Schedule IV - Mortgage Loans on Real Estate | Commercial Real Estate Loans The following table summarizes KREF's investments in commercial real estate loans as of December 31, 2023 and 2022 : Weighted Average (C) Loan Type Outstanding Principal Amortized Cost (A) Carrying Value (B) Loan Count Floating Rate Loan % Coupon (D) Life (Years) (E) December 31, 2023 Loans held-for-investment (F) Senior loans (G) $ 7,324,758 $ 7,298,844 $ 7,089,930 67 98.9 % 8.7 % 2.7 Mezzanine loans 44,667 44,704 43,148 2 100.0 14.1 2.1 Total/Weighted Average $ 7,369,425 $ 7,343,548 $ 7,133,078 69 98.9 % 8.7 % 2.7 December 31, 2022 Loans held-for-investment (F) Senior loans (G) $ 7,463,459 $ 7,395,463 $ 7,288,635 73 100.0 % 7.7 % 3.3 Mezzanine and other loans (H) 98,933 98,675 98,529 3 100.0 15.0 3.0 Total/Weighted Average $ 7,562,392 $ 7,494,138 $ 7,387,164 76 100.0 % 7.8 % 3.3 (A) Amortized cost represents the outstanding principal of loan, net of applicable unamortized discounts, loan origination fees, cost recovery interest and write-offs on uncollectible loan balances. (B) Carrying value represents the amortized cost of loan, net of applicable allowance for credit losses. (C) Average weighted by outstanding loan principal. (D) Weighted average coupon assumes the greater of applicable index rate, including one-month Term SOFR and LIBOR, or the applicable contractual rate floor. Excludes loans accounted for under the cost recovery method. (E) The weighted average life assumes all extension options are exercised by the borrowers. (F) Excludes three fully written off risk-rated 5 loans with a combined outstanding principal balance of $45.5 million as of December 31, 2023. Excludes one fully written off risk-rated 5 mezzanine loan with an outstanding principal balance of $5.5 million as of December 31, 2022. (G) Senior loans may include accommodation mezzanine loans in connection with the senior mortgage financing. (H) Includes one real estate corporate loan to a multifamily operator with a principal and a carrying value of $40.4 million and $40.1 million, respectively, as of December 31, 2022. This loan was fully repaid during the first quarter of 2023. Activity — For the years ended December 31, 2023 and 2022, the loan portfolio activity was as follows: Amortized Cost Allowance for Carrying Value Balance at December 31, 2021 $ 6,316,733 $ (22,244) $ 6,294,489 Originations and future fundings, net (A) 2,419,733 — 2,419,733 Proceeds from sales and loan repayments (1,244,262) — (1,244,262) Accretion of loan discount and other amortization, net 25,064 — 25,064 Payment-in-kind interest 1,870 — 1,870 (Provision for) Reversal of credit losses — (109,730) (109,730) Write-offs charged (B) (25,000) 25,000 — Balance at December 31, 2022 $ 7,494,138 $ (106,974) $ 7,387,164 Originations and future fundings, net (A)(C) 876,726 — 876,726 Proceeds from loan repayments and cost recovery interest (C)(D) (890,785) — (890,785) Accretion of loan discount and other amortization, net 23,597 — 23,597 (Provision for) Reversal of credit losses — (177,202) (177,202) Write-offs charged (B) (73,706) 73,706 — Transfer to real estate owned (86,422) — (86,422) Balance at December 31, 2023 $ 7,343,548 $ (210,470) $ 7,133,078 (A) Net of applicable premiums, discounts and deferred loan origination costs. Includes fundings on previously originated loans. (B) Includes a $58.7 million write-off on a defaulted senior loan upon deed-in-lieu of foreclosure during the three months ended December 31, 2023, and a $15.0 million write-off of a subordinated loan during the three months ended September 30, 2023. Includes a $25.0 million partial write-off of a defaulted senior loan during the year ended December 31, 2022. (C) Includes $199.4 million of amortized cost for loan modifications accounted for as new loans for GAAP purposes. (D) Includes $9.8 million of cost recovery interest collections applied as a reduction to loan amortized cost during the year ended December 31, 2023 . As of December 31, 2023 and 2022, there wa s $20.8 