337
5	5	492,258		4	245,135
Totals	63	$	4,547,594	70	$	4,978,674

The following table allocates the amortized cost basis of our loans held for investment portfolio based on our property type classification (dollars in thousands):

September 30, 2022 December 31, 2021
Property type Number
of loans Amortized
cost Weighted average
risk rating Number
of loans Amortized
cost Weighted average
risk rating
Office 18 $ 1,485,945 3.7 22 $ 2,084,496 2.9
Multifamily 37 2,415,641 2.9 24 1,468,505 3.0
Hotel 9 658,290 2.8 9 657,565 3.6
Mixed-Use 3 268,000 3.7 4 329,434 2.9
Life Science 4 281,904 3.0 5 329,039 2.7
Industrial 2 106,667 3.0 — — —
Self Storage 1 56,776 3.0 — — —
Other 1 28,581 3.0 — — —
Retail — — — 1 23,000 5.0
Condominium(1)
— — — 4 17,163 3.0
Totals 75 $ 5,301,804 3.2 69 $ 4,909,202 3.0

~~(1)Condominium property type includes a 24% pari passu participation interest in each of four whole mortgage loans related to one project and to the same borrower.~~


	June 30, 2023				December 31, 2022
Property type	Number of loans	Amortized cost		Weighted average risk rating	Number of loans	Amortized cost		Weighted average risk rating
Multifamily	31	$	2,080,160	3.1	35	$	2,365,481	3.0
Office	13	1,115,851		3.7	17	1,396,005		3.6
Hotel	8	554,219		2.6	7	466,311		2.7
Life Science	4	343,149		3.0	4	310,577		3.0
Mixed-Use	3	260,168		4.2	3	268,107		3.7
Industrial	2	97,218		3.0	2	86,746		2.7
Self Storage	1	66,761		3.0	1	56,804		3.0
Other	1	30,068		3.0	1	28,643		3.0


Totals	63	$	4,547,594	3.2	70	$	4,978,674	3.2

The weighted average risk rating of our loan portfolio ~~increased to~~was 3.2 as of ~~September~~June 30, ~~2022 compared to 3.0 as of~~2023, unchanged from December 31, ~~2021.~~2022.

Table of Contents

During the three months ended ~~September~~June 30, ~~2022,~~2023, as part of our quarterly risk rating process, ~~we:~~we downgraded three ~~office loans~~ from risk category "4" to "5" ~~because of near-term~~. We downgraded two office loans and one mixed-use loan ~~maturities and a significant risk of principal loss; and upgraded one hotel and two multifamily loans~~ from risk category ~~"3"~~"4" to ~~"2"~~"5" due to ~~strong property-level~~the continued deterioration of the office sector and property specific operating ~~performance and debt service coverage that materially exceeds original underwriting.~~trends. During the three months ended ~~September~~June 30, ~~2022,~~2023, we received repayment in full ~~loan repayments with respect to eight~~of four loans with a total unpaid principal balance of $291.4 million and a weighted average risk rating of 2.6 as of June 30, 2022. The eight loans were included within our office, hotel, retail and condominium property categories. Additionally, we received partial principal repayments of $77.1 million relating to three separate loans secured by office properties. Two of the ten new loan investments made during the three months ended September 30, 2022, were assigned an initial risk rating of "2" based on their strong operating performance and debt service coverage ratios and the remaining eight new loan investments were assigned an initial risk rating of "3".

During the three months ended June 30, 2022, we downgraded one office loan and upgraded one hotel loan as part of our quarterly loan risk rating process. We downgraded one office loan from risk category "4" to "5" because of the loan's near-term maturity, and a risk of principal loss because a short sale of the underlying collateral was likely during the second half of 2022.

During the three months ended June 30, 2022, we upgraded one hotel loan from risk category "3" to "2" due to continued improvement in property-level operating performance and strong debt service coverage that exceeds original underwriting. Additionally, during the three months ended June 30, 2022, we received full loan repayments with respect to seven loans with a total unpaid principal balance of $676.9$236.0 million and a weighted average risk rating of 2.8 as of March 31, ~~2022.~~2023. The ~~seven loans~~four loan repayments were included within our ~~multifamily,~~ office ~~hotel, mixed-use~~ and ~~life science~~multifamily property categories. Additionally, during the three months ended June 30, 2023, we sold one office loan with an unpaid principal balance of $71.3 million with a risk rating of "5" as of March 31, 2023.

During the three months ended March 31, ~~2022, we downgraded nine loans and upgraded one loan~~2023, as part of our quarterly ~~loan~~ risk rating ~~process. Of the nine downgraded loans, eight loans related to office properties and~~process, we upgraded one loan ~~related to a mixed-use property.~~and did not downgrade any of our loans. We ~~downgraded seven office loans from risk category "3" to "4" and~~upgraded one ~~office~~hotel loan from risk category ~~"2"~~"4" to "3" ~~because of ongoing concerns about shifting office market fundamentals, the impact on~~due to continued improvement in property-level operating performance of slower-than-expected return-to-office trends, and increased market volatility. Additionally, we downgraded one mixed-use loan from risk category "3" to "4" because of plateauing property-level operating performance, local market economic conditions, and concerns regarding the borrower’s ability to repay the loan upon or prior to its maturity later this year.

performance. During the three months ended March 31, 2022, we upgraded one hotel loan from risk category "3" to "2" due to continued improvement in property-level operating performance and strong debt service coverage that exceeds original underwriting. During the three months ended March 31, 2022,2023, we received repayment in full of ~~one office loan~~three loans with a total unpaid principal balance of ~~$40.3~~$144.4 million and a weighted average risk rating of 33.1 as of December 31, ~~2021.~~

~~Table~~2022. The three loan repayments were included within our office, multifamily, and industrial property categories and had risk ratings of ~~Contents~~4, 3, and 2, respectively, as of December 31, 2022. The two new loan investments made during the three months ended March 31, 2023 were assigned an initial risk rating of "3".

Loan Modification Activity

Loan modifications and amendments are commonplace in the transitional lending business. We may amend or modify a loan depending on the loan’s specific facts and circumstances. These loan modifications typically include additional time for the borrower to refinance or sell the collateral property, adjustment or waiver of performance tests that are prerequisite to the extension of a loan maturity, modification of terms of interest rate cap agreements, and/or deferral of scheduled principal payments. In exchange for a modification, we often receive a partial repayment of principal, a short-term accrual of PIK interest for a portion of interest due, a cash infusion to replenish interest or capital improvement reserves, termination of all or a portion of the remaining unfunded loan commitment, additional call protection, and/or an increase in the loan ~~coupon.~~coupon or additional loan fees. None of our loan modifications resulted in a significant modification.

We continue to work with our borrowers to address ~~required changes~~issues as they arise, while seeking to protect the credit attributes of our loans. However, we cannot assure you that these efforts will be successful, and we may experience payment delinquencies, defaults, foreclosures, or losses. ~~All modified loans are performing as of September 30, 2022.~~

Allowance for Credit Losses

Our allowance for credit losses is influenced by the size and weighted average maturity date of our loans, loan quality, risk rating, delinquency status, loan-to-value ratio, historical loss experience and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. During the three and ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, we recorded an increase of ~~$132.3~~$55.9 million and ~~$179.4~~$63.7 million, respectively, in our allowance for credit losses ~~for~~resulting in an aggregate CECL reserve of ~~$225.6 million.~~$278.3 million at quarter-end. The increase in our allowance for credit losses reflects ongoing concerns about growing geopolitical tensions, the potential impact of market volatility, the ~~increasing probability~~possibility of an economic recession, ~~tightening~~limited liquidity in the capital markets, the recent distress in the banking sector and a slowdown in investment sales, and loan specific property-level performance trends such as shifting office market fundamentals ~~supply chain constraints and delays,~~ and inflationary pressures that may cause operating margins to narrow.

While the ultimate impact of the macroeconomic outlook and property performance trends remain uncertain, we selected our macroeconomic outlook to address this uncertainty, and made specific forward-looking ~~valuation~~ adjustments to the inputs of our ~~calculation~~loan-level calculations to reflect collateral operating performance, credit structure features of loan agreements, variability in an economic climate marked by rising rates, and other impacts to the ~~timing, strength, and breadth of a sustained economic recovery or the potential impact of an uncertain economic outlook that may result in a post-COVID environment.~~broader economy.

The following table presents the allowance for credit losses for loans held for investment (dollars in thousands):


		September 30, 2022													June 30, 2023
		Allowance for credit losses: loans held for investment		Unpaid principal balance		Allowance for credit losses: unfunded commitments		Unfunded commitments		Total commitments		Total basis points			Allowance for credit losses: loans held for investment		Unpaid principal balance		Allowance for credit losses: unfunded commitments		Unfunded commitments		Total commitments		Total basis points
General reserve	General reserve	$	138,254	$	5,054,964	$	15,102	$	453,000	$	5,505,549	279	bps	General reserve	$	93,830	$	4,074,992	$	8,287	$	258,613	$	4,332,432	236	bps
Specific reserve	Specific reserve	72,293		277,220		—		9,912		287,132		2,518		Specific reserve	156,414		492,258		19,754		41,889		536,613		3,283	bps
Total	Total	$	210,547	$	5,332,184	$	15,102	$	462,912	$	5,792,681	390	bps	Total	$	250,244	$	4,567,250	$	28,041	$	300,502	$	4,869,045	572	bps

Table of Contents

Investment Portfolio Financing

We finance our investment portfolio using secured financing agreements, including secured credit agreements, secured revolving credit facilities, mortgage loans payable, asset-specific financing arrangements, and collateralized loan obligations. In certain instances, we may create structural leverage and obtain matched-term financing through the co-origination or non-recourse syndication of a senior loan interest to a third party (a “non-consolidated senior interest”). We generally seek to match-fund and match-index our investments by minimizing the differences between the durations and indices of our investments and those of our liabilities, while minimizing our exposure to mark-to-market ~~risk.~~risk involving either credit or spread (capital markets) considerations.

The following table details our investment portfolio financing arrangements (dollars in thousands):


	Outstanding principal balance
	June 30, 2023		December 31, 2022
Collateralized loan obligations	$	2,142,939	$	2,461,170
Secured credit agreements	1,039,185		1,108,386
Secured revolving credit facility	—		44,279
Asset-specific financing arrangements	492,563		565,376
Mortgage loan payable	31,200		—
Total	$	3,705,887	$	4,179,211

As of ~~September~~June 30, ~~2022,~~2023, non-mark-to-market financing sources accounted for ~~74.9%~~71.7% of our total loan portfolio borrowings. The remaining ~~25.1%~~28.3% of our loan portfolio borrowings, comprised primarily of our six secured credit agreements, are subject to credit marks, and in only one instance to credit and spread marks. As of June 30, 2023, we did not have any non-consolidated senior interests.

The following table summarizes our ~~investment~~loan portfolio financing arrangements (dollars in thousands):

Outstanding principal balance
September 30, 2022 December 31, 2021
Loan portfolio financing arrangements Basis of margin calls Recourse percentage Non-mark-to-market Mark-to-market Total Non-mark-to-market Mark-to-market Total
Secured credit agreements
Goldman Sachs Credit 25.0 % $ — $ 370,868 $ 370,868 $ — $ 96,320 $ 96,320
Wells Fargo Credit 25.0 % — 408,010 408,010 — 570,216 570,216
Barclays Credit 25.0 % — 96,926 96,926 — 23,314 23,314
Morgan Stanley Credit 25.0 % — 53,025 53,025 — 180,731 180,731
JP Morgan Credit and Spread 25.0 % — 119,160 119,160 — 109,477 109,477
US Bank(1)
Credit 25.0 % — — — — 33,982 33,982
Bank of America Credit 25.0 % — 35,865 35,865 — 128,625 128,625
Institutional Lender 1(2)
Credit 25.0 % — — — 23,546 — 23,546
— 1,083,854 1,083,854 23,546 1,142,665 1,166,211
Secured revolving credit facility
Syndicate lenders None 100.0 % 204,359 — 204,359 — — —
Asset-specific financing
Axos Bank None 15.0 % 108,652 — 108,652 — — —
BMO Facility None 25.0 % 63,510 — 63,510 — — —
Institutional Lender 2 None n.a 392,070 — 392,070 — — —
564,232 — 564,232 — — —
Collateralized loan obligations
TRTX 2018-FL2 None n.a — — — 600,001 — 600,001
TRTX 2019-FL3 None n.a 522,995 — 522,995 918,487 — 918,487
TRTX 2021-FL4 None n.a 1,037,500 — 1,037,500 1,037,500 — 1,037,500
TRTX 2022-FL5 None n.a 907,031 — 907,031 — — —
2,467,526 — 2,467,526 2,555,988 — 2,555,988
Non-consolidated senior interests None n.a — — — 132,000 — 132,000
Total indebtedness $ 3,236,117 $ 1,083,854 $ 4,319,971 $ 2,711,534 $ 1,142,665 $ 3,854,199
Percentage of total indebtedness 74.9% 25.1% 100.0% 70.4% 29.6% 100.0%

~~(1)On April 11, 2022, we repaid $34.0 million outstanding and simultaneously terminated the financing arrangement.~~

~~(2)The secured credit agreement may be re-margined beginning after its second anniversary date on October 30, 2022 based on an LTV test; otherwise, no credit or spread-based margin calls apply.~~


				Outstanding principal balance
				June 30, 2023						December 31, 2022

Loan portfolio financing arrangements	Basis of margin calls	Recourse percentage		Non-mark-to-market		Mark-to-market		Total		Non-mark-to-market		Mark-to-market		Total
Secured credit agreements
Goldman Sachs	Credit	25.0	%	$	—	$	324,323	$	324,323	$	—	$	385,338	$	385,338
Wells Fargo	Credit	25.0	%	—		435,846		435,846		—		422,002		422,002
Barclays	Credit	25.0	%	—		132,626		132,626		—		96,926		96,926
Morgan Stanley	Credit	25.0	%	—		53,800		53,800		—		55,579		55,579
JP Morgan	Credit and Spread	25.0	%	—		56,725		56,725		—		112,676		112,676
Bank of America	Credit	25.0	%	—		35,865		35,865		—		35,865		35,865
Institutional Lender 1	Credit	25.0	%	—		—		—		—		—		—
				—		1,039,185		1,039,185		—		1,108,386		1,108,386
Secured revolving credit facility
Syndicate lenders	None	100.0	%	—		—		—		44,279		—		44,279

Asset-specific financing
Axos Bank	None	15.0	%	100,915		—		100,915		105,152		—		105,152
BMO Facility	None	25.0	%	29,110		—		29,110		47,545		—		47,545
Institutional Lender 2	None	n.a		341,159		—		341,159		392,070		—		392,070
Customers Bank	None	n.a		21,379		—		21,379		20,609		—		20,609
				492,563		—		492,563		565,376		—		565,376
Collateralized loan obligations
TRTX 2019-FL3	None	n.a		287,256		—		287,256		516,639		—		516,639
TRTX 2021-FL4	None	n.a		948,652		—		948,652		1,037,500		—		1,037,500
TRTX 2022-FL5	None	n.a		907,031		—		907,031		907,031		—		907,031
				2,142,939		—		2,142,939		2,461,170		—		2,461,170


Total indebtedness				$	2,635,502	$	1,039,185	$	3,674,687	$	3,070,825	$	1,108,386	$	4,179,211
Percentage of total indebtedness				71.7%		28.3%		100.0%		73.5%		26.5%		100.0%

Table of Contents

Secured Credit Agreements

As of ~~September~~June 30, ~~2022,~~2023, aggregate borrowings outstanding under our secured credit agreements totaled ~~$1.1 billion, relating to our loan investment portfolio.~~$1.0 billion. As of ~~September~~June 30, ~~2022,~~2023, the overall weighted average interest rate was the benchmark interest rate plus ~~1.71%~~2.04% per annum ~~the weighted average credit spread for borrowings with mark-to-market provisions was 1.71%, the weighted average credit spread for borrowings with no current mark-to-market provisions was 4.50%,~~ and the overall weighted average advance rate was ~~76.9%~~76.5%. As of ~~September~~June 30, ~~2022,~~2023, outstanding borrowings under these arrangements had a weighted average term to extended maturity of ~~2.3~~1.8 years assuming the exercise of all extension options and term out provisions. These secured credit agreements are generally 25.0% recourse to Holdco.

The following table details our secured credit agreements as of ~~September~~June 30, ~~2022~~2023 (dollars in thousands):


Lender	Lender	Commitment amount(1)		UPB of collateral		Advance rate		Approved borrowings		Outstanding balance		Undrawn capacity(2)		Available capacity(3)		Wtd. avg. credit spread(4)		Extended maturity(5)	Lender	Commitment amount(1)		UPB of collateral		Advance rate		Approved borrowings		Outstanding balance		Undrawn capacity(2)		Available capacity(3)		Wtd. avg. credit spread(4)		Extended maturity(5)
Goldman Sachs~~(6)~~	Goldman Sachs~~(6)~~	$	500,000	$	555,743	76.3	%	$	397,706	$	370,868	$	26,838	$	102,294	1.81	%	08/19/24	Goldman Sachs~~(6)~~	$	500,000	$	420,633	77.7	%	$	327,347	$	324,323	$	3,024	$	172,653	2.35	%	08/19/24
Wells Fargo~~(7)~~	Wells Fargo~~(7)~~	500,000		532,594		79.3		422,062		408,010		14,052		77,938		1.61		04/18/25	Wells Fargo~~(7)~~	500,000		598,319		76.6		450,285		435,846		14,439		49,715		1.86		04/18/25
Barclays~~(8)~~	Barclays~~(8)~~	500,000		128,159		77.3		97,340		96,926		414		402,660		1.58		08/13/26	Barclays~~(8)~~	500,000		180,188		75.3		133,740		132,626		1,114		366,260		1.97		08/13/26
Morgan Stanley~~(9)~~	Morgan Stanley~~(9)~~	500,000		77,749		73.3		56,950		53,025		3,925		443,050		2.32		05/04/23	Morgan Stanley~~(9)~~	500,000		80,587		73.6		59,220		53,800		5,420		440,780		2.32		05/04/24
JP Morgan	JP Morgan	400,000		164,733		72.3		122,511		119,160		3,351		277,489		1.60		10/30/25	JP Morgan	400,000		80,329		75.7		60,237		56,725		3,512		339,763		1.74		10/30/25
Bank of America(10)		200,000		47,820		75.0		35,865		35,865		—		164,135		1.75		03/31/23
Bank of America																			Bank of America	200,000		49,018		75.0		36,763		35,865		898		163,237		1.75		06/06/26
Institutional Lender 1	Institutional Lender 1	249,546		3,849		60.0		—		—		—		249,546		4.50		10/30/25	Institutional Lender 1	249,546		—		—		—		—		—		249,546		—		10/30/25
Totals / weighted average	Totals / weighted average	$	2,849,546	$	1,510,647	76.9	%	$	1,132,434	$	1,083,854	$	48,580	$	1,717,112	1.71	%		Totals / weighted average	$	2,849,546	$	1,409,074	76.5	%	$	1,067,592	$	1,039,185	$	28,407	$	1,781,954	2.04	%

(1)Commitment amount represents the maximum amount of borrowings available under a given agreement once sufficient collateral assets have been approved by the lender and pledged by us.

(2)Undrawn capacity represents the positive difference between the borrowing amount approved by the lender against collateral assets pledged by us and the amount actually drawn against those collateral assets. The funding of such amounts is generally subject to the sole and absolute discretion of each lender.

(3)Represents the commitment amount less the approved borrowings, which amount is available to be borrowed provided we pledge, and the lender approves, additional collateral assets.

(4)Each secured credit agreement interest rate is subject to ~~LIBOR or~~ Term SOFR as its benchmark interest ~~rate, depending upon the LIBOR transition provisions of the specific secured credit agreement and underlying transaction confirmations.~~rate. The credit spread for each arrangement is added to the applicable benchmark interest rate to calculate the interest rate charged for each borrowing.

(5)Our ability to extend our secured credit agreements to the dates shown above is subject to satisfaction of certain conditions. Even if extended, our lenders retain sole discretion to determine whether to accept pledged collateral, and the advance rate and credit spread applicable to each borrowing thereunder.

~~(6)On August 19, 2022, the secured credit agreement's initial maturity was extended to August 19, 2023.~~

~~(7)On February 9, 2022 the secured credit agreement’s initial maturity was extended to April 18, 2025.~~

~~(8)~~On April 11, 2022 the secured credit agreement's initial maturity was extended to August 13, 2025 and the Company reduced the total commitment to $500.0 million from $750.0 million. The secured credit agreement includes a $250.0 million accordion feature subject to the lender's approval.

~~(9)On April 29, 2022 the secured credit agreement's maturity was extended to May 4, 2023.~~

~~(10)On September 14, 2022, the secured credit agreement's initial and extended maturity was extended to March 31, 2023.~~

Once we identify an asset and the asset is approved by the secured credit agreement lender to serve as collateral (which lender’s approval is in its sole discretion), we and the lender may enter into a transaction whereby the lender advances to us a percentage of the value of the loan asset, which is referred to as the “advance rate.” In the case of borrowings under our secured credit agreements that are repurchase arrangements, this advance serves as the purchase price at which the lender acquires the loan asset from us with an obligation of ours to repurchase the asset from the lender for an amount equal to the purchase price for the transaction plus a price differential, which is calculated based on an interest rate. Advance rates are subject to negotiation between us and our secured credit agreement lenders.

For each transaction, we and the lender agree to a trade confirmation which sets forth, among other things, the asset purchase price, the maximum advance rate, the interest rate and the market value of the asset. A trade confirmation will also include benchmark interest rate and any applicable transition language that complies with the current standards as set forth by the ~~ARRC~~Alternative Reference Rates Committee of the Federal Reserve System in its 2021 recommendations. For transactions under our secured credit agreements, the trade confirmation may also set forth any future funding obligations which are contemplated with respect to the specific transaction and/or the underlying loan asset and loan-specific margin maintenance provisions, described below.

~~Table of Contents~~

Generally, our secured credit agreements allow for revolving balances, which allow us to voluntarily repay balances and draw again on existing available credit. The primary obligor on each secured credit agreement is a separate special purpose subsidiary of ours which is restricted from conducting activity other than activity related to the utilization of its secured credit agreement and the loans or loan interests that are originated or acquired by such subsidiary. As additional credit support, our holding company subsidiary, Holdco, provides certain guarantees of the obligations of its subsidiaries. Holdco’s liability is generally capped at 25% of the outstanding obligations of the special purpose subsidiary which is the primary obligor under the related agreement. However, this liability cap does not apply in the event of certain “bad boy” defaults which can trigger recourse to Holdco for losses or the entire outstanding obligations of the borrower depending on the nature of the “bad boy” default in question. Examples of such “bad boy” defaults include, without limitation, fraud, intentional misrepresentation, willful misconduct, incurrence of additional debt in violation of financing documents, and the filing of a voluntary or collusive involuntary bankruptcy or insolvency proceeding of the special purpose entity subsidiary or the guarantor entity.

Table of Contents

Each of the secured credit agreements has “margin maintenance” provisions, which are designed to allow the lender to maintain a certain margin of credit enhancement against the assets which serve as collateral. The lender’s margin amount is typically based on a percentage of the market value of the asset and/or mortgaged property collateral; however, certain secured credit agreements may also involve margin maintenance based on maintenance of a minimum debt yield with respect to the cash flow from the underlying real estate collateral. In certain cases, margin maintenance provisions can relate to minimum debt yields for pledged collateral considered as a whole, or limits on concentration of loan exposure measured by property type or loan type.

Our secured credit agreements contain defined mark-to-market provisions that permit the lenders to issue margin calls to us in the event that the collateral properties underlying our loans pledged to our lenders experience a non-temporary decline in value or net cash flow (“credit marks”). In connection with one of these borrowing arrangements, the lender is also permitted to issue margin calls to us in the event the lender determines capital markets events have caused credit spreads to change for similar borrowing obligations (“spread marks”). Furthermore, in connection with one of these borrowing arrangements, the lender has the right to re-margin the secured credit agreement based solely on appraised loan-to-values in the third year of the facility. In the event that we experience market turbulence, we may be exposed to margin calls in connection with our secured credit agreements.

The maturity dates for each of our secured credit agreements are set forth in tables that appear earlier in this section. Our secured credit agreements generally have terms of between one and three years, but may be extended if we satisfy certain performance-based conditions. In the normal course of business, we maintain discussions with our lenders to extend, amend or ~~amend~~otherwise optimize any financing agreements related to our loans.

As of ~~September~~June 30, ~~2022,~~2023, the weighted average haircut (which is equal to one minus the advance rate percentage against collateral for our secured credit agreements taken as a whole) was ~~23.1%~~23.5% compared to ~~23.9%~~21.9% as of December 31, ~~2021.~~2022.

The secured credit agreements also include cash management features which generally require that income from collateral loan assets be deposited in a lender-controlled account for distribution in accordance with a specified waterfall of payments designed to keep facility-related obligations current before such income is disbursed for our own account. The cash management features generally require the trapping of cash in such controlled account if an uncured default under our borrowing arrangement remains outstanding. Furthermore, some secured credit agreements may require an accelerated principal amortization schedule if the secured credit agreement is in its final extended term.

Notwithstanding that a loan asset may be subject to a financing arrangement and serve as collateral under a secured credit agreement, we retain the right to administer and service the loan and interact directly with the underlying obligors and sponsors of our loan assets so long as there is no default under the secured credit agreement, and so long as we do not engage in certain material modifications (including amendments, waivers, exercises of remedies, or releases of obligors and collateral, among other things) of the loan assets without the lender’s prior consent.

Table of Contents

Secured Revolving Credit Facility

On February 22, 2022, we closed a $250.0 million, secured revolving credit facility with a syndicate of 5 banks to provide interim funding of up to 180 days for newly-originated and existing loans. During the fourth quarter of 2022, an additional lender was added to the facility, increasing the borrowing capacity to $290.0 million. This facility has an initial term of 3 years, an interest rate of Term SOFR plus 2.00% that is payable monthly in arrears, and an unused fee of 15 or 20 basis points, depending upon whether utilization exceeds 50.0%. During the three and ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, the weighted average unused fee was ~~16 basis points~~19 and 19 basis points, respectively. This facility is 100% recourse to Holdco. As of ~~September~~June 30, ~~2022,~~2023, we ~~pledged two loan investments with an aggregate collateral principal balance of $272.5 million and had~~did not have any outstanding ~~Term SOFR-based~~ borrowings ~~of $204.4 million.~~under our secured revolving credit facility.

Asset-Specific Financing Arrangements

~~We closed three~~As of June 30, 2023, we had five separate asset-specific financing arrangements with ~~third party lenders during the second and third quarters of~~four third-party lenders. On November 17, 2022, ~~which increased our~~we closed a $23.3 million asset-specific financing arrangement with Customers Bank. The arrangement provides non-mark-to-market ~~portfolio financing arrangements.~~matched term, non-recourse financing. On September 1, 2022, we closed a $397.9 million asset-specific financing arrangement with an Institutional Lender ("Institutional Lender 2"). The arrangement provides non-mark-to-market matched term, non-recourse financing. ~~As of September 30,~~On April 25, 2022 and July 5, 2022, we ~~had~~closed two asset-specific financing arrangements with Axos Bank secured by two ~~performing first~~ mortgage loans. The separate arrangements provide non-mark-to-market financing, a term of up to 2 years, and are 15% recourse to Holdco. On June 30, 2022, we closed a $200.0 million loan financing facility (the "BMO Facility"). The BMO Facility provides asset-specific financing on a non-mark-to-market basis with matched term. This facility is 25% recourse to Holdco.

The following table details our asset-specific financing arrangements (dollars in thousands):


		September 30, 2022																	June 30, 2023
		Financing										Collateral							Financing										Collateral
Asset-specific financing	Asset-specific financing	Count	Commitment amount		Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. term(3)	Count	Outstanding principal balance		Amortized Cost		Wtd. avg. term	Asset-specific financing	Count	Commitment amount		Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. term(3)	Count	Outstanding principal balance		Amortized Cost		Wtd. avg. term
Axos Bank	Axos Bank	2	$	108,652	$	108,652	$	107,878	4.4	%	1.6	2	$	198,603	$	198,184	1.5	Axos Bank	2	$	100,915	$	100,915	$	100,265	4.4	%	0.7	2	$	189,905	$	189,671	0.7
BMO Facility	BMO Facility	1	200,000		63,510		62,892		1.7	%	4.7	2	79,388		79,041		4.7	BMO Facility	1	200,000		29,110		28,781		2.0	%	4.2	1	36,525		36,197		4.2
Institutional Lender 2	Institutional Lender 2	1	397,928		392,070		388,097		3.5	%	2.7	5	513,181		491,377		2.7	Institutional Lender 2	1	341,159		341,159		340,585		3.5	%	1.9	4	459,348		447,395		1.9
Customers Bank																		Customers Bank	1	23,250		21,379		20,950		2.5	%	1.9	1	28,799		28,575		1.9
Total / weighted average	Total / weighted average		$	706,580	$	564,232	$	558,867	3.5	%	2.7 years		$	791,172	$	768,602	2.6 years	Total / weighted average		$	665,324	$	492,563	$	490,581	3.6	%	1.8 years		$	714,577	$	701,838	1.7 years

_______________________

(1)Net of ~~$5.4~~$2.0 million unamortized deferred financing costs.

(2)Collateral loan assets and related financings are indexed to Term SOFR under Axos Bank, ~~and~~ the BMO ~~Facility.~~Facility and Customers Bank. Under the Institutional Lender 2 arrangement, collateral loan assets are indexed to Term SOFR with the exception of one loan indexed to LIBOR and the financing provided is indexed to Term SOFR.

Table of Contents

Collateralized Loan Obligations

As of ~~September~~June 30, ~~2022,~~2023, we had three collateralized loan obligations, TRTX 2022-FL5, TRTX 2021-FL4, and TRTX 2019-FL3, totaling ~~$2.5~~$2.1 billion, financing ~~$3.0~~$2.7 billion, or ~~57.0%~~59.4%, of our loans held for investment portfolio, and holding ~~$286.6~~$194.1 million of cash for investment in eligible loan collateral. As of ~~September~~June 30, ~~2022,~~2023, our CRE CLOs provide low cost, non-mark-to-market, non-recourse financing for ~~57.1%~~58.3% of our loan portfolio borrowings. The collateralized loan obligations bear a weighted average interest rate of Term SOFR ~~LIBOR,~~ or Compounded SOFR plus ~~1.78%~~1.90%, have a weighted average advance rate of ~~81.5%~~79.9%, and include a reinvestment feature that allows us to contribute existing or new loan investments in exchange for proceeds from loan repayments held inby the ~~collateralized loan obligations.~~CRE CLOs.

The following table details the loan collateral and borrowings under our CRE CLOs (dollars in thousands):


		September 30, 2022										June 30, 2023
CRE CLOs	CRE CLOs	Count	Benchmark interest rate	Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. maturity(3)	CRE CLOs	Count	Benchmark interest rate	Outstanding principal balance		Carrying value(1)		Wtd. avg. spread(2)		Wtd. avg. maturity(3)
TRTX 2019-FL3	TRTX 2019-FL3										TRTX 2019-FL3
Collateral loan investments	Collateral loan investments	13	LIBOR	$	713,696	$	660,103	3.19	%	1.7	Collateral loan investments	9	Term SOFR(4)	$	477,957	$	387,154	3.35	%	1.1
Financing provided	Financing provided	1	Term SOFR(4)	522,995		522,268		1.72	%	12.0	Financing provided	1	Term SOFR(4)	287,256		287,256		2.05	%	11.3
TRTX 2021-FL4	TRTX 2021-FL4										TRTX 2021-FL4
Collateral loan investments	Collateral loan investments	24	LIBOR(5)	1,250,000		1,211,718		3.18	%	2.8	Collateral loan investments	18	Term SOFR(5)	1,161,152		1,038,119		3.42	%	2.6
Financing provided	Financing provided	1	LIBOR	1,037,500		1,032,609		1.60	%	15.4	Financing provided	1	Term SOFR	948,652		945,811		1.75	%	14.7
TRTX 2022-FL5	TRTX 2022-FL5										TRTX 2022-FL5
Collateral loan investments	Collateral loan investments	18	LIBOR(6)	1,075,000		1,058,611		3.32	%	3.5	Collateral loan investments	16	Term SOFR(6)	1,075,000		1,046,393		3.51	%	3.1
Financing provided	Financing provided	1	Compounded SOFR	907,031		901,791		2.02	%	16.4	Financing provided	1	Compounded SOFR(6)	907,031		903,315		2.02	%	15.6
Total	Total										Total
Collateral loan investments(7)	Collateral loan investments(7)	55	LIBOR	$	3,038,696	$	2,930,432	3.23	%	2.7 years	Collateral loan investments(7)	43	Term SOFR	$	2,714,109	$	2,471,666	3.45	%	2.4 years
Financing provided(8)	Financing provided(8)	3	Term SOFR/LIBOR/Compounded SOFR	$	2,467,526	$	2,456,668	1.78	%	15.1 years	Financing provided(8)	3	Term SOFR/Compounded SOFR	$	2,142,939	$	2,136,382	1.90	%	14.6 years

________________________________

(1)Includes loan amounts held in our CRE CLO investment structures and does not include other loans held for investment, net of ~~$1.4~~$3.2 million held within the Sub-REIT structure.

(2)Weighted average spread excludes the amortization of loan fees and deferred financing costs.

(4)On October 1, 2021, the benchmark index interest rate for borrowings under TRTX 2019-FL3 was converted from Compounded SOFR to Term SOFR by the designated transaction representative under the FL3 indenture. We ~~have the~~exercised our right to convert the mortgage assets' benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO. As of June 30, 2023, the TRTX 2019-FL3 mortgage assets are indexed to Term SOFR with the exception of two participations totaling $111.4 million which are indexed to LIBOR.

(5)On May 15, 2023, the benchmark index interest rate for borrowings under TRTX 2021-FL4 was converted from LIBOR to Term SOFR by the designated transaction representative under the FL4 indenture. We exercised our right to convert the mortgage assets' benchmark interest rate from LIBOR to Term SOFR to eliminate the difference between benchmark rates used for the assets and liabilities of the CRE CLO.

~~(5)~~(6)AsWe will convert the interest rate benchmark from Compounded SOFR to Term SOFR once 50% of ~~September 30, 2022,~~ the ~~TRTX 2022-FL4~~underlying mortgage ~~assets~~loans are ~~indexed to LIBOR, with the exception of three participation interests totaling $106.4 million which are indexed~~converted to Term SOFR.

~~(6)~~As of ~~September~~June 30, ~~2022,~~2023, all of the TRTX 2022-FL5 mortgage assets are indexed to ~~LIBOR,~~Term SOFR with the exception of ~~two~~one participation ~~interests~~ totaling ~~$87.8~~$21.6 million which ~~are~~is indexed to ~~Term SOFR. We have~~LIBOR. Based on the ~~right to convert the mortgage assets benchmark interest rate from LIBOR to Compounded SOFR to eliminate the difference between benchmark rates used for the assets and liabilities~~terms of the ~~CRE CLO.~~CLO indenture, it is anticipated that this conversion will occur on September 12, 2023.

(7)Collateral loan investment assets of FL3, FL4 and FL5 represent ~~13.4%~~10.5%, ~~23.4%~~25.4% and ~~20.2%~~23.5% of the aggregate unpaid principal balance of our loans held for investment portfolio as of ~~September~~June 30, ~~2022.~~2023.

(8)During the three months ended ~~September~~June 30, ~~2022,~~2023, we recognized interest expense of ~~$26.4~~$39.2 million, which includes ~~$1.9~~$1.2 million of deferred financing cost amortization. During the ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, we recognized interest expense of ~~$58.8~~$76.8 million, which includes ~~$6.0~~$2.3 million of deferred financing cost amortization.

Table of Contents

During the three and ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, we utilized our eligible reinvestment feature related to TRTX 2021-FL4 ~~six times, recycling repayment of loan principal of $120.9 million and~~ eight times, recycling repayment of loan principal received of ~~$207.6~~$264.9 million ~~respectively.~~and sixteen times, recycling repayment of loan principal received of $384.4 million. During the ~~three and nine~~six months ended ~~September~~June 30, ~~2022,~~2023, we utilized our eligible reinvestment feature related to TRTX 2022-FL5 two times, recycling ~~$74.2~~$31.8 million of principal repayments received. We did not use the reinvestment feature related to TRTX 2022-FL5 during the three months ended June 30, 2023. The reinvestment period for TRTX 2019-FL3 ended on October 11, 2021. The reinvestment period for TRTX 2021-FL4 ended on March 11, 2023. In accordance with the TRTX 2021-FL4 indenture, prior to the end of the reinvestment period on March 11, 2023, we committed to contribute certain assets and completed the contribution process by mid-May 2023.

See Note 5 to our Consolidated Financial Statements included in this Form 10-Q for details about our CRE CLO reinvestment feature.

Mortgage Loan Payable

~~Table~~Through a wholly-owned, special purpose subsidiary, we are the borrower under a $31.2 million mortgage loan secured by a deed of ~~Contents~~trust against an REO asset. The first mortgage loan was provided by an institutional lender, has an interest-only five year term and bears interest at a rate of 7.7%. As of June 30, 2023, the carrying value of the loan was $30.5 million.

Non-Consolidated Senior Interests and Retained Mezzanine Loans

In certain instances, we create structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third party. In either case, the senior mortgage loan (i.e., the non-consolidated senior interest) is not included on our balance sheet. When we create structural leverage through the co-origination or non-recourse syndication of a senior loan interest to a third party, we retain on our balance sheet a mezzanine loan.