million a nd $43.3 million , respectively, of unamortized origination discounts and deferred fees included in "Commercial real estate loans, held-for-investment, net" on the Consolidated Balance Sheets. D uring the year ended December 31, 2023, KREF recognize d prepayment fee income of $3.0 million and net accelerated fee income of $1.9 million, relating to loan repayments. During the year ended December 31, 2022, KREF recognized prepayment fee income of $9.6 million and net accelerated fee income of $1.8 million. KREF may enter into loan modifications that include, among other changes, incremental capital contributions or partial repayments from certain borrowers, repurposing of reserves, and a temporary partial deferral for a portion of the coupon as payment-in-kind interest (“PIK Interest”) due, which is capitalized, compounded, and added to the outstanding principal balance of the respective loans. In January 2023, KREF completed the modification of a risk-rated 5 senior office loan located in Philadelphia, PA, with an outstanding principal balance of $161.0 million. The terms of the modification included, among others, a $25.0 million principal repayment and a restructure of the $136.0 million senior loan (after the $25.0 million repayment) into (i) a $116.5 million committed senior mortgage loan (with $5.5 million in unfunded commitment) and (ii) a $25.0 million junior mezzanine note. The restructured senior loan earns a coupon rate of S+2.75% and has a new term of up to four years, assuming all extension options are exercised. The $25.0 million junior mezzanine note is subordinate to a new $41.5 million committed senior mezzanine note held by the sponsor (with $16.5 million in unfunded commitment). As of December 31, 2022, $25.0 million of the loan was deemed uncollectible and written off, which was applied to the junior mezzanine note upon completion of the modification. This loan modification was accounted for as a new loan for GAAP purposes. The restructured senior loan with an outstanding principal balance of $114.3 million was risk-rated 3 as of December 31, 2023. In June 2023, KREF completed the modification of a risk-rated 4 senior multifamily loan located in West Hollywood, CA, with an outstanding principal balance of $102.0 million as of March 31, 2023. The terms of the modification included, among others, an additional borrower deposit in escrow in exchange for an upsize in the loan commitment structured as (i) an accompanying senior mezzanine note with a commitment of $4.2 million, at a fixed interest rate of 10.0%, and (ii) an accompanying junior mezzanine note with a commitment of $0.8 million, at a fixed interest rate of 10.0% with certain profit share provisions, as defined in the loan agreement. As of December 31, 2023, the senior mezzanine note had an outstanding principal balance of $2.3 million, while the junior mezzanine note was fully funded. The restructured whole loan with an outstanding principal balance of $105.1 million was risk-rated 4 as of December 31, 2023. In June 2023, KREF completed the modification of a risk-rated 5 senior office loan located in Minneapolis, MN, with an outstanding principal balance of $194.4 million as of March 31, 2023. The terms of the modification included, among others, a restructure of the $194.4 million senior loan into (i) a $120.0 million senior mortgage loan (fully funded) and (ii) a $79.4 million mezzanine note (with $5.0 million in unfunded commitment). The restructured senior loan earns a coupon rate of S+2.25% and the mezzanine note earns a fixed 4.5% PIK interest rate. Post modification, the whole loan’s maximum maturity is July 2025, assuming all extension options are exercised. The restructured whole loan with an outstanding principal balance of $194.4 million was risk-rated 5 as of December 31, 2023. In September 2023, KREF completed the modification of a risk-rated 4 senior office loan located in Chicago, IL, with an outstanding principal balance of $118.4 million. The terms of the