~~On August 18, 2022, our $35.0 million retained mezzanine loan was repaid.~~ As of ~~September~~June 30, ~~2022,~~2023, there are no non-consolidated senior interests or retained mezzanine loans outstanding.

Financial Covenants for Outstanding Borrowings

~~Our~~For a description of our financial covenants and guarantees for outstanding borrowings related to our secured financing agreements, ~~require Holdco~~see Note 6 to ~~maintain compliance with the following financial covenants (among others):~~

~~Financial Covenant~~

~~Current~~

~~Cash Liquidity~~

~~Minimum cash liquidity of no less than the greater of: $15.0 million; and 5.0% of Holdco’s recourse indebtedness~~

~~Tangible Net Worth~~

~~$1.0 billion, plus 75% of all subsequent equity issuances (net of discounts, commissions, expense), minus 75% of the redeemed or repurchased preferred or redeemable equity or stock~~

~~Debt-to-Equity~~

~~Debt-to-Equity ratio not to exceed 4.25 to 1.0~~

~~Interest Coverage~~

~~Minimum interest coverage ratio of no less than 1.5 to 1.0~~

our Consolidated Financial Statements included in this Form 10-Q.

We were in compliance with all financial covenants for our secured credit agreements and secured revolving credit facility to the extent of outstanding balances as of ~~September~~June 30, ~~2022~~2023 and December 31, ~~2021.~~2022.

If we fail to satisfy any of the covenants in our financing arrangements and are unable to obtain a waiver or other suitable relief from the lenders, we would be in default under these agreements, which could result in a cross-default or cross-acceleration under other financing arrangements, and our lenders could elect to declare outstanding amounts due and payable (or such amounts may automatically become due and payable), terminate their commitments, require the posting of additional collateral and enforce their respective interests against existing collateral. A default also could significantly limit our financing alternatives, which could cause us to curtail our investment activities or dispose of assets when we otherwise would not choose to do so. Further, this could make it difficult for us to satisfy the requirements necessary to maintain our qualification as a REIT for U.S. federal income tax purposes.

Table of Contents

Floating Rate Portfolio

Our business model seeks to minimize our exposure to changing interest rates by match-indexing our assets using the same, or similar, benchmark ~~indices, prior to December 31, 2021, LIBOR, and thereafter Term or Compounded SOFR.~~indices. Accordingly, rising interest rates will generally increase our net interest income, while declining interest rates will generally decrease our net interest income, subject to the impact of interest rate floors in our mortgage loan investment portfolio. As of ~~September~~June 30, ~~2022,~~2023, 100.0% of our loan investments by unpaid principal balance earned a floating rate of interest and were financed with liabilities that require interest payments based on floating rates, which resulted in ~~$1.0~~$0.9 billion of net floating rate exposure, subject to the impact of interest rate floors on all our floating rate loans and less than ~~3.3%~~3.7% of our liabilities. ~~Our~~Subject to the specific footnote disclosures in the preceding tables describing our revolving credit facilities, secured financing arrangements, asset-specific financing arrangements and CRE CLOs, and the table that follows, our liabilities are generally index-matched to each loan investment asset, resulting in a net exposure to movements in floating benchmark interest rates that ~~vary~~varies based on the relative proportion of floating rate assets and liabilities.

The following table details the net floating rate exposure of our loan portfolio by unpaid principal balance as of ~~September~~June 30, ~~2022~~2023 (dollars in thousands):


	Net exposure
Floating rate mortgage loan assets(1)	$	~~5,332,184~~4,567,250
Floating rate mortgage loan liabilities(1)(2)	~~(4,319,971)~~(3,674,687)
Total floating rate mortgage loan exposure, net	$	~~1,012,213~~892,563

(1)~~Prior to December 31, 2021, substantially all~~As of June 30, 2023, 59 of our 63 floating rate mortgage loan assets, ~~and liabilities were subject to LIBOR as the benchmark interest rate. As of September 30, 2022, $1.1~~or $4.1 billion of ~~$5.3~~$4.6 billion ~~of our floating rate mortgage loan assets~~(based on total unpaid principal balance), and ~~$2.9 billion of $4.3 billion~~all of our outstanding floating rate mortgage loan liabilities were subject to Compounded SOFR or Term SOFR as the benchmark interest rate.

(2)Floating rate liabilities include secured credit agreements, a secured revolving credit facility, asset-specific financing arrangements and collateralized loan obligations.

~~With~~During the ~~cessation~~second quarter of ~~LIBOR expected to occur effective June 30,~~ 2023, we ~~continue to evaluate~~completed the ~~appropriate timing to~~ transition of 59 of our ~~assets~~63 loans and all of our liabilities away from LIBOR to ~~Term SOFR, the~~an alternative rate endorsed by the Alternative Reference Rates Committee of the Federal Reserve System. Although recent statements from regulators indicate the possibility of a longer period of transition, perhaps extending through the final cessation of LIBOR in June 2023, we continue to utilizeSystem, and utilized resources to revise our control and risk management systems to ensure there iswas no disruption to our day-to-day operations from the transition ~~when~~as it ~~is completed.~~occurred. We will continue to employ prudent risk management as it relates to the potential financial, operational, and legal risks associated with the ~~expected~~ cessation of ~~LIBOR. While we generally seek~~LIBOR and adoption of an alternative rate, and to ~~match index~~ensure that our assets and liabilities there is an ongoing transition period as different underlying assets and sources of financing transition from LIBOR to an alternative index (generally, Term SOFR or Compounded SOFR) at different times.generally remain match-indexed.

Table of Contents

Interest-Earning Assets and Interest-Bearing Liabilities

The following table presents the average balance of interest-earning assets and related interest-bearing liabilities, associated interest income and interest expense, and financing costs and the corresponding weighted average yields for our loan portfolio (dollars in thousands):


		Three Months Ended,													Three Months Ended
		September 30, 2022						June 30, 2022							June 30, 2023						March 31, 2023
		Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)		Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)			Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)		Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)
Core Interest-earning assets:	Core Interest-earning assets:													Core Interest-earning assets:
First mortgage loans	First mortgage loans	$	4,902,928	$	74,680	6.1	%	$	4,893,521	$	64,571	5.3	%	First mortgage loans	$	4,771,543	$	96,716	8.1	%	$	4,982,602	$	91,726	7.4	%
Retained mezzanine loans		35,000		817		17.4	%	35,000		1,450		16.6	%

Core interest-earning assets	Core interest-earning assets	$	4,937,928	$	75,497	6.2	%	$	4,928,521	$	66,021	5.4	%	Core interest-earning assets	$	4,771,543	$	96,716	8.1	%	$	4,982,602	$	91,726	7.4	%

Interest-bearing liabilities:	Interest-bearing liabilities:													Interest-bearing liabilities:
Collateralized loan obligations	Collateralized loan obligations	2,529,651		26,380		4.2	%	$	2,732,973	$	18,153	2.7	%	Collateralized loan obligations	2,220,804		39,241		7.1	%	$	2,318,932	$	37,568	6.5	%
Secured credit agreements	Secured credit agreements	1,108,407		11,903		4.3	%	1,107,521		8,299		3.0	%	Secured credit agreements	1,018,473		16,755		6.6	%	1,088,467		18,550		6.8	%
Secured revolving credit facility	Secured revolving credit facility	167,809		2,259		6.0	%	44,594		678		6.0	%	Secured revolving credit facility	111,094		2,246		8.1	%	75,962		1,405		7.4	%
Asset-specific financing arrangements	Asset-specific financing arrangements	271,030		4,530		5.4	%	90,323		878		5.4		Asset-specific financing arrangements	528,916		12,268		9.3	%	547,127		12,467		9.1	%

Mortgage loan payable														Mortgage loan payable	31,200		60		7.7	%	—		—		—	%
Total interest-bearing liabilities	Total interest-bearing liabilities	$	4,076,897	$	45,072	4.4	%	$	3,975,411	$	28,008	2.9	%	Total interest-bearing liabilities	$	3,910,487	$	70,570	7.3	%	$	4,030,488	$	69,990	6.9	%
Net interest income(3)	Net interest income(3)			$	30,425					$	38,013			Net interest income(3)			$	26,146					$	21,736

Other Interest-earning assets:	Other Interest-earning assets:													Other Interest-earning assets:
Cash equivalents	Cash equivalents	$	309,619	$	911	1.2	%	$	365,822	$	219	0.2	%	Cash equivalents	$	235,899	$	1,274	2.2	%	$	199,435	$	1,287	2.6	%
Accounts receivable from servicer/trustee	Accounts receivable from servicer/trustee	365,018		452		0.5	%	207,252		33		0.1	%	Accounts receivable from servicer/trustee	337,933		3,558		4.2	%	360,853		2,125		2.4	%
Total interest-earning assets	Total interest-earning assets	$	5,612,565	$	76,860	5.5	%	$	5,501,595	$	66,273	4.8	%	Total interest-earning assets	$	5,345,375	$	101,548	7.6	%	$	5,542,890	$	95,138	6.9	%

(1)Based on amortized cost for loans held for investment and interest-bearing liabilities as of ~~September~~June 30, ~~2022.~~2023. Calculated balances as the month-end averages.

(2)Weighted average yield or financing cost calculated based on annualized interest income or expense divided by calculated month-end average outstanding balance.

(3)Represents interest income on core interest-earning assets less interest expense on total interest-bearing liabilities. Interest income on Other Interest-earning assets is included in Other Income, net on the consolidated statements of income and comprehensive income.

Table of Contents


		Nine Months Ended													Six Months Ended
		September 30, 2022						September 30, 2021							June 30, 2023						June 30, 2022
		Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)		Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)			Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)		Average amortized cost(1)		Interest income / expense		Wtd. avg. yield / financing cost(2)
Core Interest-earning assets:	Core Interest-earning assets:													Core Interest-earning assets:
First mortgage loans	First mortgage loans	$	4,951,235	$	199,132	5.4	%	$	4,678,282	$	176,687	5.0	%	First mortgage loans	$	4,876,489	$	188,442	7.7	%	$	4,944,557	$	124,452	5.0	%
Retained mezzanine loans	Retained mezzanine loans	34,987		3,403		15.6	%	33,961		3,361		13.2	%	Retained mezzanine loans	—		—		—	%	34,990		2,586		14.8	%
Core interest-earning assets	Core interest-earning assets	$	4,986,222	$	202,535	5.4	%	$	4,712,243	$	180,048	5.1	%	Core interest-earning assets	$	4,876,489	$	188,442	7.7	%	$	4,979,547	$	127,038	5.1	%

Interest-bearing liabilities:	Interest-bearing liabilities:													Interest-bearing liabilities:
Collateralized loan obligations	Collateralized loan obligations	2,660,559		58,832		2.9	%	$	2,600,659	$	35,705	1.8	%	Collateralized loan obligations	2,269,597		76,809		6.8	%	$	2,734,175	$	32,452	2.4	%
Secured credit agreements	Secured credit agreements	1,135,636		28,246		3.3	%	1,043,230		25,428		3.2	%	Secured credit agreements	1,053,277		35,381		6.7	%	1,130,564		16,342		2.9	%
Secured revolving credit facility	Secured revolving credit facility	97,029		3,094		4.3	%	—		—		—		Secured revolving credit facility	93,625		3,575		7.6	%	41,690		837		6.2	%
Asset-specific financing arrangements	Asset-specific financing arrangements	113,501		5,409		6.4	%	—		—		—		Asset-specific financing arrangements	537,971		24,735		9.2	%	90,323		878		5.4	%
Mortgage loan payable	Mortgage loan payable	—		—		—		50,000		2,153		5.7	%	Mortgage loan payable	31,200		60		7.7	%	—		—		—	%
Total interest-bearing liabilities	Total interest-bearing liabilities	$	4,006,725	$	95,581	3.2	%	$	3,693,889	$	63,286	2.3	%	Total interest-bearing liabilities	$	3,985,670	$	140,560	7.1	%	$	3,996,752	$	50,509	2.6	%
Net interest income(3)	Net interest income(3)			$	106,954					$	116,762			Net interest income(3)			$	47,882					$	76,529

Other Interest-earning assets:	Other Interest-earning assets:													Other Interest-earning assets:
Cash equivalents	Cash equivalents	$	325,106	$	1,134	0.5	%	$	185,564	$	15	0.0	%	Cash equivalents	$	217,768	$	2,561	2.4	%	$	337,740	$	223	0.1	%
Accounts receivable from servicer/trustee	Accounts receivable from servicer/trustee	172,093		485		0.4	%	102,863		4		0.0	%	Accounts receivable from servicer/trustee	349,330		5,683		3.3	%	103,994		33		0.1	%
Total interest-earning assets	Total interest-earning assets	$	5,483,421	$	204,154	5.0	%	$	5,000,670	$	180,067	4.8	%	Total interest-earning assets	$	5,443,587	$	196,686	7.2	%	$	5,421,281	$	127,294	4.7	%

(1)Based on amortized cost for loans held for investment and interest-bearing liabilities as of ~~September~~June 30, ~~2022.~~2023. Calculated balances as the month-end averages.

(2)Weighted average yield or financing cost calculated based on annualized interest income or expense divided by calculated month-end average outstanding balance.

Table of Contents

Our Results of Operations

Operating Results

Comparison of the Three Months Ended ~~September 30, 2022 and~~ June 30, ~~2022~~2023 and March 31, 2023

The following table sets forth information regarding our consolidated results of operations (dollars in thousands, except per share data):


		Three Months Ended							Three Months Ended
		September 30, 2022		June 30, 20222		Variance			June 30, 2023		March 31, 20232		Variance
Interest income and interest expense	Interest income and interest expense							Interest income and interest expense
Interest income	Interest income	$	75,497	$	66,021	$	9,476	Interest income	$	96,716	$	91,726	$	4,990
Interest expense	Interest expense	(45,072)		(28,008)		(17,064)		Interest expense	(70,570)		(69,990)		(580)
Net interest income	Net interest income	30,425		38,013		(7,588)		Net interest income	26,146		21,736		4,410
Other revenue	Other revenue							Other revenue
Other income, net	Other income, net	1,362		629		733		Other income, net	4,960		3,519		1,441
Revenue from real estate owned operations								Revenue from real estate owned operations	1,528		—		1,528
Total other revenue	Total other revenue	1,362		629		733		Total other revenue	6,488		3,519		2,969
Other expenses	Other expenses							Other expenses
Professional fees	Professional fees	1,074		1,150		(76)		Professional fees	1,572		1,330		242
General and administrative	General and administrative	1,197		949		248		General and administrative	1,261		896		365
Stock compensation expense	Stock compensation expense	932		1,328		(396)		Stock compensation expense	1,813		1,804		9
Servicing and asset management fees	Servicing and asset management fees	494		493		1		Servicing and asset management fees	290		(137)		427
Management fee	Management fee	5,906		5,856		50		Management fee	5,949		6,019		(70)
Incentive management fee		—		5,183		(5,183)

Expenses from real estate owned operations								Expenses from real estate owned operations	1,848		—		1,848
Total other expenses	Total other expenses	9,603		14,959		(5,356)		Total other expenses	12,733		9,912		2,821

Gain on sale of real estate owned, net		—		13,291		(13,291)
Credit loss (expense) benefit, net		(136,666)		(42,290)		(94,376)

Credit loss expense, net								Credit loss expense, net	(89,069)		(7,784)		(81,285)
(Loss) income before income taxes	(Loss) income before income taxes	(114,482)		(5,316)		(109,166)		(Loss) income before income taxes	(69,168)		7,559		(76,727)
Income tax expense, net	Income tax expense, net	(125)		(118)		(7)		Income tax expense, net	(5)		(184)		179
Net (loss) income	Net (loss) income	$	(114,607)	$	(5,434)	$	(109,173)	Net (loss) income	$	(69,173)	$	7,375	$	(76,548)
Preferred stock dividends and participating securities' share in earnings	Preferred stock dividends and participating securities' share in earnings	(3,307)		(3,374)		67		Preferred stock dividends and participating securities' share in earnings	(3,551)		(3,552)		1

Net (loss) income attributable to common stockholders - see Note 11	Net (loss) income attributable to common stockholders - see Note 11	$	(117,914)	$	(8,808)	$	(109,106)	Net (loss) income attributable to common stockholders - see Note 11	$	(72,724)	$	3,823	$	(76,547)
Other comprehensive income (loss)	Other comprehensive income (loss)							Other comprehensive income (loss)
Net (loss) income	Net (loss) income	$	(114,607)	$	(5,434)	$	(109,173)	Net (loss) income	$	(69,173)	$	7,375	$	(76,548)

Comprehensive net (loss) income	Comprehensive net (loss) income	$	(114,607)	$	(5,434)	$	(109,173)	Comprehensive net (loss) income	$	(69,173)	$	7,375	$	(76,548)
(Loss) earnings per common share, basic(1)	(Loss) earnings per common share, basic(1)	$	(1.52)	$	(0.11)	$	(1.41)	(Loss) earnings per common share, basic(1)	$	(0.94)	$	0.05	$	(0.99)
(Loss) earnings per common share, diluted(1)	(Loss) earnings per common share, diluted(1)	$	(1.52)	$	(0.11)	$	(1.41)	(Loss) earnings per common share, diluted(1)	$	(0.94)	$	0.05	$	(0.99)
Dividends declared per common share	Dividends declared per common share	$	0.24	$	0.24	$	—	Dividends declared per common share	$	0.24	$	0.24	$	—

(1)Basic and diluted ~~(loss)~~ earnings per common share are computed independently based on the weighted-average shares of common stock outstanding. Diluted earnings per common share also includes the impact of participating securities outstanding plus any incremental shares that would be outstanding assuming the exercise of the Warrants.

(2)Additional information regarding our consolidated results of operations and financial performance for the three months ended ~~June 30, 2022~~March 31, 2023 can be found in our Quarterly Report on Form 10-Q for the quarter ended ~~June 30, 2022~~March 31, 2023 filed with the SEC on ~~August~~May 2, ~~2022.~~2023.

Net Interest Income

Net interest income increased by $4.4 million to $26.1 million during the three months ended June 30, 2023 compared to $21.7 million for the three months ended March 31, 2023. The increase was primarily due to an increase in the number of loans placed on non-accrual, including those on cost-recovery and the related write-off of accrued interest receivable amounts, including exit fees, during the three months ended March 31, 2023.

Other Revenue

Other revenue increased $3.0 million for the three months ended June 30, 2023 compared to the three months ended March 31, 2023 primarily due to revenue earned from real estate owned operations from an office property acquired through a deed-in-lieu of foreclosure during the second quarter of 2023 and an increase in interest rates earned on higher cash balances during the period.

Table of Contents

Other Expenses

Other expenses increased $2.8 million for the three months ended June 30, 2023 compared to the three months ended March 31, 2023, primarily due to expenses from real estate owned operations from an office property acquired through a deed-in-lieu of foreclosure during the second quarter of 2023, and an over accrual of servicing and asset management fees during the fourth quarter of 2022 and reflected during the first quarter of 2023.

Credit Loss Expense

Credit loss expense increased by $81.3 million for the three months ended June 30, 2023 compared to the three months ended March 31, 2023. The increase to our credit loss expense was due to a realized loss on sale of one of our office loans of $24.1 million in addition to weakening credit indicators, rising interest rates, inflationary expectations, recent distress in the banking sector, an uncertain macroeconomic outlook that informed a conservative macroeconomic forecast used to estimate our potential future credit losses, weakening conditions in the capital markets and a decline in investment sales, and new loan investments offset by loan repayments in-full. See Notes 3 and 15 to our Consolidated Financial Statements included in this Form 10-Q for additional details regarding our allowance for credit losses, risk ratings, and property type concentration risk.

Preferred Stock Dividends and Participating Securities Share in Earnings

During each of the three month periods ended June 30, 2023 and March 31, 2023, we declared and paid a cash dividend of $3.1 million related to our Series C Preferred Stock.

Dividends Declared Per Common Share

During the three months ended June 30, 2023, we declared cash dividends of $0.24 per common share, or $19.0 million. During the three months ended March 31, 2023, we declared cash dividends of $0.24 per common share, or $19.0 million.

Table of Contents

Comparison of the Six Months Ended June 30, 2023 and June 30, 2022

The following table sets forth information regarding our consolidated results of operations (dollars in thousands, except per share data):


	Six Months Ended
	June 30, 2023		June 30, 2022		Variance
Interest income and interest expense
Interest income	$	188,442	$	127,038	$	61,404
Interest expense	(140,560)		(50,509)		(90,051)
Net interest income	47,882		76,529		(28,647)
Other revenue
Other income, net	8,479		647		7,832
Revenue from real estate owned operations	1,528		—		1,528
Total other revenue	10,007		647		9,360
Other expenses
Professional fees	2,902		2,296		606
General and administrative	2,157		2,118		39
Stock compensation expense	3,617		2,594		1,023
Servicing and asset management fees	153		987		(834)
Management fee	11,968		11,565		403
Incentive management fee	—		5,183		(5,183)
Expenses from real estate owned operations	1,848		—		1,848
Total other expenses	22,645		24,743		(2,098)

Gain on sale of real estate owned, net	—		13,291		(13,291)
Credit loss expense, net	(96,853)		(47,174)		(49,679)
(Loss) income before income taxes	(61,609)		18,550		(80,159)
Income tax expense, net	(189)		(203)		14
Net (loss) income	$	(61,798)	$	18,347	$	(80,145)
Preferred stock dividends and participating securities' share in earnings	(7,103)		(6,719)		(384)


Net (loss) income attributable to common stockholders - see Note 11	$	(68,901)	$	11,628	$	(80,529)
Other comprehensive income (loss)
Net (loss) income	$	(61,798)	$	18,347	$	(80,145)

Comprehensive net income (loss)	$	(61,798)	$	18,347	$	(80,145)
(Loss) earnings per common share, basic(1)	$	(0.89)	$	0.15	$	(1.04)
(Loss) earnings per common share, diluted(1)	$	(0.89)	$	0.14	$	(1.03)
Dividends declared per common share	$	0.48	$	0.48	$	—

(1)Basic and diluted earnings per common share are computed independently based on the weighted-average shares of common stock outstanding. Diluted earnings per common share also includes the impact of participating securities outstanding plus any incremental shares that would be outstanding assuming the exercise of the Warrants.

Net Interest Income

Net interest income decreased ~~by $7.6~~$28.6 million to ~~$30.4~~$47.9 million during the ~~three~~six months ended ~~September~~June 30, ~~2022~~2023 compared to ~~$38.0~~$76.5 million for the ~~three~~six months ended June 30, 2022. The decrease was primarily due to an increase in the ~~benchmark index rates tied~~number of loans placed on non-accrual, including those on cost-recovery, which totaled six throughout the six months ended June 30, 2023 compared to ~~all of our loans and borrowings which increased our interest expense more quickly than it increased our interest income. By~~none during the end of the third quarter of 2022, the benchmark index rates exceeded the highest of the rate floors embedded in certain of our loans, which had previously constrained increases in interest income in response to rising benchmark rates. Additionally, ourcomparable period. Our weighted average interest rate floors ~~decreased~~increased from 0.90% as of June 30, 2022 to ~~0.85%~~1.01% as of ~~September~~June 30, ~~2022.~~

~~Table of Contents~~

2023.

Other Revenue

Other revenue increased ~~$0.7~~$9.4 million for the ~~three~~six months ended ~~September~~June 30, ~~2022~~2023 compared to the ~~three~~six months ended June 30, 2022 primarily due to an increase in interest rates earned on our cash balances as well as revenue earned from real estate owned operations from an office property acquired through a deed-in-lieu of foreclosure during the ~~three months ended September 30, 2022, partially offset by the absence~~second quarter of ~~$0.4 million~~2023.

Table of ~~income recognized from our REO property prior to its sale during the three months ended June 30, 2022.~~Contents

Other Expenses

Other expenses decreased ~~$5.4~~$2.1 million for the ~~three~~six months ended ~~September~~June 30, ~~2022~~2023 compared to the ~~three~~six months ended June 30, 2022, primarily due to incentive management fee expense of $5.2 million ~~earned~~earning during the six months ended June 30, 2022 and a decrease of $0.8 million in servicing and asset management fees for the six months ended June 30, 2023 compared the same period in 2022 due to an over accrual during the fourth quarter of 2022. This decrease was partially offset by an increase in stock compensation of $1.0 million and an increase in expenses from real estate owned operations of $1.8 million from an office property acquired through a deed-in-lieu of foreclosure during the second quarter of ~~2022 resulting from an increase in Core Earnings (as defined in~~2023 for the ~~Management Agreement) primarily attributable~~six months ended June 30, 2023 compared to the ~~$13.3 million gain on sale of real estate owned, net during the second quarter of~~same period in 2022.

Gain on Sale of Real Estate Owned, net

During the three months ended June 30, 2022, we sold ~~the remaining 10 acre~~a 10-acre parcel of ~~the~~ REO ~~Property~~property for net cash proceeds of $73.9 million and recognized a gain on sale of real estate owned, net of $13.3 million. We did not ~~own~~sell any real estate owned during the three months ended ~~September~~June 30, ~~2022.~~2023.

~~Allowance for~~ Credit ~~Losses~~Loss Expense

~~Allowance for~~ Credit ~~losses~~loss expense increased by ~~$94.4~~$49.7 million for the ~~three months ended September 30, 2022 compared to the three~~six months ended June 30, ~~2022. The~~2023 compared to the six months ended June 30, 2022, primarily due to a $63.7 million increase to our allowance for credit losses during the six months ended June 30, 2023 compared to a $47.2 million increase recognized during the comparable period. The increase to the Company's allowance for credit losses was due to a realized loss on sale of one of our office loans of $24.1 million in addition to weakening credit indicators, rising interest rates, inflationary expectations, an uncertain macroeconomic outlook that informed a more conservative macroeconomic forecast used to estimate our potential future credit losses, weakening conditions in the capital markets and a decline in investment sales, and new loan investments offset by loan repayments in-full. See Notes 3 and 15 to our Consolidated Financial Statements included in this Form 10-Q for additional details regarding our allowance for credit losses, risk ratings, and property type concentration risk.

Preferred Stock Dividends and Participating Securities Share in Earnings

During each of the ~~three months~~six month periods ended ~~September 30, 2022 and~~ June 30, 2023 and 2022, we declared and paid a cash ~~dividend~~dividends of ~~$3.1~~$6.3 million related to our Series C Preferred Stock.

Dividends Declared Per Common Share

During the ~~three~~six months ended ~~September~~June 30, ~~2022,~~2023, we declared cash dividends of ~~$0.24~~$0.48 per common share, or ~~$18.7~~$37.9 million. During the ~~three~~six months ended June 30, 2022, we declared cash dividends of ~~$0.24~~$0.48 per common share, or ~~$18.7 million.~~

~~Table of Contents~~

~~Comparison of the Nine Months Ended September 30, 2022 and September 30, 2021~~

~~The following table sets forth information regarding our consolidated results of operations (dollars in thousands, except per share data):~~
Nine Months Ended
September 30, 2022 September 30, 2021 Variance
Interest income and interest expense
Interest income $ 202,535 $ 180,048 $ 22,487
Interest expense (95,581) (63,286) (32,295)
Net interest income 106,954 116,762 (9,808)
Other revenue
Other income, net 2,009 350 1,659
Total other revenue 2,009 350 1,659
Other expenses
Professional fees 3,370 3,380 (10)
General and administrative 3,315 3,285 30
Stock compensation expense 3,526 4,099 (573)
Servicing and asset management fees 1,481 1,117 364
Management fee 17,471 15,910 1,561
Incentive management fee 5,183 — 5,183
Total other expenses 34,346 27,791 6,555
Gain on sale of real estate owned, net 13,291 — 13,291
Credit loss (expense) benefit, net (183,840) 5,751 (189,591)
Income before income taxes (95,932) 95,072 (191,004)
Income tax expense, net (328) (1,400) 1,072
Net income $ (96,260) $ 93,672 $ (189,932)
Preferred stock dividends and participating securities' share in earnings (10,026) (16,497) 6,471
Series B Preferred Stock redemption make-whole payment — (22,485) 22,485
Series B Preferred Stock accretion, including allocated Warrant fair value and transaction costs — (25,449) 25,449
Net income attributable to common stockholders - see Note 11 $ (106,286) $ 29,241 $ (135,527)
Other comprehensive income
Net income $ (96,260) $ 93,672 $ (189,932)
Comprehensive net income $ (96,260) $ 93,672 $ (189,932)
Earnings per common share, basic(1)
$ (1.38) $ 0.38 $ (1.76)
Earnings per common share, diluted(1)
$ (1.38) $ 0.36 $ (1.74)
Dividends declared per common share $ 0.72 $ 0.64 $ 0.08

~~(1)~~Basic and diluted earnings per common share are computed independently based on the weighted-average shares of common stock outstanding. Diluted earnings per common share also includes the impact of participating securities outstanding plus any incremental shares that would be outstanding assuming the exercise of the Warrants.

~~Net Interest Income~~

Net interest income decreased $9.8 million to $107.0 million during the nine months ended September 30, 2022 compared to $116.8 million for the nine months ended September 30, 2021. The decrease was primarily due to an increase in the weighted average index rate, which increased our interest expense, and the lingering impact of high-rate floors on certain of our loans, which limited an increase in interest income on these loans until late in the third quarter, when benchmark rates exceeded 100% of our rate floors during the nine months ended September 30, 2022. Our weighted average interest rate floors decreased from 1.33% as of September 30, 2021 to 0.85% as of September 30, 2022.

~~Other Revenue~~

Other revenue increased $1.7 million for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021 primarily due to an increase in interest rates earned on our cash balances and $0.4 million recognized in association with our REO property prior to its sale during the second quarter of 2022.

~~Table of Contents~~

~~Other Expenses~~

Other expenses increased $6.6 million for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021, primarily due to incentive management fees of $5.2 million resulting from an increase in Core Earnings primarily attributable to the $13.3 million gain on sale of real estate owned, net during the second quarter of 2022. Additionally, management fee expense increased $1.6 million for the nine months ended September 30, 2022 compared to the same period in 2021.

~~Gain on Sale of Real Estate Owned, net~~

During the nine months ended September 30, 2022, we sold the remaining 10 acre parcel of the REO Property for net cash proceeds of $73.9 million and recognized a gain on sale of real estate owned, net of $13.3 million. We did not sell any real estate owned during the nine months ended September 30, 2021.

~~Allowance for Credit Losses~~

Allowance for Credit losses increased by $189.6 million for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021, primarily due to a $183.8 million increase to our allowance for credit losses during the nine months ended September 30, 2022 compared to a $5.8 million benefit recognized during the comparable period. The increase to the Company's allowance for credit losses was due to weakening credit indicators, weakening conditions in the capital markets and a decline in investment sales, inflationary expectations, an uncertain macroeconomic outlook that informed a more conservative macroeconomic forecast used to estimate our potential future credit losses, and new loan investments offset by loan repayments in-full. See Notes 3 and 15 to our Consolidated Financial Statements included in this Form 10-Q for additional details regarding our allowance for credit losses, risk ratings, and property type concentration risk.

~~Income Tax Expense~~

Income tax expense decreased $1.1 million for the nine months ended September 30, 2022 compared to the nine months ended September 30, 2021 primarily due to a reduction of excess inclusion income (“EII”) generated by certain of our CRE CLOs. Any EII generated by our CRE CLOs is ultimately allocated further to our TRSs. Consequently, no EII is allocated to us and, as a result, our shareholders will not be allocated any EII or unrelated business taxable income by us. See Note 9 to our Consolidated Financial Statements included in this Form 10-Q for details.

~~Preferred Stock Dividends and Participating Securities Share in Earnings~~

During the nine months ended September 30, 2022, we declared and paid a cash dividend of $9.4 million related to our Series C Preferred Stock. During the nine months ended September 30, 2021, we declared and paid a cash dividend of $12.3 million related to our Series B Preferred Stock.

~~Series B Preferred Stock Redemption Make-Whole Payment~~

During the nine months ended September 30, 2021, we made a make-whole payment of $22.5 million to the holder of the Series B Preferred Stock for an amount equal to the present value of all remaining dividend payments due on such shares of Series B Preferred Stock from and after the redemption date (any not including any declared or paid dividends or accrued dividends prior to such redemption date) through the second anniversary of the original issue date, computed in accordance with the terms of the Articles Supplementary. See Note 12 to our Consolidated Financial Statements included in this Form 10-Q for additional details.

~~Series B Preferred Stock Accretion, Including Allocated Warrant Fair Value and Transaction Costs~~

During the nine months ended September 30, 2021, in connection with the redemption of the Series B Preferred Stock, we accelerated and wrote-off the unamortized discount related to the allocated Warrant fair value and transaction costs. See Note 12 to our Consolidated Financial Statements included in this Form 10-Q for additional details.

~~Dividends Declared Per Common Share~~

During the nine months ended September 30, 2022, we declared cash dividends of $0.72 per common share, or $56.1 million. During the nine months ended September 30, 2021, we declared cash dividends of $0.64 per common share, or $49.6$37.4 million.

Table of Contents

Liquidity and Capital Resources

Capitalization

We have capitalized our business to-date through, among other things, the issuance and sale of shares of our common stock, issuance of Series C Preferred Stock classified as permanent equity, issuance of Series B Preferred Stock treated as temporary equity, borrowings under secured credit agreements, secured revolving credit facilities, collateralized loan obligations, mortgage loan payable, asset-specific financings, and non-consolidated senior interests. As of ~~September~~June 30, ~~2022,~~2023, we had outstanding ~~77.4~~77.7 million shares of our common stock representing ~~$1.1~~$1.0 billion of stockholders’ equity, $194.4 million of Series C Preferred Stock, and ~~$4.3~~$3.7 billion of outstanding borrowings used to finance our investments and operations.

See Notes 5 and 6 to our Consolidated Financial Statements included in this Form 10-Q for details regarding our borrowings under secured credit agreements, a secured revolving credit facility, asset-specific financings and collateralized loan obligations.

Debt-to-Equity Ratio and Total Leverage Ratio

~~Our Debt-to-Equity ratio and Total Leverage ratio as of September 30, 2022 reflect the increase in our allowance for credit losses during the nine months ended September 30, 2022 of $183.8 million.~~

The following table presents our Debt-to-Equity ratio and Total Leverage ratio:


	~~September~~June 30, ~~2022~~2023	December 31, ~~2021~~2022
Debt-to-equity ratio(1)	~~3.13x~~2.79x	~~2.36x~~2.97x
Total leverage ratio(2)	~~3.13x~~2.79x	~~2.45x~~2.97x

(1)Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, secured credit agreements, asset-specific financing arrangements, a secured revolving credit facility, and mortgage loans payable, ~~(if any),~~ less cash, to (ii) total stockholders’ equity, at period end.

(2)Represents (i) total outstanding borrowings under secured financing arrangements, including collateralized loan obligations, secured credit agreements, asset-specific financing arrangements, a secured revolving credit facility, and mortgage loans payable, ~~(if any),~~ plus non-consolidated senior interests sold or co-originated (if any), less cash, to (ii) total stockholders’ equity, at period end.

Sources of Liquidity

Our primary sources of liquidity include cash and cash equivalents, available borrowings under secured credit agreements, available borrowings under our asset-specific financing arrangements, capacity in our collateralized loan obligations available for reinvestment, and a secured revolving credit facility.

Our current sources of ~~immediate~~near-term liquidity are set forth in the following table (dollars in thousands):


		September 30, 2022		December 31, 2021			June 30, 2023		December 31, 2022
Cash and cash equivalents	Cash and cash equivalents	$	236,094	$	260,635	Cash and cash equivalents	$	307,445	$	254,050
Secured credit agreements	Secured credit agreements	48,580		60,319		Secured credit agreements	28,407		38,380

Collateralized loan obligation proceeds held at trustee		286,621		204
Secured revolving credit facility						Secured revolving credit facility	—		556
Asset-specific financing arrangements						Asset-specific financing arrangements	330		770
Collateralized loan obligation proceeds held at trustee(1)						Collateralized loan obligation proceeds held at trustee(1)	206,731		297,168
Total	Total	$	571,295	$	321,158	Total	$	542,913	$	590,924

__________________________________

(1)Includes $12.7 million held at the trustee for future reinvestment.

Our existing loan portfolio provides us with liquidity as loans are repaid or sold, in whole or in part, of which some proceeds may be included in accounts receivable from our servicers until released and the proceeds from such repayments become available for us to reinvest. For the ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, loan repayments (including ~~$0.6~~$0.5 million of accrued PIK interest) totaled ~~$1,171.7~~$503.8 million. Additionally, we held unencumbered loan investments with an aggregate unpaid principal balance of ~~$7.6~~$7.3 million that are eligible to pledge under our existing financing arrangements.

Uses of Liquidity

In addition to our ongoing loan activity, our primary liquidity needs include interest and principal payments under our ~~$4.3~~$3.7 billion of outstanding borrowings under secured credit agreements, a secured revolving credit facility, asset-specific financing arrangements, and collateralized loan obligations, ~~$462.9~~the repurchase or deleveraging of loans, $300.5 million of unfunded loan commitments on our loans held for investment, dividend distributions to our preferred and common stockholders, and operating expenses.

Table of Contents

Consolidated Cash Flows

Our primary cash flow activities involve actively managing our investment portfolio, originating floating rate, first mortgage loan investments, and raising capital through public offerings of our equity and debt securities.