modification included, among others, a $15.0 million principal repayment, a $15.0 million reduction in unfunded loan commitment, and a restructure of the $103.4 million senior loan (after the $15.0 million repayment) into (i) a $105.0 million committed senior mortgage loan (with $16.6 million in unfunded commitment) and (ii) a $15.0 million subordinated note. The restructured senior loan earns a coupon rate of S+2.25% and has a new term of five years. The $15.0 million subordinated note is subordinate to a new $18.5 million sponsor interest and was deemed uncollectible and written off. This loan modification was accounted for as a new loan for GAAP purposes. The restructured senior loan with an outstanding principal balance of $88.4 million was risk-rated 3 as of December 31, 2023. Loan Risk Ratings — As further described in Note 2, our Manager evaluates KREF's commercial real estate loan portfolio at least once per quarter. In conjunction with its commercial real estate loan portfolio review, KREF's Manager assesses the risk factors of each loan and assigns a risk rating based on a variety of factors. Loans are rated “1” (Very Low Risk) through “5” Impaired/Loss Likely), which ratings are defined in Note 2. The following tables summarize the carrying value of the loan portfolio based on KREF's internal risk ratings: December 31, 2023 December 31, 2022 Risk Rating Number of Loans (A) Carrying Value Total Loan Exposure (B) Total Loan Exposure %* Number of Loans (A) Carrying Value Total Loan Exposure (B) Total Loan Exposure %* 1 — $ — $ — — % — $ — $ — — % 2 2 19,392 57,925 1 — — — — 3 60 6,493,506 6,511,894 86 70 6,560,166 6,864,941 88 4 4 325,286 476,112 6 3 443,957 446,322 6 5 3 505,364 512,105 7 3 490,015 489,214 6 Total loan receivable 69 $ 7,343,548 $ 7,558,036 100 % 76 $ 7,494,138 $ 7,800,477 100 % Allowance for credit losses (210,470) (106,974) Loan receivable, net $ 7,133,078 $ 7,387,164 * Numbers presented may not foot due to rounding. (A) Excludes three fully written off risk-rated 5 loans with a combined outstanding principal balance of $45.5 million as of December 31, 2023. Excludes a fully written off risk-rated 5 loan with an outstanding principal balance of $5.5 million as of December 31, 2022. (B) In certain instances, KREF finances its loans through the non-recourse sale of a senior interest that is not included in the consolidated financial statements. Total loan exposure includes the entire loan KREF originated and financed, including $188.6 million and $263.1 million of such non-c onsolidated interests as of December 31, 2023 and 2022, respectively. As of December 31, 2023, the average risk rating of KREF's portfolio was 3.2 , weig hted by total loan exposure, consistent with that a s of December 31, 2022. Loan Vintage — The following tables present the amortized cost of the loan portfolio by KREF's internal risk rating and year of origination. The risk ratings are updated as of December 31, 2023 and 2022 in the corresponding table. December 31, 2023 Amortized Cost by Year of Origination (A) Risk Rating Number of Loans (B) Outstanding Principal (B) 2023 2022 2021 2020 2019 Prior Total Commercial Real Estate Loans 1 — $ — $ — $ — $ — $ — $ — $ — $ — 2 2 19,314 — — — 19,392 — — 19,392 3 60 6,511,894 203,576 1,953,866 3,323,800 217,375 517,491 277,398 6,493,506 4 4 326,112 — 184,539 140,748 — — — 325,286 5 3 512,105 — — 315,240 — — 190,123 505,364 69 $ 7,369,425 $ 203,576 $ 2,138,405 $ 3,779,788 $ 236,767 $ 517,491 $ 467,521 $ 7,343,548 Current period gross write-offs $ — $ — $ — $ — $ 73,706 $ — $ 73,706 (A) Represents the d ate a loan was originated or acquired. Origination dates are subsequently updated to reflect material loan modifications. (B) Excludes three fully written off risk-rated 5 loans with a combined outstanding principal balance of $45.5 million . December 31, 2022 Amortized Cost by Year of Origination Risk Rating Number of Loans (A) Outstanding Principal (A) 2022 2021 2020 2019 2018 Prior Total Commercial Real Estate Loans 1 — $ — $ — $ — $ — $ — $ — $ — $ — 2 — — — — — — — — — 3 70 6,601,856 1,812,576 3,594,235 353,506 472,125 307,582 20,142 6,560,166 4 3 446,322 101,469 193,883 — 148,605 — — 443,957 5 3 514,214 — — — 158,698 136,825 194,492 490,015 76 $ 7,562,392 $ 1,914,045 $ 3,788,118 $ 353,506 $ 779,428 $ 444,407 $ 214,634 $ 7,494,138 Current period gross write-offs $ — $ — $ — $ — $ 25,000 $ — $ 25,000 (A) Excludes a fully written off risk-rated 5 loan with an outstanding principal balance of $5.5 million. Allowance for Credit Losses — The following tables present the changes to the allowance for credit losses for the years ended December 31, 2023 and 2022, respectively: Commercial Unfunded Loan Commitments Total Balance at December 31, 2021 $ 22,244 $ 1,495 $ 23,739 Provision for (reversal of) credit losses, net 109,730 2,643 112,373 Write-offs charged (25,000) — (25,000) Balance at December 31, 2022 $ 106,974 $ 4,138 $ 111,112 Provision for (reversal of) credit losses, net 177,202 (2,086) 175,116 Write-offs charged (73,706) — (73,706) Balance at December 31, 2023 $ 210,470 $ 2,052 $ 212,522 As of December 31, 2023, the allowance for credit losses was $212.5 million. The CECL provision of $175.1 million for the year ended December 31, 2023 was primarily due to additional reserves on risk-rated 5 senior loan predominantly in the office sector, as well as macroeconomic conditions. KREF had a risk-rated 5 senior office loan located in Mountain View, CA, originated in July 2021, with an outstanding principal balance of $200.9 million and an unfunded commitment of $49.1 million as of December 31, 2023. The loan had an amortized cost of $198.9 million as of December 31, 2023. The property is located in a challenged leasing market. In June 2023, this loan was placed on nonaccrual status and subsequent interest collections are accounted for under the cost recovery method. This loan's maximum maturity is August 2026, assuming all extension options are exercised. During the year ended December 31, 2023, KREF recognized $7.3 million of interest income on this loan. During the year ended December 31, 2023, an additional $0.8 million of contractual interest payments was received and applied as a reduction to the loan amortized cost under the cost recovery method of accounting. KREF had a risk-rated 5 senior office loan located in Minneapolis, MN, originated in November 2017, with an outstanding principal balance of $194.4 million and an unfunded commitment of $5.0 million as of December 31, 2023. The loan had an amortized cost of $190.1 million as of December 31, 2023. The property is located in a challenged leasing market. In June 2023, KREF restructured the $194.4 million senior loan into (i) a $120.0 million senior mortgage loan (fully funded) and (ii) a $79.4 million mezzanine note (with $5.0 million in unfunded commitment). The restructured senior loan earns a coupon rate of S+2.25% and the mezzanine note earns a fixed 4.5% PIK interest rate. Post modification, the whole loan’s maximum maturity is July 2025, assuming all extension options are exercised. During the year ended December 31, 2023, KREF recognized $7.9 million of interest income on this loan. During the year ended December 31, 2023, an additional $4.3 million of contractual interest payments was received and applied as a reduction to the loan amortized cost under the cost recovery method of accounting. Beginning in June 2023, the senior loan was solely on nonaccrual status. KREF had a risk-rated 5 senior life science loan located in Seattle, WA, originated in October 2021, with an outstanding principal balance of $116.8 million and an unfunded commitment of $23.5 million as of December 31, 2023. The loan had an amortized cost of $116.3 million as of December 31, 2023. The property is located in a challenged leasing market. In December 2023, this loan was placed on nonaccrual status and subsequent interest collections are accounted for under the cost recovery method. This loan's maximum maturity is October 2026, assuming all extension