The following table provides a breakdown of the net change in our cash, cash equivalents, and restricted cash balances (dollars in thousands):


		Nine Months Ended September 30,					Six Months Ended June 30,
		2022		2021			2023		2022
Cash flows provided by operating activities	Cash flows provided by operating activities	$	82,540	$	97,023	Cash flows provided by operating activities	$	30,786	$	65,073
Cash flows (used in) investing activities		(616,841)		(332,550)
Cash flows provided by financing activities		509,840		185,788
Cash flows provided by (used in) investing activities						Cash flows provided by (used in) investing activities	541,215		(105,580)
Cash flows (used in) provided by financing activities						Cash flows (used in) provided by financing activities	(518,629)		136,251
Net change in cash, cash equivalents, and restricted cash	Net change in cash, cash equivalents, and restricted cash	$	(24,461)	$	(49,739)	Net change in cash, cash equivalents, and restricted cash	$	53,372	$	95,744

Operating Activities

During the ~~nine~~six months ended ~~September~~June 30, ~~2022~~2023 and ~~2021,~~2022, cash flows provided by operating activities totaled ~~$82.5~~$30.8 million and ~~$97.0~~$65.1 million, respectively, primarily related to net interest income, offset by operating expenses.

Investing Activities

During the ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, cash flows ~~used in~~provided by investing activities totaled ~~$616.8~~$541.2 million primarily due to new loan originations and acquisitions of ~~$1,461.9~~$109.9 million, advances on loans of ~~$105.9~~$84.5 million, offset by loan repayments of ~~$877.1~~$688.5 million and proceeds from the sale of loans held for investment of $47.1 million. During the six months ended June 30, 2022 cash flows used in investing activities totaled $105.6 million primarily due to new loan originations of $535.1 million and advances on loans of $58.6 million, offset by loan repayments of $414.1 million and proceeds from the sale of real estate owned of $73.9 million. During the nine months ended September 30, 2021 cash flows used in investing activities totaled $332.6 million primarily due to new loan originations of $1,062.9 million and advances on loans of $110.2 million, offset by loan repayments of $782.1 million and proceeds from sales of loans of $58.4 million.

Financing Activities

During the ~~nine~~six months ended ~~September~~June 30, 2023, cash flows used in financing activities totaled $518.6 million primarily due to repayments of CRE CLO liabilities of $318.2 million as a result of the repayment of underlying loans, payments on secured financing agreements of $522.4 million, payments on asset-specific financing arrangements of $80.3 million and payment of dividends on our common stock and Series C Preferred Stock of $44.2 million, offset by borrowings on our secured financing agreements of $408.9 million, borrowings on our asset-specific financing arrangements of $7.5 million and proceeds from mortgage loan payable of $31.2 million. During the six months ended June 30, 2022, cash flows provided by financing activities totaled ~~$509.8~~$136.3 million primarily due to proceeds from the issuance of TRTX 2022-FL5 ~~which generated gross proceeds~~ of $907.0 million, borrowings on our secured financing agreements of ~~$1,147.5~~$847.5 million, borrowings on our asset-specific financing arrangements of ~~$564.2~~$124.2 million, offset by ~~repayments~~payments on CRE CLOs of ~~CRE CLO liabilities of $995.5~~$811.1 million (of which $600.8 million related to the redemption of TRTX 2018-FL2), payments on secured financing agreements of ~~$1,025.5~~$872.0 million, and payment of dividends on our common stock and Series C Preferred Stock of $71.0 million. During the nine months ended September 30, 2021, cash flows provided by financing activities totaled $185.8 million primarily due to proceeds from the issuance of TRTX 2021-FL4 of $1.04 billion net of the FL4 Ramp-Up Account of $308.9 million, issuance of Series C Preferred Stock of $201.3 million offset by net payments on secured financing agreements of $602.9 million, payments related to the redemption of Series B Preferred Stock of $247.5 million, payment of dividends on our common stock and Series B Preferred Stock of $76.5 million and payments of deferred financing costs of $9.4$49.1 million.

See Note 5 to our Consolidated Financial Statements included in this Form 10-Q for additional details related to our CRE CLO financing activities.

Table of Contents

Contractual Obligations and Commitments

Our contractual obligations and commitments as of ~~September~~June 30, ~~2022~~2023 were as follows (dollars in thousands):


		Total obligation		Payment timing									Total obligation		Payment timing
				Less than 1 Year		1 to 3 Years		3 to 5 Years		More than 5 Years					Less than 1 Year		1 to 3 Years		3 to 5 Years		More than 5 Years
Unfunded loan commitments(1)	Unfunded loan commitments(1)	$	462,912	$	160,859	$	302,053	$	—	$	—	Unfunded loan commitments(1)	$	300,502	$	109,441	$	186,429	$	4,632	$	—
Collateralized loan obligations—principal(2)	Collateralized loan obligations—principal(2)	2,467,526		761,095		516,771		353,245		836,415		Collateralized loan obligations—principal(2)	2,142,939		826,177		598,857		717,905		—
Secured credit agreements—principal(3)	Secured credit agreements—principal(3)	1,083,854		88,891		994,963		—		—		Secured credit agreements—principal(3)	1,039,185		210,525		828,660		—		—
Secured revolving credit facility—principal(3)	Secured revolving credit facility—principal(3)	204,359		—		204,359		—		—		Secured revolving credit facility—principal(3)	—		—		—		—		—
Asset-specific financing arrangements—principal(4)	Asset-specific financing arrangements—principal(4)	564,232		—		292,660		271,572		—		Asset-specific financing arrangements—principal(4)	492,563		188,961		221,012		82,590		—
Mortgage loan payable—principal												Mortgage loan payable—principal	31,200		—		—		—		31,200
Collateralized loan obligations—interest(5)	Collateralized loan obligations—interest(5)	365,932		23,361		52,132		59,482		230,957		Collateralized loan obligations—interest(5)	347,602		24,900		85,701		237,001		—
Secured credit agreements—interest(5)	Secured credit agreements—interest(5)	105,998		2,574		103,424		—		—		Secured credit agreements—interest(5)	107,304		5,768		101,536		—		—
Secured revolving credit facility—interest(3)	Secured revolving credit facility—interest(3)	25,073		—		25,073		—		—		Secured revolving credit facility—interest(3)	—		—		—		—		—
Asset-specific financing arrangements—interest(5)	Asset-specific financing arrangements—interest(5)	97,021		—		31,029		65,992		—		Asset-specific financing arrangements—interest(5)	74,671		10,123		40,946		23,602		—
Mortgage loan payable—interest												Mortgage loan payable—interest	12,193		—		—		—		12,193
Total	Total	$	5,376,907	$	1,036,780	$	2,522,464	$	750,291	$	1,067,372	Total	$	4,548,159	$	1,375,895	$	2,063,141	$	1,065,730	$	43,393

________________________________________

(1)The allocation of our unfunded loan commitments for our loans held for investment portfolio is based on the earlier of the commitment expiration date and the loan maturity date.

(2)Collateralized loan obligation liabilities are based on the fully extended maturity of mortgage loan collateral, considering the reinvestment window of our collateralized loan obligation.

(3)The allocation of secured credit agreements and secured revolving credit facility is based on the extended maturity date for those secured financing agreements where extensions are at our option, subject to no default, or the current maturity date of those facilities where extension options are subject to counterparty approval.

(4)The allocation of asset-specific financing arrangements are based on the extended maturity date for the specific arrangement or, in the case of the BMO Facility and the Institutional Lender 2 arrangement, the fully extended maturity date of the underlying mortgage loan collateral.

(5)Amounts include the related future interest payment obligations, which are estimated by assuming the amounts outstanding under our secured debt agreements, asset-specific financing arrangements and collateralized loan obligations and the interest rates in effect as of ~~September~~June 30, ~~2022~~2023 will remain constant into the future. This is only an estimate, as actual amounts borrowed and rates will vary over time. Our floating rate loans are primarily indexed to ~~LIBOR or~~ Term ~~SOFR;~~SOFR, four of which are indexed to LIBOR; our related liabilities are indexed to ~~LIBOR,~~ Compounded SOFR or Term SOFR.

With respect to our debt obligations that are contractually due within the next five years, we plan to employ several strategies to meet these obligations, including: (i) exercising maturity date extension options that exist in our current financing arrangements; (ii) negotiating extensions of terms with our providers of credit; (iii) periodically accessing the ~~public~~private and ~~private~~public equity and debt capital markets to raise cash to fund new investments or the repayment of indebtedness; (iv) the issuance of additional structured finance vehicles, such as collateralized loan obligations similar to TRTX 2022-FL5, TRTX 2021-FL4, or TRTX 2019-FL3 as a method of financing; (v) term loans with private lenders; (vi) selling loans to generate cash to repay our debt obligations; and/or (vii) applying repayments from underlying loans to satisfy the debt obligations which they secure. Although these avenues have been available to us in the past, we cannot offer any assurance that we will be able to access any or all of these alternatives in the future.

We are required to pay our Manager a base management fee, an incentive fee, and reimbursements for certain expenses pursuant to our Management Agreement. The table above does not include the amounts payable to our Manager under our Management Agreement as they are not fixed and determinable. NoDuring the six months ended June 30, 2023, our Manager did not earn an incentive management ~~fee was earned during the three months ended September 30, 2022. During the nine months ended September 30, 2022, our Manager earned $5.2 million of incentive management fees.~~fee. See Note 10 to our Consolidated Financial Statements included in this Form 10-Q for additional terms and details of the fees payable under our Management Agreement.

As a REIT, we generally must distribute substantially all of our net taxable income to stockholders in the form of dividends to comply with the REIT provisions of the Internal Revenue Code. In 2017, the IRS issued a revenue procedure permitting “publicly offered” REITs to make elective stock dividends (i.e. dividends paid in a mixture of stock and cash), with at least 20% of the total distribution being paid in cash, to satisfy their REIT distribution requirements. Pursuant to this revenue procedure, we may elect to make future distributions of our taxable income in a mixture of stock and cash.

Our REIT taxable income does not necessarily equal our net income as calculated in accordance with GAAP or our Distributable Earnings as described above. See Note 9 to our Consolidated Financial Statements included in this Form 10-Q for additional details.

Table of Contents

Corporate Activities

~~Offering of Common Stock~~

On March 7, 2019, we and our Manager entered into an equity distribution agreement with each of Citigroup Global Markets Inc., J.P. Morgan Securities LLC, JMP Securities LLC, Wells Fargo Securities, LLC and TPG Capital BD, LLC (each a “Sales Agent” and, collectively, the “Sales Agents”) relating to the issuance and sale of shares of our common stock pursuant to a continuous offering program. In accordance with the terms of the equity distribution agreement, we may, at our discretion and from time to time, offer and sell shares of our common stock having an aggregate gross sales price of up to $125.0 million through the Sales Agents, each acting as our agent. The offering of shares of our common stock pursuant to the equity distribution agreement will terminate upon the earlier of (1) the sale of shares of our common stock subject to the equity distribution agreement having an aggregate gross sales price of $125.0 million and (2) the termination of the equity distribution agreement by the Sales Agents or us at any time as set forth in the equity distribution agreement. As of September 30, 2022, cumulative gross proceeds issued under the equity distribution agreement totaled $50.9 million, leaving $74.1 million available for future issuance subject to the direction of management, and market conditions.

Each Sales Agent will be entitled to commissions in an amount not to exceed 1.75% of the gross sales prices of shares of our common stock sold through it, as our agent. No shares of common stock were sold pursuant to the equity distribution agreement during the nine months ended September 30, 2022 and 2021.

Dividends

Upon the approval of our Board of Directors, we accrue dividends. Dividends are paid first to the holders of our Series A preferred stock at the rate of 12.5% of the total $0.001 million liquidation preference per annum plus all accumulated and unpaid dividends thereon, then to the holder of our Series B Preferred Stock (which was redeemed in-full on June 16, 2021) at the rate of 11.0% per annum of the $25.00 per share liquidation preference, then to the holders of our Series C Preferred Stock at the rate of 6.25% per annum of the $25.00 per share liquidation preference, and then to the holders of our common stock, in each case, to the extent outstanding. We intend to distribute each year not less than 90% of its taxable income to its stockholders to comply with the REIT provisions of the Internal Revenue Code. The Board of Directors will determine whether to pay future dividends, entirely in cash, or in a combination of stock and cash based on facts and circumstances at the time such decisions are made.

On ~~September 12,~~June 14, 2023, our Board of Directors declared and approved a cash dividend of $0.24 per share of common stock, or $19.0 million in the aggregate, for the second quarter of 2023. The common stock dividend was paid on July 25, 2023 to the holders of record of our common stock as of June 28, 2023.

On June 9, 2023, our Board of Directors declared a cash dividend of $0.3906 per share of Series C Preferred Stock, or $3.1 million in the aggregate, for the second quarter of 2023. The Series C Preferred Stock dividend was paid on June 30, 2023 to the preferred stockholders of record as of June 20, 2023.

On June 13, 2022, ~~our~~the Company’s Board of Directors declared and approved a cash dividend of $0.24 per share of common stock, or $18.7 million in the aggregate, for the ~~third~~second quarter of 2022. The common stock dividend was paid on ~~October~~July 25, 2022 to the holders of record of ~~our~~the Company’s common stock as of ~~September~~June 28, 2022.

On ~~September 8,~~June 9, 2022, our Board of Directors declared a cash dividend of $0.3906 per share of Series C Preferred Stock, or $3.1 million in the aggregate, for the ~~third~~first quarter of 2022. The Series C Preferred Stock dividend was paid on ~~September~~June 30, 2022 to the preferred stockholders of record as of ~~September~~June 20, 2022.

On September 13, 2021, our Board of Directors declared and approved a cash dividend of $0.24 per share of common stock, or $18.6 million in the aggregate, for the third quarter of 2021. The common stock dividend was paid on October 22, 2021 to the holders of record of our common stock as of September 29, 2021.

On September 13, 2021, our Board of Directors declared a cash dividend of $0.4601 per share of Series C Preferred Stock, or $3.7 million in the aggregate, for the period of issuance to, but not including, September 30, 2021. The Series C Preferred Stock dividend was paid on September 30, 2021 to the preferred stockholders of record as of September 20, 2021.

Table of Contents

Critical Accounting Policies and Use of Estimates

The preparation of our consolidated financial statements in accordance with GAAP requires our management to make estimates and judgments that affect the reported amounts of assets and liabilities, interest income and other revenue recognition, allowance for loan losses, expense recognition, tax liability, future impairment of our investments, valuation of our investment portfolio and disclosure of contingent assets and liabilities, among other items. Our management bases these estimates and judgments about current, and for some estimates, future economic and market conditions and their effects on available information, historical experience and other assumptions that we believe are reasonable under the circumstances. However, these estimates, judgments and assumptions are often subjective and may be impacted negatively based on changing circumstances or changes in our analyses.

If conditions change from those expected, it is possible that our judgments, estimates and assumptions could change, which may result in a change in our interest income and other revenue recognition, allowance for loan losses, expense recognition, tax liability, future impairment of our investments, and valuation of our investment portfolio, among other effects. If actual amounts are ultimately different from those estimated, judged or assumed, revisions are included in the consolidated financial statements in the period in which the actual amounts become known. We believe our critical accounting estimates could potentially produce materially different results if we were to change underlying estimates, judgments or assumptions. Except as discussed below, there have been no material changes to our Critical Accounting Policies and Use of Estimates as described within "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Form 10-K ~~filed~~Filed with the SEC on February ~~23, 2022.~~21, 2023.

Allowance for Credit Losses

As discussed in Note 2 to the Consolidated Financial Statements included in our Form 10-K filed with the SEC on February ~~23, 2022,~~21, 2023, on January 1, 2020, we adopted Accounting Standard Update (“ASU”) 2016-13, Financial Instruments-Credit Losses, and subsequent amendments, which replaced the incurred loss methodology with an expected loss model known as the Current Expected Credit Loss ("CECL") model. The initial CECL reserve recorded on January 1, 2020 is reflected as a direct charge to our retained earnings on the consolidated statements of changes in equity. Subsequent changes to the CECL reserve are recognized through net income on our consolidated statements of income ~~(loss)~~ and comprehensive ~~income (loss).~~income. The allowance for credit losses measured under the CECL accounting framework represents an estimate of current expected losses for our existing portfolio of loans held for investment and is presented as a valuation reserve on our consolidated balance sheets. Expected credit losses related to non-cancelable unfunded loan commitments are accounted for as separate liabilities included in accrued expenses and other liabilities on the consolidated balance sheets. The allowance for credit losses for loans held for investment, as reported in our consolidated balance sheets, is adjusted by a credit loss (expense) benefit ~~(expense)~~, which is reported in earnings in the consolidated statements of income ~~(loss)~~ and comprehensive income ~~(loss)~~ and reduced by the write-off of loan amounts, net of recoveries and additions related to purchased credit-deteriorated (“PCD”) assets, if relevant. The allowance for credit losses includes a modeled component and an individually-assessed component. We have elected to not measure an allowance for credit losses on accrued interest receivables related to all of our loans held for investment because we write off uncollectible accrued interest receivable in a timely manner pursuant to our non-accrual ~~policy, described above.~~policy.

We consider key credit quality indicators in underwriting loans and estimating credit losses, including but not limited to: the capitalization of borrowers and sponsors; the expertise of the borrowers and sponsors in a particular real estate sector and geographic market; collateral type; geographic region; use and occupancy of the property; property market value; loan-to-value (“LTV”) ratio; loan amount and lien position; debt service and coverage ratio; our risk rating for the same and similar loans; and prior experience with the borrower and sponsor. This information is used to assess the financial and operating capability, experience and profitability of the sponsor/borrower. Ultimate repayment of our loans is sensitive to interest rate changes, general economic conditions, liquidity, LTV ratio, existence of a liquid investment sales market for commercial properties, and availability of replacement short-term or long-term financing. The loans in our commercial mortgage loan portfolio are secured by collateral of the following property types: office; life science; multifamily; hotel; industrial; mixed-use; land for industrial and office use; and self storage.

Our loans are typically collateralized by real estate, or in the case of mezzanine loans, by a partnership interest or similar equity interest in anthe entity that owns the real ~~estate.~~estate securing our first mortgage loan. We regularly evaluate on a loan-by-loan basis, typically no less frequently than quarterly, the extent and impact of any credit deterioration associated with the performance and/or value of the underlying collateral property, and the financial and operating capability of the borrower/sponsor. We also evaluate the financial strength of loan guarantors, if any, and the borrower’s competency in managing and operating the property or properties. In addition, we consider the overall economic environment, real estate sector, and geographic sub-market in which the borrower operates. Such analyses are completed and reviewed by asset management personnel and evaluated by senior management, who utilize various data sources, including, to the extent available (i) periodic financial data such as property occupancy, tenant profile, rental rates, operating expenses, the borrower’s exit plan, and capitalization and discount rates, (ii) site inspections, (iii) sales and financing comparables, (iv) current credit spreads for refinancing and (v) other market data.

Table of Contents

Quarterly, we evaluate the risk of all loans and assign a risk rating based on a variety of factors, grouped as follows: (i) loan and credit structure, including the as-is LTV and structural features; (ii) quality and stability of real estate value and operating cash flow, including debt yield, property type, dynamics of the geography, property type and local market, physical condition, stability of cash flow, leasing velocity and quality and diversity of tenancy; (iii) performance against underwritten business plan; and (iv) quality, experience and financial condition of sponsor, borrower and guarantor(s). Based on a 5-point scale, our loans are rated “1” through “5,” from least risk to greatest risk, ~~respectively, which ratings are defined as follows:~~respectively:

2 -~~Meets or Exceeds Expectations—Collateral performance meets or exceeds substantially all performance metrics included in original or current underwriting / business plan;~~Low Risk

3 -~~Satisfactory—Collateral performance meets or is on track to meet underwriting; business plan is met or can reasonably be achieved;~~Medium Risk

4 -~~Underperformance—Collateral performance falls short~~High Risk/Potential for Loss—A loan that has a risk of ~~original underwriting, material differences exist from business plan, or both; technical milestones have been missed; defaults may exist, or may soon occur absent material improvement;~~realizing a principal loss; and

We generally assign a risk rating of “3” to all loans originated or acquired during the most recent quarter, except when specific circumstances warrant an exception. During the three months ended March 31, 2023, the Company simplified its risk rating definitions. The Company re-evaluated its risk ratings based on the simplified definitions and concluded that there was no impact to prior period risk ratings.

Our CECL reserve also reflects ~~an estimation~~estimates of the current and future economic conditions that impact the performance of the commercial real estate assets securing the loans. These ~~estimations~~estimates include unemployment rates, inflation rates, interest rates, price indices for commercial property, current and expected future availability of liquidity in the commercial property debt and equity capital markets, and other macroeconomic factors that may influence the likelihood and magnitude of potential credit losses for our loans during their anticipated term. We license certain macroeconomic financial forecasts to inform our view of the potential future impact that broader economic conditions may have on our loan portfolio’s performance. Selection of the economic forecast or forecasts used, in conjunction with loan level inputs, to determine the CECL reserve requires significant judgment about future events that, while based on the information available to us as of the balance sheet date, are ultimately unknowable with certainty. The actual economic conditions impacting our loan portfolio could vary significantly from the estimates made for the periods presented.

The commercial property investment sales and commercial mortgage loan markets have experienced uneven liquidity due to global macroeconomic conditions, including heightened inflation, changes to fiscal and monetary policy, increased interest rates, currency fluctuations, labor shortages and ~~challenges~~recent distress in the ~~supply chain, coupled with the war in Ukraine and the lingering aftereffects of COVID-19,~~banking sector, which ~~has made~~continue to make it more difficult to estimate key inputs for estimating the allowance for credit losses. The amount of allowance for credit losses is influenced by the size of our loan portfolio, loan asset quality, risk rating, delinquency status, historic loss experience and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. We employ two methods to estimate credit losses in our loan portfolio: (1) a ~~loss-given-default (“LGD”)~~ model-based approach ~~utilized for substantially all of our loans;~~ and (2) an individually-assessed approach for loans ~~for which we conclude it is probable that we will~~considered to be ~~unable to collect all amounts due according to~~"collateral-dependent" as the contractual terms of the loan, or are individually-assessed based on accounting guidance contained in the CECL accounting guidance because the loan is in default, or default is probable and impending, and repayment of the loan is expected ~~based solely on~~to be provided substantially through the operation or sale of the underlying collateral ~~value.~~and the borrower is experiencing financial difficulty or foreclosure is probable. Estimates made by us are necessarily subject to change due to the limited number of observable inputs and uncertainty regarding the global macroeconomic conditions described above. See Note 2 to the Consolidated Financial Statements in this Form 10-Q for further discussion of our methodologies.

Significant judgment is required when estimating future credit losses and as a result actual losses over time could be materially different. During the three and ~~nine~~six months ended ~~September~~June 30, ~~2022,~~2023, we recognized an increase of ~~$132.3~~$55.9 million and ~~$179.4~~$63.7 million, respectively, to our allowance for credit losses. The credit loss allowance was ~~$225.6~~$278.3 million as of ~~September~~June 30, ~~2022.~~2023.

See Note 2 to our Consolidated Financial Statements included in this Form 10-Q for a listing and description of our significant accounting policies.

Recent Accounting Pronouncements

For a discussion of recently issued accounting pronouncements, see Note 2 to our Consolidated Financial Statements included in this Form 10-Q.

Subsequent Events

For a discussion of subsequent events, see Note 16 to our Consolidated Financial Statements included in this Form 10-Q.

Table of Contents

Loan Portfolio Details

The following table provides details with respect to our loans held for investment portfolio on a loan-by-loan basis as of ~~September~~June 30, ~~2022~~2023 (dollars in millions, except loan per square foot/unit):


Loan #	Loan #	Form of investment	Origination or acquisition date(2)	Total loan		Principal balance		Amortized cost(3)		Interest rate(4)	All-in yield(5)	Fixed / floating	Extended maturity(6)	City / state	Property type	Loan type	Loan per SQFT / unit	LTV(7)		Risk rating(8)	Loan #	Form of investment	Origination or acquisition date(2)	Total loan		Principal balance		Amortized cost(3)		Interest rate(4)	All-in yield(5)	Fixed / floating	Extended maturity(6)	City / state	Property type	Loan type	Loan per SQFT / unit	LTV(7)		Risk rating(8)
First mortgage loans(1)	First mortgage loans(1)																				First mortgage loans(1)
1	1	Senior Loan	7/28/2022	$	245.0	$	245.0	$	245.0	S + 3.4%	S + 3.6%	Floating	8/9/2027	San Jose, CA	Multifamily	Bridge	$444,646 Unit	75.9	%	3	1	Senior Loan	7/28/2022	$	245.0	$	245.0	$	245.0	S + 3.4%	S + 3.7%	Floating	8/9/2027	San Jose, CA	Multifamily	Bridge	$444,646 Unit	75.9	%	3
2	2	Senior Loan(10)	8/21/2019	228.8		226.9		226.9		L + 1.6%	L + 1.8%	Floating	9/9/2024	New York, NY	Office	Light Transitional	$452 Sq ft	65.2	%	3	2	Senior Loan(10)	8/21/2019	228.8		227.1		227.1		S + 1.6%	S + 1.9%	Floating	9/9/2024	New York, NY	Office	Light Transitional	$452 Sq ft	65.2	%	3
3	3	Senior Loan	5/5/2021	215.0		151.9		151.4		L + 3.9%	L + 4.1%	Floating	5/9/2026	Daly City, CA	Life Science	Moderate Transitional	$545 Sq ft	63.1	%	3	3	Senior Loan	5/5/2021	215.0		194.8		194.4		S + 4.0%	S + 4.2%	Floating	5/9/2026	Daly City, CA	Life Science	Moderate Transitional	$545 Sq ft	63.1	%	3
4	4	Senior Loan	7/20/2021	188.0		187.0		187.0		L + 3.4%	L + 3.6%	Floating	8/9/2026	Various, NJ	Multifamily	Bridge	$151,369 Unit	71.3	%	3	4	Senior Loan(11)	9/18/2019	175.0		175.0		175.0		S + 4.1%	S + 4.4%	Floating	12/9/2023	New York, NY	Office	Moderate Transitional	$791 Sq ft	65.2	%	3
5	5	Senior Loan(11)	9/18/2019	185.0		185.0		185.0		L + 2.9%	L + 3.2%	Floating	3/9/2023	New York, NY	Office	Moderate Transitional	$836 Sq ft	65.2	%	3	5	Senior Loan(12)	6/28/2018	167.6		159.6		159.6		L + 4.7%	L + 5.1%	Floating	3/9/2024	Philadelphia, PA	Office	Bridge	$156 Sq ft	73.6	%	5
6	6	Senior Loan(12)	6/28/2018	177.6		169.6		169.6		L + 4.7%	L + 5.1%	Floating	3/9/2024	Philadelphia, PA	Office	Bridge	$166 Sq ft	73.6	%	4	6	Senior Loan	7/20/2021	161.8		160.8		160.8		S + 3.5%	S + 3.7%	Floating	8/9/2026	Various, NJ	Multifamily	Bridge	$130,276 Unit	71.3	%	3
7	7	Senior Loan	8/7/2018	152.6		110.4		110.4		L + 3.4%	L + 3.6%	Floating	8/9/2024	Atlanta, GA	Office	Light Transitional	$215 Sq ft	61.4	%	3	7	Senior Loan(13)	9/1/2022	148.5		148.5		148.5		S + 3.6%	S + 2.9%	Floating	6/9/2026	Dallas, TX	Hotel	Bridge	$445,946 Unit	54.2	%	2
8	8	Senior Loan(13)	9/1/2022	148.5		140.8		135.8		L + 3.5%	L + 4.6%	Floating	6/9/2026	Dallas, TX	Hotel	Bridge	$445,946 Unit	54.2	%	2	8	Senior Loan	5/15/2019	137.5		129.2		129.2		L + 3.6%	L + 4.0%	Floating	9/9/2023	New York, NY	Mixed-Use	Moderate Transitional	$1,674 Sq ft	61.0	%	5
9	9	Senior Loan	5/15/2019	141.0		132.5		132.5		L + 3.6%	L + 4.0%	Floating	9/9/2023	New York, NY	Mixed-Use	Moderate Transitional	$1,717 Sq ft	61.0	%	4	9	Senior Loan(14)	9/1/2022	128.0		128.0		119.2		L + 3.5%	L + 3.3%	Floating	11/15/2023	San Francisco, CA	Multifamily	Bridge	$388,528 Unit	67.1	%	4
10	10	Senior Loan(14)	9/1/2022	128.0		128.0		118.4		L + 3.5%	L + 10.7%	Floating	11/15/2023	San Francisco, CA	Multifamily	Bridge	$387,969 Unit	67.0	%	3	10	Senior Loan	5/7/2021	122.5		120.8		120.8		S + 3.0%	S + 3.2%	Floating	5/9/2026	Towson, MD	Multifamily	Bridge	$147,947 Unit	70.2	%	3
11	11	Senior Loan	5/7/2021	122.5		119.1		119.1		L + 2.9%	L + 3.1%	Floating	5/9/2026	Towson, MD	Multifamily	Bridge	$147,947 Unit	70.2	%	3	11	Senior Loan	6/14/2021	114.0		86.0		86.0		S + 3.2%	S + 3.5%	Floating	7/9/2026	Hayward, CA	Life Science	Moderate Transitional	$308 Sq ft	49.7	%	3
12	12	Senior Loan	6/14/2021	114.0		86.0		86.0		L + 3.1%	L + 3.4%	Floating	7/9/2026	Hayward, CA	Life Science	Moderate Transitional	$308 Sq ft	49.7	%	3	12	Senior Loan(15)	9/1/2022	112.8		112.8		112.7		S + 3.4%	S + 2.2%	Floating	8/9/2024	Brooklyn, NY	Multifamily	Bridge	$473,950 Unit	50.9	%	2
13	13	Senior Loan	11/26/2019	113.0		113.7		113.7		L + 3.0%	L + 3.3%	Floating	12/9/2024	Burbank, CA	Hotel	Bridge	$231,557 Unit	70.4	%	4	13	Senior Loan	12/18/2019	101.0		87.8		87.8		S + 2.7%	S + 3.0%	Floating	1/9/2025	Arlington, VA	Office	Light Transitional	$319 Sq ft	71.1	%	5
14	14	Senior Loan(15)	9/1/2022	112.8		112.8		112.2		L + 3.3%	L + 3.6%	Floating	8/9/2024	Brooklyn, NY	Multifamily	Bridge	$473,950 Unit	50.9	%	2	14	Senior Loan	12/20/2018	100.9		97.2		97.2		S + 4.1%	S + 4.3%	Floating	1/9/2025	Torrance, CA	Mixed-Use	Moderate Transitional	$242 Sq ft	61.1	%	4
15	15	Senior Loan	12/20/2018	105.9		101.8		101.8		L + 4.0%	L + 4.2%	Floating	1/9/2024	Torrance, CA	Mixed-Use	Moderate Transitional	$254 Sq ft	61.1	%	4	15	Senior Loan	4/1/2022	97.0		77.1		77.1		S + 3.4%	S + 3.7%	Floating	4/9/2027	Los Angeles, CA	Multifamily	Moderate Transitional	$551,136 Unit	60.0	%	4
16	16	Senior Loan	12/18/2019	101.0		86.3		86.3		L + 2.6%	L + 2.8%	Floating	1/9/2025	Arlington, VA	Office	Light Transitional	$319 Sq ft	71.1	%	4	16	Senior Loan	12/9/2021	96.0		92.9		92.4		S + 3.9%	S + 4.2%	Floating	12/9/2026	Los Angeles, CA	Multifamily	Light Transitional	$213,808 Unit	78.1	%	3
17	17	Senior Loan	4/1/2022	97.0		76.0		76.0		S + 3.4%	S + 3.7%	Floating	4/9/2027	Los Angeles, CA	Multifamily	Moderate Transitional	$551,136 Unit	60.0	%	3	17	Senior Loan	11/21/2022	87.0		62.9		62.3		S + 5.3%	S + 5.7%	Floating	12/9/2027	Dallas, TX	Office	Moderate Transitional	$103 Sq ft	60.8	%	3
18	18	Senior Loan	12/9/2021	96.0		90.0		89.2		L + 3.8%	L + 4.0%	Floating	12/9/2026	Los Angeles, CA	Multifamily	Light Transitional	$213,808 Unit	78.1	%	3	18	Senior Loan	2/2/2023	86.8		79.1		78.3		S + 5.1%	S + 5.4%	Floating	3/9/2028	Miami, FL	Hotel	Bridge	$170,866 Unit	58.4	%	3
19	19	Senior Loan	10/27/2021	92.2		89.5		89.5		L + 3.3%	L + 3.6%	Floating	11/9/2026	Nashville, TN	Multifamily	Light Transitional	$143,984 Unit	73.2	%	3	19	Senior Loan	11/30/2021	80.0		79.8		79.4		S + 3.6%	S + 3.9%	Floating	12/9/2026	Arlington Heights, IL	Multifamily	Bridge	$304,183 Unit	70.9	%	4
20	20	Senior Loan	6/29/2021	90.0		85.3		85.3		L + 3.0%	L + 3.2%	Floating	7/9/2026	Columbus, OH	Multifamily	Light Transitional	$109,756 Unit	79.0	%	3	20	Senior Loan	8/8/2019	76.5		61.7		61.7		S + 3.1%	S + 3.3%	Floating	8/9/2024	Orange, CA	Office	Moderate Transitional	$225 Sq ft	64.2	%	5
21	21	Senior Loan	9/29/2017	89.5		89.2		89.2		L + 3.9%	L + 4.2%	Floating	10/9/2022	Dallas, TX	Office	Moderate Transitional	$106 Sq ft	50.7	%	5	21	Senior Loan	12/10/2019	75.8		61.5		61.5		S + 2.6%	S + 2.9%	Floating	12/9/2024	San Mateo, CA	Office	Moderate Transitional	$368 Sq ft	65.8	%	4
22	22	Senior Loan	9/25/2020	87.9		78.3		78.3		L + 3.0%	L + 3.1%	Floating	4/9/2025	Brooklyn, NY	Office	Light Transitional	$198 Sq ft	78.4	%	5	22	Senior Loan	10/12/2021	74.0		70.0		70.0		S + 5.4%	S + 5.7%	Floating	10/9/2025	Los Angeles, CA	Hotel	Bridge	$250,847 Unit	60.9	%	3
23	23	Senior Loan	2/1/2017	80.7		80.7		80.7		L + 5.7%	L + 6.0%	Floating	2/9/2023	St. Pete Beach, FL	Hotel	Light Transitional	$211,257 Unit	60.7	%	2	23	Senior Loan	7/28/2022	72.0		71.3		71.3		S + 4.0%	S + 4.3%	Floating	8/9/2027	Yonkers, NY	Multifamily	Bridge	$400,000 Unit	64.8	%	3
24	24	Senior Loan	11/30/2021	80.0		78.8		78.2		L + 3.5%	L + 3.8%	Floating	12/9/2026	Arlington Heights, IL	Multifamily	Bridge	$304,183 Unit	70.9	%	3	24	Senior Loan	2/9/2022	70.0		65.2		65.2		S + 3.3%	S + 3.6%	Floating	2/9/2027	Various, Various	Industrial	Bridge	$188 Sq ft	72.1	%	3
25	25	Senior Loan	8/8/2019	76.5		63.3		63.3		L + 3.0%	L + 3.2%	Floating	8/9/2024	Orange, CA	Office	Moderate Transitional	$225 Sq ft	64.2	%	4	25	Senior Loan(16)	9/1/2022	70.0		70.0		67.0		S + 3.6%	S + 3.2%	Floating	9/9/2026	Cedar Creek, TX	Hotel	Bridge	$345,825 Unit	61.2	%	3
26	26	Senior Loan	12/10/2019	75.8		61.5		61.5		L + 2.6%	L + 2.8%	Floating	12/9/2024	San Mateo, CA	Office	Moderate Transitional	$368 Sq ft	65.8	%	4	26	Senior Loan	9/30/2021	69.0		63.1		63.1		S + 3.8%	S + 4.1%	Floating	10/9/2026	Tampa, FL	Multifamily	Moderate Transitional	$221,154 Unit	64.2	%	3
27	27	Senior Loan	10/12/2021	74.0		70.0		70.0		L + 5.3%	L + 5.6%	Floating	11/9/2025	Los Angeles, CA	Hotel	Bridge	$250,847 Unit	60.9	%	3	27	Senior Loan	7/26/2022	69.0		67.0		66.8		S + 4.2%	S + 4.5%	Floating	8/9/2027	Various, Various	Self Storage	Light Transitional	$173 Sq ft	66.2	%	3
28	28	Senior Loan	7/28/2022	72.0		71.0		71.0		S + 4.0%	S + 4.3%	Floating	8/9/2027	Yonkers, NY	Multifamily	Bridge	$400,000 Unit	64.8	%	3	28	Senior Loan	11/30/2021	65.6		55.5		55.2		S + 3.5%	S + 3.8%	Floating	12/9/2026	St. Louis, MO	Multifamily	Moderate Transitional	$158,838 Unit	69.3	%	3
29	29	Senior Loan(16)	9/1/2022	70.0		70.0		65.1		L + 3.4%	L + 5.3%	Floating	9/9/2026	Cedar Creek, TX	Hotel	Bridge	$346,034 Unit	61.2	%	3	29	Senior Loan	6/28/2019	63.9		59.8		59.8		S + 2.6%	S + 2.8%	Floating	7/9/2024	Burlingame, CA	Office	Light Transitional	$327 Sq ft	70.9	%	3
30	30	Senior Loan	2/9/2022	70.0		64.0		64.0		S + 3.3%	S + 3.6%	Floating	2/9/2027	Various, Various	Industrial	Bridge	$188 Sq ft	72.1	%	3	30	Senior Loan	4/20/2022	63.0		63.0		62.6		S + 3.7%	S + 4.0%	Floating	5/9/2027	Buffalo, NY	Multifamily	Bridge	$167,553 Unit	67.1	%	3
31	31	Senior Loan	7/26/2022	69.0		57.1		56.8		S + 4.2%	S + 4.5%	Floating	8/9/2027	Various, Various	Self Storage	Light Transitional	$173 Sq ft	66.2	%	3	31	Senior Loan	4/11/2022	62.4		59.3		59.3		S + 3.4%	S + 3.7%	Floating	5/9/2027	San Antonio, TX	Multifamily	Bridge	$104,017 Unit	81.2	%	3
32	32	Senior Loan	9/30/2021	69.0		56.3		56.3		L + 3.7%	L + 4.0%	Floating	10/9/2026	Tampa, FL	Multifamily	Moderate Transitional	$221,154 Unit	64.2	%	3	32	Senior Loan	6/25/2019	62.0		62.0		62.0		S + 3.2%	S + 3.4%	Floating	7/9/2024	Calistoga, CA	Hotel	Moderate Transitional	$696,629 Unit	48.6	%	2
33	33	Senior Loan	11/30/2021	65.6		52.4		51.9		L + 3.4%	L + 3.7%	Floating	12/9/2026	St. Louis, MO	Multifamily	Moderate Transitional	$158,838 Unit	69.3	%	3	33	Senior Loan(17)	9/1/2022	61.5		61.5		60.6		S + 2.9%	S + 1.6%	Floating	5/9/2026	Raleigh, NC	Multifamily	Bridge	$188,650 Unit	66.2	%	3
34	34	Senior Loan	6/28/2019	63.9		59.1		59.1		L + 2.5%	L + 2.7%	Floating	7/9/2024	Burlington, CA	Office	Light Transitional	$327 Sq ft	70.9	%	3	34	Senior Loan	12/29/2021	60.6		55.5		55.2		S + 3.4%	S + 3.7%	Floating	1/9/2027	Rogers, AR	Multifamily	Bridge	$153,125 Unit	75.9	%	3
35	35	Senior Loan	4/20/2022	63.0		63.0		62.5		S + 4.2%	S + 4.5%	Floating	5/9/2027	Buffalo, NY	Multifamily	Bridge	$167,553 Unit	67.1	%	3	35	Senior Loan	3/3/2022	58.0		58.0		58.0		S + 3.4%	S + 3.7%	Floating	3/9/2027	Hampton, VA	Multifamily	Bridge	$202,091 Unit	72.4	%	3
36	36	Senior Loan	4/11/2022	62.4		57.9		57.9		S + 3.4%	S + 3.7%	Floating	5/9/2027	San Antonio, TX	Multifamily	Bridge	$104,017 Unit	81.2	%	3	36	Senior Loan	3/12/2020	55.0		51.8		51.8		S + 3.8%	S + 3.9%	Floating	12/9/2023	Round Rock, TX	Multifamily	Light Transitional	$133,820 Unit	75.4	%	3
37	37	Senior Loan	6/25/2019	62.0		62.0		62.0		L + 3.1%	L + 3.3%	Floating	7/9/2024	Calistoga, CA	Hotel	Moderate Transitional	$696,629 Unit	48.6	%	2	37	Senior Loan	1/22/2019	54.0		54.0		54.0		L + 4.4%	L + 4.8%	Floating	7/17/2023	Manhattan, NY	Office	Light Transitional	$441 Sq ft	61.1	%	5
38	38	Senior Loan(17)	9/1/2022	61.5		61.5		59.8		L + 2.8%	L + 3.5%	Floating	5/9/2026	Raleigh, NC	Multifamily	Bridge	$188,650 Unit	66.2	%	3	38	Senior Loan	12/17/2021	52.1		48.5		48.5		S + 3.8%	S + 4.1%	Floating	1/9/2027	Newport News, VA	Multifamily	Light Transitional	$135,677 Unit	67.3	%	3
39	39	Senior Loan	12/29/2021	60.6		55.0		54.5		L + 3.3%	L + 3.6%	Floating	1/9/2027	Rogers, AR	Multifamily	Bridge	$153,125 Unit	75.9	%	3	39	Senior Loan	10/27/2021	51.9		43.7		43.5		S + 3.5%	S + 3.8%	Floating	11/9/2026	Longmont, CO	Office	Moderate Transitional	$149 Sq ft	70.6	%	3
40	40	Senior Loan	12/18/2019	58.8		58.8		58.7		L + 2.7%	L + 3.0%	Floating	1/9/2025	Houston, TX	Multifamily	Light Transitional	$80,109 Unit	73.6	%	2	40	Senior Loan	6/24/2022	51.6		49.0		49.0		S + 3.8%	S + 4.1%	Floating	7/9/2027	San Antonio, TX	Multifamily	Bridge	$159,259 Unit	70.2	%	3
41	41	Senior Loan	3/3/2022	58.0		58.0		58.0		S + 3.4%	S + 3.7%	Floating	3/9/2027	Hampton, VA	Multifamily	Bridge	$202,091 Unit	72.4	%	3	41	Senior Loan	12/20/2017	51.0		51.0		51.0		S + 4.9%	S + 5.1%	Floating	3/9/2025	New Orleans, LA	Hotel	Bridge	$217,949 Unit	59.9	%	3
42	42	Senior Loan	6/20/2018	55.7		55.7		55.7		L + 3.0%	L + 3.3%	Floating	10/9/2022	Houston, TX	Office	Light Transitional	$148 Sq ft	74.9	%	5	42	Senior Loan	8/26/2021	51.0		40.3		40.1		S + 4.2%	S + 4.5%	Floating	9/9/2026	San Diego, CA	Life Science	Moderate Transitional	$630 Sq ft	72.1	%	3