options are exercised. During the year ended December 31, 2023, KREF recognized $9.2 million of interest income on this loan. The 5-rated loans were determined to be collateral dependent as of December 31, 2023. KREF estimated expected losses based on each loan’ s collateral fair value, which was determined by applying a capitalization rate between 7.0% and 8.7% a nd a discount rate between 9.0% and 12.0%, respectively. As of December 31, 2022 , the allowance for credit losses was $111.1 million. The CECL provision of $112.4 million for the year ended December 31, 2022 was primarily due to increased uncertainty in the macroeconomic outlook, as well as volatility and reduced liquidity in the office sector. Concentration of Credit Risk — The following tables present the geographies and property types of collateral underlying KREF's commercial real estate loans as a percentage of the loans' principal amounts: December 31, 2023 December 31, 2022 (A) December 31, 2023 December 31, 2022 Geography Collateral Property Type California 17.7 % 16.9 % Multifamily 41.9 % 46.8 % Texas 15.3 16.1 Office 22.2 23.0 Massachusetts 10.4 8.3 Industrial 14.5 12.7 Florida 8.7 11.1 Life Science 10.2 7.7 Virginia 7.7 8.4 Hospitality 5.0 4.8 Washington D.C. 6.3 5.9 Condo (Residential) 2.0 2.6 New York 6.1 5.6 Self-Storage 1.7 0.3 Washington 4.2 2.9 Student Housing 1.5 1.5 North Carolina 4.1 4.0 Single Family Rental 0.9 0.5 Pennsylvania 3.5 5.7 Retail 0.1 0.1 Arizona 3.3 2.6 Total 100.0 % 100.0 % Georgia 2.7 2.5 Minnesota 2.6 2.7 Nevada 2.1 2.0 Illinois 1.4 1.6 Colorado 1.1 1.0 Other U.S. 2.8 2.7 Total 100.0 % 100.0 % (A) Excludes one real estate corporate loan to a multifamily operator with an outstanding principal amount of $40.4 million, representing 0.5% of KREF’s commercial real estate loans, as of December 31, 2022. This loan was fully repaid during the first quarter of 2023. Type of Loan Description / Location Interest Rates (A) Maturity Date (B) Payment Terms (C) Principal Amount Carrying Amount Senior Loans (D) Senior Loans in excess of 3% of the carrying amount of total loans Senior Loan 1 Multifamily / Virginia + 3.3% October 2026 I/O $ 369.0 $ 367.7 Senior Loan 2 Industrial / Various + 2.7% May 2027 I/O 252.3 251.8 Senior Loan 3 Multifamily / California + 2.9% March 2026 I/O 220.0 219.5 Senior Loans less than 3% of the carrying amount of total loans Senior Loans Multifamily / Diversified + 2.6% — 4.0% 2024 - 2027 I/O 2,517.1 2,509.9 Senior Loans Office / Diversified + 2.3% — 3.7% 2025 - 2028 I/O 1,558.9 1,551.3 Senior Loans Industrial / Diversified + 2.7% — 5.5% 2024 - 2027 I/O 820.2 818.0 Senior Loans Life Science / Diversified + 3.1% — 4.5% 2026 - 2027 I/O 754.6 749.8 Senior Loans Hospitality / Diversified + 3.7% — 5.0% 2024 - 2027 I/O 373.1 372.8 Senior Loan Condo (Residential) / New York + 3.7% January 2024 I/O 149.9 149.9 Senior Loan Self-Storage / Various + 3.8% January 2028 I/O 129.6 128.4 Senior Loan Student Housing / Pennsylvania + 3.0% June 2026 I/O 112.5 112.0 Senior Loan Single Family Rental / Arizona + 4.9% May 2026 I/O 67.7 67.6 Total senior loans $ 7,324.7 $ 7,298.8 Mezzanine Loans Mezzanine Loans less than 3% of the carrying amount of total loans Mezzanine Loans Various / Diversified + 0.4% — 13.0% 2025 - 2028 I/O 90.2 44.7 Total mezzanine loans $ 90.2 $ 44.7 Total loans $ 7,414.9 $ 7,343.5 CECL reserve (210.5) Total loans, net $ 7,133.1 (A) Expressed as a spread over Term SOFR. (B) Maturity date assumes all extension options are exercised, if applicable. (C) I/O = interest only until final maturity unless otherwise noted. (D) Senior loans include senior mortgages and similar credit quality investments, including junior participations in our originated senior loans for which we have syndicated the senior participations and retained the junior participations for our portfolio and excludes vertical loan participations. For the activity within KREF's loan portfolio during the year ended December 31, 2023, refer to Note 3 of the consolidated financial statements. |