Table of Contents


Loan #	Loan #	Form of investment	Origination or acquisition date(2)	Total loan		Principal balance		Amortized cost(3)		Interest rate(4)	All-in yield(5)	Fixed / floating	Extended maturity(6)	City / state	Property type	Loan type	Loan per SQFT / unit	LTV(7)		Risk rating(8)	Loan #	Form of investment	Origination or acquisition date(2)	Total loan		Principal balance		Amortized cost(3)		Interest rate(4)	All-in yield(5)	Fixed / floating	Extended maturity(6)	City / state	Property type	Loan type	Loan per SQFT / unit	LTV(7)		Risk rating(8)
43	43	Senior Loan	3/12/2020	55.0		51.7		51.6		L + 2.7%	L + 2.9%	Floating	3/9/2025	Round Rock, TX	Multifamily	Light Transitional	$133,820 Unit	75.4	%	3	43	Senior Loan	5/26/2022	50.6		30.3		30.1		S + 8.5%	S + 9.5%	Floating	6/9/2024	Durham, NC	Other	Construction	$34 Sq ft	37.0	%	3
44	44	Senior Loan	1/22/2019	54.0		54.0		54.0		L + 4.4%	L + 4.8%	Floating	2/9/2023	Manhattan, NY	Office	Light Transitional	$441 Sq ft	61.1	%	5	44	Senior Loan	3/12/2020	50.2		48.2		48.2		S + 3.8%	S + 3.9%	Floating	12/9/2023	Round Rock, TX	Multifamily	Light Transitional	$137,049 Unit	75.6	%	3
45	45	Senior Loan	10/10/2019	52.9		50.6		50.6		L + 2.8%	L + 3.1%	Floating	11/9/2024	Miami, FL	Office	Light Transitional	$214 Sq ft	69.5	%	3	45	Senior Loan	6/2/2021	48.6		48.2		48.0		S + 3.9%	S + 4.2%	Floating	6/9/2026	Fort Lauderdale, FL	Office	Light Transitional	$187 Sq ft	71.0	%	3
46	46	Senior Loan	1/8/2019	52.8		38.9		38.9		L + 3.8%	L + 4.1%	Floating	2/9/2024	Kansas City, MO	Office	Moderate Transitional	$80 Sq ft	74.3	%	3	46	Senior Loan	8/10/2022	46.2		36.5		36.2		S + 3.9%	S + 4.4%	Floating	9/9/2027	Plano, TX	Multifamily	Moderate Transitional	$173,534 Unit	66.3	%	3
47	47	Senior Loan	12/17/2021	52.1		47.2		47.2		L + 3.7%	L + 3.9%	Floating	1/9/2027	Newport News, VA	Multifamily	Light Transitional	$135,677 Unit	67.3	%	3	47	Senior Loan	9/30/2021	45.9		45.9		45.7		S + 3.4%	S + 3.7%	Floating	10/9/2026	San Antonio, TX	Multifamily	Bridge	$136,488 Unit	64.1	%	2
48	48	Senior Loan	10/27/2021	51.9		41.4		41.0		L + 3.4%	L + 3.6%	Floating	11/9/2026	Longmont, CO	Office	Moderate Transitional	$149 Sq ft	70.6	%	3	48	Senior Loan	3/17/2021	45.4		45.2		45.1		S + 3.4%	S + 3.7%	Floating	4/9/2026	Indianapolis, IN	Multifamily	Light Transitional	$62,209 Unit	63.7	%	3
49	49	Senior Loan	6/24/2022	51.6		47.8		47.8		S + 3.8%	S + 4.0%	Floating	7/9/2027	San Antonio, TX	Multifamily	Bridge	$159,259 Unit	70.2	%	3	49	Senior Loan	12/21/2021	45.0		44.1		44.1		S + 3.8%	S + 4.1%	Floating	1/9/2027	Knoxville, TN	Multifamily	Bridge	$119,681 Unit	84.9	%	3
50	50	Senior Loan(18)	6/3/2021	51.4		48.5		48.2		L + 4.7%	L + 4.8%	Floating	6/9/2026	Durham, NC	Multifamily	Bridge	$102,787 Unit	86.3	%	3	50	Senior Loan	8/7/2018	44.5		35.0		35.0		S + 3.5%	S + 3.7%	Floating	8/9/2024	Atlanta, GA	Office	Light Transitional	$63 Sq ft	61.4	%	3
51	51	Senior Loan	12/20/2017	51.0		51.5		51.5		L + 4.8%	L + 5.0%	Floating	1/9/2023	New Orleans, LA	Hotel	Bridge	$217,949 Unit	59.9	%	4	51	Senior Loan	1/14/2022	43.0		43.0		42.9		S + 3.7%	S + 4.0%	Floating	2/9/2027	Columbia, SC	Multifamily	Bridge	$162,879 Unit	79.8	%	3
52	52	Senior Loan	8/26/2021	51.0		27.9		27.5		L + 4.1%	L + 4.4%	Floating	9/9/2026	San Diego, CA	Life Science	Moderate Transitional	$630 Sq ft	72.1	%	3	52	Senior Loan	3/30/2018	42.6		40.6		40.6		S + 3.8%	S + 4.1%	Floating	7/31/2023	Honolulu, HI	Office	Light Transitional	$148 Sq ft	57.9	%	4
53	53	Senior Loan	5/26/2022	50.6		29.0		28.6		S + 8.5%	S + 9.5%	Floating	6/9/2024	Durham, NC	Other	Construction	$34 Sq ft	37.0	%	3	53	Senior Loan	3/7/2019	39.2		40.4		40.4		S + 3.9%	S + 4.4%	Floating	3/9/2024	Lexington, KY	Hotel	Moderate Transitional	$107,221 Unit	61.6	%	4
54	54	Senior Loan	3/12/2020	50.2		47.3		47.2		L + 2.7%	L + 2.9%	Floating	3/9/2025	Round Rock, TX	Multifamily	Light Transitional	$137,049 Unit	75.6	%	3	54	Senior Loan	7/15/2021	39.0		39.0		38.9		S + 3.6%	S + 3.9%	Floating	8/9/2026	Chicago, IL	Multifamily	Bridge	$261,745 Unit	78.8	%	3
55	55	Senior Loan	6/2/2021	48.6		45.1		44.8		L + 3.8%	L + 4.0%	Floating	6/9/2026	Fort Lauderdale, FL	Office	Light Transitional	$187 Sq ft	71.0	%	3	55	Senior Loan	3/11/2019	37.0		37.0		37.0		S + 4.0%	S + 4.2%	Floating	4/9/2024	Miami Beach, FL	Hotel	Bridge	$280,303 Unit	59.3	%	2
56	56	Senior Loan	4/6/2021	47.0		45.9		45.8		L + 3.7%	L + 4.0%	Floating	4/9/2026	St. Petersburg, FL	Multifamily	Bridge	$222,749 Unit	74.8	%	3	56	Senior Loan	3/22/2023	37.0		32.4		32.0		S + 3.5%	S + 3.9%	Floating	4/9/2028	Dallas, TX	Industrial	Light Transitional	$81 Sq ft	61.2	%	3
57	57	Senior Loan	8/10/2022	46.2		36.4		35.9		S + 3.9%	S + 4.2%	Floating	9/9/2027	Plano, TX	Multifamily	Moderate Transitional	$173,534 Unit	66.3	%	3	57	Senior Loan	6/3/2021	36.4		33.9		33.8		S + 3.7%	S + 4.0%	Floating	6/9/2026	Riverside, CA	Mixed-Use	Bridge	$103 Sq ft	62.2	%	2
58	58	Senior Loan	9/30/2021	45.9		45.9		45.6		L + 3.3%	L + 3.6%	Floating	10/9/2026	San Antonio, TX	Multifamily	Bridge	$136,488 Unit	64.1	%	2	58	Senior Loan	8/11/2021	34.5		32.3		32.2		S + 3.7%	S + 3.9%	Floating	9/9/2026	Mesa, AZ	Multifamily	Bridge	$176,020 Unit	78.5	%	3
59	59	Senior Loan	3/17/2021	45.4		44.5		44.3		L + 3.3%	L + 3.6%	Floating	4/9/2026	Indianapolis, IN	Multifamily	Light Transitional	$62,209 Unit	63.7	%	3	59	Senior Loan	6/9/2022	31.2		27.8		27.6		S + 3.6%	S + 3.9%	Floating	6/9/2027	Centerton, AR	Multifamily	Light Transitional	$156,859 Unit	73.8	%	3
60	60	Senior Loan	12/21/2021	45.0		41.1		41.1		L + 3.7%	L + 3.9%	Floating	1/9/2027	Knoxville, TN	Multifamily	Bridge	$119,681 Unit	84.9	%	3	60	Senior Loan	8/23/2022	31.0		28.8		28.6		S + 4.0%	S + 4.7%	Floating	9/9/2027	Marietta, GA	Multifamily	Light Transitional	$127,049 Unit	68.5	%	3
61	61	Senior Loan	3/30/2018	43.1		41.1		41.1		L + 3.7%	L + 4.0%	Floating	4/9/2023	Honolulu, HI	Office	Light Transitional	$149 Sq ft	57.9	%	4	61	Senior Loan	5/14/2021	27.6		26.7		26.7		S + 3.3%	S + 3.6%	Floating	6/9/2026	Pensacola, FL	Multifamily	Moderate Transitional	$137,752 Unit	72.8	%	3
62	62	Senior Loan	1/14/2022	43.0		43.0		42.9		S + 3.7%	S + 4.0%	Floating	2/9/2027	Columbia, SC	Multifamily	Bridge	$162,879 Unit	79.8	%	3	62	Senior Loan	10/27/2021	24.6		22.7		22.6		S + 5.6%	S + 5.9%	Floating	11/9/2026	San Diego, CA	Life Science	Moderate Transitional	$872 Sq ft	75.8	%	3
63	63	Senior Loan	3/4/2022	43.0		43.0		42.7		S + 4.0%	S + 4.1%	Floating	3/9/2027	Various, SC	Industrial	Bridge	$35 Sq ft	45.3	%	3	63	Senior Loan	6/29/2022	24.5		22.0		22.0		S + 3.9%	S + 4.2%	Floating	7/9/2027	San Antonio, TX	Multifamily	Light Transitional	$107,456 Unit	75.5	%	3
64		Senior Loan	3/7/2019	39.2		40.4		40.4		L + 3.8%	L + 4.2%	Floating	3/9/2024	Lexington, KY	Hotel	Moderate Transitional	$107,221 Unit	61.6	%	4
65		Senior Loan	3/11/2019	39.0		39.0		39.0		L + 3.4%	L + 3.6%	Floating	4/9/2024	Miami Beach, FL	Hotel	Bridge	$295,455 Unit	59.3	%	2
66		Senior Loan	7/15/2021	39.0		39.0		38.8		L + 3.5%	L + 3.8%	Floating	8/9/2026	Chicago, IL	Multifamily	Bridge	$261,745 Unit	78.8	%	3
67		Senior Loan	6/3/2021	36.4		33.9		33.7		L + 3.6%	L + 3.8%	Floating	6/9/2026	Riverside, CA	Mixed-Use	Bridge	$103 Sq ft	62.2	%	2
68		Senior Loan	1/4/2018	35.2		30.4		30.4		L + 3.7%	L + 3.9%	Floating	1/9/2023	Santa Ana, CA	Office	Light Transitional	$178 Sq ft	71.8	%	4
69		Senior Loan	8/11/2021	34.5		31.4		31.3		L + 3.6%	L + 3.8%	Floating	9/9/2026	Mesa, AZ	Multifamily	Bridge	$176,020 Unit	78.5	%	3
70		Senior Loan	6/9/2022	31.2		27.7		27.4		S + 3.6%	S + 3.8%	Floating	6/9/2027	Centerton, AR	Multifamily	Light Transitional	$156,859 Unit	73.8	%	3
71		Senior Loan	8/23/2022	31.0		27.5		27.2		S + 4.0%	S + 4.5%	Floating	9/9/2027	Marietta, GA	Multifamily	Light Transitional	$127,049 Unit	68.5	%	3
72		Senior Loan	5/14/2021	27.6		24.1		23.9		L + 3.2%	L + 3.5%	Floating	6/9/2026	Pensacola, FL	Multifamily	Moderate Transitional	$137,752 Unit	72.8	%	3
73		Senior Loan	10/27/2021	24.6		17.1		16.9		L + 5.5%	L + 5.7%	Floating	11/9/2026	San Diego, CA	Life Science	Moderate Transitional	$872 Sq ft	75.8	%	3
74		Senior Loan	6/29/2022	24.5		21.6		21.5		S + 3.9%	S + 4.0%	Floating	7/9/2027	San Antonio, TX	Multifamily	Light Transitional	$107,456 Unit	75.5	%	3
75		Senior Loan	1/26/2022	19.0		17.3		17.1		S + 3.8%	S + 3.8%	Floating	2/9/2027	Los Angeles, CA	Multifamily	Light Transitional	$191,919 Unit	81.4	%	3

Total / weighted average(9)	Total / weighted average(9)			$	5,792.7	$	5,332.2	$	5,301.8	BR +3.5%	BR +4.0%		2.9 years					67.2	%	3.2	Total / weighted average(9)			$	4,869.0	$	4,567.2	$	4,547.6	BR +3.6%	BR +3.8%		2.5 years					66.4	%	3.2

* Numbers presented may not foot due to rounding.

(1)First mortgage loans are whole mortgage loans unless otherwise noted.

(2)Date loan was originated or acquired by us. The origination or acquisition date is not updated for subsequent loan modifications.

(3)Represents unpaid principal balance net of unamortized costs.

(4)Interest rate represents the ~~formula pursuant to which our right to receive a cash coupon on a loan is determined, or the~~ underlying benchmark interest rate ("BR") plus credit spread.

(5)In addition to the interest rate, all-in yield includes the amortization of deferred origination fees, purchase price premium and discount, and accrual of both extension and exit fees. All-in yield for our loan assets and total loan portfolio ~~assumes~~excludes the applicable floating benchmark interest rate as of ~~September~~June 30, ~~2022~~2023 and excludes the impact of our interest rate ~~floors.~~floors and borrower interest rate caps.

(6)Extended maturity assumes all extension options are exercised by the borrower; provided, however, that our loans may be repaid prior to such date. As of ~~September~~June 30, ~~2022,~~2023, based on unpaid principal balance, ~~47.4%~~19.8% of our loans were subject to yield maintenance or other prepayment restrictions and ~~52.6%~~80.2% were open to repayment by the borrower without penalty.

~~Table of Contents~~

(7)Except for construction loans, LTV is calculated for loan originations and existing loans as the total outstanding principal balance of the loan or participation interest in a loan (plus any financing that is pari passu with or senior to such loan or participation interest) divided by the as-is appraised value of our collateral at the time of origination or acquisition of such loan or participation interest. For construction loans only, LTV is calculated as the total commitment amount of the loan divided by the as-stabilized value of the real estate securing the loan. The as-is or as-stabilized (as applicable) value reflects our Manager’s estimates, at the time of origination or acquisition of the loan or participation interest in a loan, of the real estate value underlying such loan or participation interest determined in accordance with our Manager’s underwriting standards and consistent with third-party appraisals obtained by our Manager.

(8)For a discussion of risk ratings, please see Notes 2 and 3 to our Consolidated Financial Statements included in this Form 10-Q.

(9)Represents the weighted average of the credit spread as of ~~September~~June 30, ~~2022~~2023 for the loans, all of which are floating rate.

(10)Calculated as the ratio of unpaid principal balance as of ~~September~~June 30, ~~2022~~2023 to the as-is appraised value at origination, to reflect the sale by us in August 2020 of the contiguous mezzanine loan with an unpaid principal balance of $46.4 million and a commitment amount of $50.0 million.

(11)This loan is comprised of a first mortgage loan of ~~$98.3~~$93.0 million and a contiguous mezzanine loan of ~~$86.7~~$82.0 million, of which we own both. Each loan carries the same interest rate.

(12)This loan is comprised of a first mortgage loan of ~~$129.4~~$127.4 million and a contiguous mezzanine loan of ~~$48.2~~$40.2 million, of which we own both. Each loan carries the same interest rate.

Table of Contents

(13)This loan represents a 75.0% pari passu participation interest in a first mortgage loan, that was originated by a third party on June 11, 2021 and acquired by us on September 1, 2022.

(14)This loan represents a 19.2% pari passu participation interest in a first mortgage loan, that was originated by a third party on October 29, 2020 and acquired by us on September 1, 2022.

(15)This loan represents a 50.0% pari passu participation interest in a first mortgage loan, that was originated by a third party on July 18, 2019 and acquired by us on September 1, 2022.

(16)This loan represents a 41.2% pari passu participation interest in a first mortgage loan, that was originated by a third party on August 31, 2021 and acquired by us on September 1, 2022.

(17)This loan was originated by a third party on June 9, 2021 and acquired by us on September 1, 2022.

~~(18)~~On June 3, 2021, we originated a loan with a total loan commitment of $51.4 million. This loan is comprised of a first mortgage loan of $46.3 million and a contiguous mezzanine loan of $5.1 million, of which we own both. The interest rate on the first mortgage loan is 3.9% and the interest rate on the contiguous mezzanine loan is 12.0%. The weighted average interest rate is 4.7%.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Investment Portfolio Risks

Interest Rate Risk

Our business model seeks to minimize our exposure to changing interest rates by matching duration of our assets and liabilities and match-indexing our assets using the same, or similar, benchmark ~~indices, prior to December 31, 2021 LIBOR, and thereafter SOFR.~~indices. Accordingly, rising interest rates will generally increase our net interest income, while declining interest rates will generally decrease our net interest income, subject to the impact of interest rate floors embedded in substantially all of our loans. As of ~~September~~June 30, ~~2022,~~2023, the weighted average interest rate floor for our loan portfolio was ~~0.85%~~1.01%. As of ~~September~~June 30, ~~2022,~~2023, all of our loans by unpaid principal balance earned a floating rate of interest, subject to the ~~beneficial~~ impact of embedded interest rate floors, and were financed with liabilities that require interest payments based on floating rates. As of ~~September~~June 30, ~~2022,~~2023, less than ~~3.3%~~3.7% of our liabilities do not contain interest rate floors greater than zero.

The following table illustrates the impact on our interest income and interest expense, for the twelve-month period following ~~September~~June 30, ~~2022,~~2023, of an immediate increase or decrease in the underlying benchmark interest rate of 25, 50 and 75 basis points on our existing floating rate loans held for investment portfolio and related liabilities (dollars in thousands):


Assets (liabilities) subject to interest rate sensitivity(1)(2)	Assets (liabilities) subject to interest rate sensitivity(1)(2)	Net exposure		Income (expense) subject to interest rate sensitivity	25 Basis Point				50 Basis Point				75 Basis Point				Assets (liabilities) subject to interest rate sensitivity(1)(2)	Net exposure		Income (expense) subject to interest rate sensitivity	25 Basis Point				50 Basis Point				75 Basis Point
					Increase		Decrease		Increase		Decrease		Increase		Decrease						Increase		Decrease		Increase		Decrease		Increase		Decrease
Floating rate mortgage loan assets	Floating rate mortgage loan assets	$	5,332,184	Interest income	$	13,330	$	(13,330)	$	26,661	$	(26,661)	$	39,991	$	(39,985)	Floating rate mortgage loan assets	$	4,567,250	Interest income	$	11,168	$	(11,168)	$	22,336	$	(22,336)	$	33,504	$	(33,504)
Floating rate mortgage loan liabilities	Floating rate mortgage loan liabilities	(4,319,971)		Interest expense	(10,800)		10,800		(21,600)		21,600		(32,400)		32,400		Floating rate mortgage loan liabilities	(3,674,687)		Interest expense	(9,187)		9,187		(18,373)		18,373		(27,560)		27,560
Total floating rate mortgage loan exposure, net	Total floating rate mortgage loan exposure, net	$	1,012,213	Total change in net interest income	$	2,530	$	(2,530)	$	5,061	$	(5,061)	$	7,591	$	(7,585)	Total floating rate mortgage loan exposure, net	$	892,563	Total change in net interest income	$	1,981	$	(1,981)	$	3,963	$	(3,963)	$	5,944	$	(5,944)

__________________________

(1)~~Prior to December 31, 2021, substantially all of our floating rate mortgage loan assets and liabilities were subject to LIBOR as the benchmark interest rate.~~ As of ~~September~~June 30, ~~2022, $1.1~~2023, $4.1 billion of ~~$5.3~~$4.6 billion of our floating rate mortgage loan assets (based on total unpaid principal balance) and ~~$2.9 billion~~all of ~~$4.3 billion of~~our floating rate mortgage loan liabilities ~~(based on outstanding principal balance)~~ were subject to Compounded SOFR or Term SOFR as the benchmark interest rate.

(2)Floating rate liabilities include secured credit agreements, a secured revolving credit facility, asset-specific financing arrangements, and collateralized loan obligations.

Credit Risk

Our loans are also subject to credit risk. The performance and value of our loans and other investments depend upon the sponsors’ ability to operate the properties that serve as our collateral so that they produce cash flows adequate to pay interest and principal due to us. To monitor this risk, the asset management team reviews our portfolio and maintains regular contact with borrowers, co-lenders and local market experts to monitor the performance of the underlying collateral, anticipate borrower, property and market issues and, to the extent necessary or appropriate, enforce our rights as the lender.

In addition, we are exposed to the risks generally associated with the commercial real estate market, including variances in occupancy rates, capitalization rates, absorption rates and other macroeconomic factors beyond our control. We seek to manage these risks through our underwriting and asset management processes.

Prepayment Risk

Prepayment risk is the risk that principal will be repaid at a different rate than anticipated, causing the return on certain investments to be less than expected. As we receive prepayments of principal on our assets, any premiums paid on such assets are amortized against interest income. In general, an increase in prepayment rates accelerates the amortization of purchase premiums, thereby reducing the interest income earned on the assets. Conversely, discounts on such assets are accreted into interest income. In general, an increase in prepayment rates accelerates the accretion of purchase discounts, thereby increasing the interest income earned on the assets.

Table of Contents

Extension Risk

Our Manager computes the projected weighted average life of our assets based on assumptions regarding the pace at which individual borrowers will prepay the mortgages or extend. If prepayment speeds decrease in a rising interest rate environment or extension options are exercised, the life of our loan investments could extend beyond the term of the secured debt agreements we use to finance our loan investments, except for our CRE CLOs for which the obligation to repay liabilities is tied to the repayment of underlying loans held by the CRE CLO trust. We expect that higher interest rates imposed by the Federal Reserve to rein in inflation may lead to a decrease in prepayment speeds and an increase in the number of our borrowers who exercise extension options, especially for loans

~~Table of Contents~~

involving office ~~hotel,~~ and ~~retail~~hotel properties. This could have a negative impact on our results of operations. In some situations, we may be forced to sell assets to maintain adequate liquidity, which could cause us to incur losses.

Non-Performance Risk

In addition to the risks related to fluctuations in cash flows and asset values associated with movements in interest rates, there is also the risk of non-performance on floating rate assets. In the case of a significant increase in interest rates, the additional debt service payments due from our borrowers may strain the operating cash flows of the collateral real estate assets and, potentially, contribute to non-performance or, in severe cases, default. This risk is partially mitigated by various factors we consider during our underwriting and loan structuring process, including but not limited to, establishing interest reserves in our loans and requiring substantially all of our borrowers to purchase an interest rate cap contract for all, or substantially all, of the initial term of our loan.

Loan Portfolio Value

We may in the future originate loans that earn a fixed rate of interest on unpaid principal balance. The value of fixed rate loans is sensitive to changes in interest rates. We generally hold all of our loans to maturity, and do not expect to realize gains or losses on any fixed rate loan we may hold in the future, as a result of movements in market interest rates during future periods.

Real Estate Risk

The market values of commercial mortgage assets are subject to volatility and may be adversely affected by a number of factors, including, but not limited to, national, regional and local economic conditions (which may be adversely affected by industry slowdowns and other factors); local real estate conditions; changes or continued weakness in specific industry segments; construction quality, age and design; demographic factors; and retroactive changes to building or similar codes. In addition, decreases in property values reduce the value of the collateral and the potential proceeds available to a borrower to repay the underlying loans, which could also cause us to suffer losses.

Operating and Capital Market Risks

Liquidity Risk

Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings including margin calls, fund and maintain investments, pay dividends to our stockholders and other general business needs. Our liquidity risk is principally associated with our financing of longer-maturity investments with shorter-term borrowings in the form of secured credit agreements. We are subject to “margin call” risk under our secured credit agreements. In the event that the value of our assets pledged as collateral decreases as a result of changes in credit spreads or interest rates, or due to an other-than-temporary decline in the value of the collateral securing our pledged loan, margin calls relating to our secured credit agreements could increase, causing an adverse change in our liquidity position. Additionally, if one or more of our secured credit agreement counterparties chooses not to provide ongoing funding, we may be unable to replace the financing through other lenders on favorable terms or at all. As such, we provide no assurance that we will be able to roll over or replace our secured credit agreements as they mature from time to time in the future. We maintain frequent dialogue with the lenders under our secured credit agreements regarding our management of their collateral assets.

In some situations, we have in the past, and may in the future, decide to sell assets to adjust our portfolio construction or maintain adequate liquidity. Market disruptions may lead to a significant decline in transaction activity in all or a significant portion of the asset classes in which we invest and may at the same time lead to a significant contraction in short-term and long-term debt and equity funding sources. A decline in market liquidity of real estate-related investments, as well as a lack of availability of observable transaction data and inputs, may make it more difficult to sell assets or determine their fair values. As a result, we may be unable to sell investments, or only be able to sell investments at a price that may be materially different from the fair values presented. Also, in such conditions, there is no guarantee that our borrowing arrangements or other arrangements for obtaining leverage will continue to be available or, if available, will be available on terms and conditions acceptable to us.

Table of Contents

Capital Markets Risk

We are exposed to risks related to the equity capital markets and our related ability to raise capital through the issuance of our stock or other equity instruments. We are also exposed to risks related to the debt capital markets and our related ability to finance our business through borrowings under secured credit agreements, secured revolving credit facilities, collateralized loan obligations, mortgage loans, term loans, or other debt instruments or arrangements. As a REIT, we are required to distribute a significant portion of our taxable income annually, which constrains our ability to accumulate operating cash flow and therefore requires us to utilize debt or equity capital to finance our business. We seek to mitigate these risks by monitoring the debt and equity capital markets to inform our decisions on the amount, timing and terms of capital we raise.

~~Table of Contents~~

Global macroeconomic conditions, including, without limitation, heightened inflation, changes to fiscal and monetary policy, increased interest rates, stress to the commercial banking systems of the U.S. and Western Europe, currency fluctuations, and labor shortages, ~~and challenges in global supply chains, coupled with the war in Ukraine and the lingering aftereffects of COVID-19~~ have contributed to increased volatility in public debt and equity markets, increased cost of funds and reduced availability of efficient debt capital, factors which caused us to reduce our investment activity in the first half of ~~2022,~~2023, and may cause us to restrain our investment activity in the future. ~~For more information, see risk factors set forth in our Form 10-K filed with the SEC on February 23, 2022.~~

Counterparty Risk

The nature of our business requires us to hold our cash and cash equivalents with, and obtain financing from, various financial institutions. This exposes us to the risk that these financial institutions may not fulfill their obligations to us under these various contractual arrangements. We seek to mitigate this exposure by depositing our cash and cash equivalents and entering into financing agreements with what we believe to be high credit-quality institutions.

The nature of our loans and other investments also exposes us to the risk that our counterparties do not make required interest and principal payments on scheduled due dates. We seek to manage this risk through a comprehensive credit analysis prior to making an investment and rigorous monitoring of the underlying collateral during the term of our investments.

Currency Risk

We may in the future hold assets denominated in foreign currencies, which would expose us to foreign currency risk. As a result, a change in foreign currency exchange rates may have an adverse impact on the valuation of our assets, as well as our income and distributions. Any such changes in foreign currency exchange rates may impact the measurement of such assets or income for the purposes of our REIT tests and may affect the amounts available for payment of dividends on our common stock.

We intend to hedge any currency exposures in a prudent manner. However, our currency hedging strategies may not eliminate all of our currency risk due to, among other things, uncertainties in the timing and/or amount of payments received on the related investments and/or unequal, inaccurate or unavailability of hedges to perfectly offset changes in future exchange rates. Additionally, we may be required under certain circumstances to collateralize our currency hedges for the benefit of the hedge counterparty, which could adversely affect our liquidity.

We may hedge foreign currency exposure on certain investments in the future by entering into a series of forwards to fix the U.S. dollar amount of foreign currency denominated cash flows (interest income, rental income and principal payments) we expect to receive from any foreign currency denominated investments. Accordingly, the notional values and expiration dates of our foreign currency hedges would approximate the amounts and timing of future payments we expect to receive on the related investments.

Table of Contents

Item 4. Controls and Procedures

Disclosure Controls and Procedures. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As required by Rules 13a-15(b) and 15d-15(b) under the Exchange Act, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer), of the effectiveness of the design and operation of our disclosure controls and procedures as of ~~September~~June 30, ~~2022.~~2023. Based upon that evaluation, our Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer) concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of ~~September~~June 30, ~~2022.~~2023.

Changes in Internal Control Over Financial Reporting. There were no changes in our internal control over financial reporting (as such term as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

7879

Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may be involved in various claims and legal actions arising in the ordinary course of business. As of ~~September~~June 30, ~~2022,~~2023, we were not involved in any material legal proceedings. See the “Litigation” section of Note 14 to the consolidated financial statements included in this Form 10-Q for information regarding legal proceedings, which information is incorporated by reference in this Item 1.

Item 1A. Risk Factors

There have been no material changes to the risk factors previously disclosed under Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, ~~2021~~2022 filed with the SEC on February ~~23, 2022.~~21, 2023.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

7980

Table of Contents

Item 6. Exhibits


Exhibit Number						Description

3.1						Articles of Amendment and Restatement of TPG RE Finance Trust, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (001-38156) filed on July 25, 2017)

3.2						Second Amended and Restated Bylaws of TPG RE Finance Trust, Inc. (incorporated by reference to Exhibit 3.2 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2019 (001-38156) filed on February 19, 2020)

3.3						Articles Supplementary of 11.0% Series B Cumulative Redeemable Preferred Stock of TPG RE Finance Trust Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (001-38156) filed on May 29, 2020)

3.4						Articles Supplementary of 6.25% Series C Cumulative Redeemable Preferred Stock of TPG RE Finance Trust Inc. (incorporated by reference to Exhibit 3.4 to the Company’s Registration Statement on Form 8-A (001-38156) filed on June 10, 2021)

3.5						Articles Supplementary reclassifying and designating 7,000,000 authorized but unissued shares of the Company’s 11% Series B Cumulative Redeemable Preferred Stock, $0.001 par value per share, as additional shares of undesignated preferred stock, $0.001 par value per share, of the Company (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (001-38156) filed on June 24, 2021)

4.1						Specimen Common Stock Certificate of TPG RE Finance Trust, Inc. (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-11/A (333-217446) filed on June 21, 2017)

31.1						Certificate of Doug Bouquard, Chief Executive Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2						Certificate of Robert Foley, Chief Financial Officer, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1						Certificate of Doug Bouquard, Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)

32.2						Certificate of Robert Foley, Chief Financial Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)

101.INS						Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

101.SCH						Inline XBRL Taxonomy Extension Schema Document

101.CAL						Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF						Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB						Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE						Inline XBRL Taxonomy Extension Presentation Linkbase Document

104						Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

8081

Table of Contents

SIGNATURES

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


Date: ~~November~~August 1, ~~2022~~2023			TPG RE Finance Trust, Inc.

			(Registrant)

			/s/ Doug Bouquard
			Doug Bouquard
			Chief Executive Officer
			(Principal Executive Officer)

			/s/ Robert Foley
			Robert Foley
			Chief Financial Officer
			(Principal Financial Officer)

8182