Commercial Real Estate Loans | Commercial Real Estate Loans The following table summarizes KREF's investments in commercial real estate loans as of June 30, 2024 and December 31, 2023: Weighted Average (C) Loan Type Outstanding Principal Amortized Cost (A) Carrying Value (B) Loan Count Floating Rate Loan % Coupon (D) Life (Years) (E) June 30, 2024 Loans held-for-investment (F) Senior loans $ 6,530,103 $ 6,515,050 $ 6,404,494 60 98.8 % 8.6 % 2.4 Mezzanine loans 7,167 7,185 7,158 1 100.0 18.4 1.4 Total/Weighted Average $ 6,537,270 $ 6,522,235 $ 6,411,652 61 98.8 % 8.6 % 2.4 December 31, 2023 Loans held-for-investment (F) Senior loans $ 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 (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, 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 fully written off loans. Activity — For the six months ended June 30, 2024, the loan portfolio activity was as follows: Amortized Cost Allowance for Carrying Value Balance at December 31, 2023 $ 7,343,548 $ (210,470) $ 7,133,078 Originations and future fundings, net (A)(B) 223,811 — 223,811 Proceeds from loan repayments and cost recovery interest (C) (717,742) — (717,742) Accretion of loan discount and other amortization, net 9,584 — 9,584 Payment-in-kind interest 279 — 279 (Provision for) Reversal of credit losses — (35,925) (35,925) Write-offs charged (D) (136,037) 136,037 — Write-offs recovered 225 (225) — Transfer to real estate owned (201,433) — (201,433) Balance at June 30, 2024 $ 6,522,235 $ (110,583) $ 6,411,652 (A) Net of applicable premiums, discounts and deferred loan origination costs. Includes fundings on previously originated loans. (B) Includes $7.3 million of loan funding held in escrow. (C) Includes $2.5 million of cost recovery interest collections applied as a reduction to loan amortized cost during the first quarter of 2024. (D) Includes a combined $98.5 million write-off on two defaulted senior loans upon deed-in-lieu of foreclosure (Note 4) and a $37.5 million write-off on a mezzanine loan during the second quarter of June 30, 2024. As of June 30, 2024 and December 31, 2023, there were $10.7 million and $20.8 million, respectively, of unamortized origination discounts and deferred fees included in "Commercial real estate loans, held-for-investment, net" on the Condensed Consolidated Balance Sheets. D uring the three and six months ended June 30, 2024, KREF recognize d net accelerated fee income of $0.5 million relating to loan repayments. During the three and six months ended June 30, 2023, KREF recognized prepayment fee income of $0.8 million and $1.1 million and net accelerated fee income of $0.9 million and $1.2 million, respectively. 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 modified 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) and was deemed uncollectible and written off in December 2022. The 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 June 30, 2024. In June 2023, KREF modified a risk-rated 5 senior office loan located in Minneapolis, MN, with an outstanding principal balance of $194.4 million. 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 June 30, 2024. In September 2023, KREF modified 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 which is subordinate to a new $18.5 million sponsor interest. 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 was deemed uncollectible and written off. The 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 June 30, 2024. In June 2024, KREF modified a risk-rated 5 mezzanine office loan located in Boston, MA, with an outstanding principal balance of $37.5 million. The terms of the modification included, among others, a restructure of the mezzanine loan into (i) a $12.5 million senior mezzanine note and (ii) a $25.0 million junior mezzanine note which is subordinate to a new $10.0 million sponsor interest. The senior and junior mezzanine notes earn a PIK interest rate of S+7.0% and have a maximum maturity of February 2028. Both mezzanine notes were deemed uncollectible and written off in June 2024. Loan Risk Ratings — As further described in Note 2, KREF evaluates its commercial real estate loan portfolio at least once per quarter. In conjunction with its commercial real estate loan portfolio review, KREF 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: June 30, 2024 December 31, 2023 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 19,832 58,386 1 2 19,392 57,925 1 3 54 5,913,015 5,923,297 90 60 6,493,506 6,511,894 86 4 4 399,275 399,798 6 4 325,286 476,112 6 5 1 190,113 194,400 3 3 505,364 512,105 7 Total loan receivable 61 $ 6,522,235 $ 6,575,881 100 % 69 $ 7,343,548 $ 7,558,036 100 % Allowance for credit losses (110,583) (210,470) Loan receivable, net $ 6,411,652 $ 7,133,078 * Numbers presented may not foot due to rounding. (A) Excludes fully written off loans. (B) In certain instances, KREF finances its loans through the non-recourse sale of a senior interest that is not included in the condensed consolidated financial statements. Total loan exposure includes the entire loan KREF originated and financed, including $38.6 million and $188.6 million of such non-c onsolidated interests as of June 30, 2024 and December 31, 2023, respectively. As of June 30, 2024, the average risk rating of KREF's portfolio was 3.1 , weig hted by total loan exposure, as compared to 3.2 as of March 31, 2024 and December 31, 2023. 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 June 30, 2024 and December 31, 2023 in the corresponding table. June 30, 2024 Amortized Cost by Year of Origination (A) Risk Rating Number of Loans (B) Outstanding Principal (B) 2024 2023 2022 2021 2020 Prior Total Commercial Real Estate Loans 1 — $ — $ — $ — $ — $ — $ — $ — $ — 2 2 19,775 — — — — 19,832 — 19,832 3 54 5,923,297 30,041 203,562 1,765,418 3,352,886 217,186 343,922 5,913,015 4 4 399,798 — — 292,899 106,376 — — 399,275 5 1 194,400 — — — — — 190,113 190,113 61 $ 6,537,270 $ 30,041 $ 203,562 $ 2,058,317 $ 3,459,262 $ 237,018 $ 534,035 $ 6,522,235 Year-to-date gross write-offs charged $ — $ — $ — $ 136,037 $ — $ — $ 136,037 Year-to-date gross write-offs recovered $ — $ — $ — $ — $ — $ 225 $ 225 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 Year-to-date gross write-offs charged $ — $ — $ — $ — $ 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 fully written off loans. Allowance for Credit Losses — The following tables present the changes to the allowance for credit losses for the six months ended June 30, 2024 and 2023, respectively: Commercial Unfunded Loan Commitments Total Balance at December 31, 2023 $ 210,470 $ 2,052 $ 212,522 Provision for (reversal of) credit losses, net 35,925 1,886 37,811 Write-offs charged (136,037) — (136,037) Write-off recovered 225 — 225 Balance at June 30, 2024 $ 110,583 $ 3,938 $ 114,521 Commercial Unfunded Loan Commitments Total Balance at December 31, 2022 $ 106,974 $ 4,138 $ 111,112 Provision for (reversal of) credit losses, net 116,793 9 116,802 Balance at June 30, 2023 $ 223,767 $ 4,147 $ 227,914 As of June 30, 2024, the allowance for credit losses was $114.5 million. The CECL provision of $37.8 million for the six months ended June 30, 2024 was primarily due to additional reserves on a 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 Minneapolis, MN, originated in November 2017. The property is located in a challenged leasing market. As of June 30, 2024, the loan had an outstanding principal balance of $194.4 million, an unfunded commitment of $5.0 million and an amortized cost of $190.1 million. 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. Since June 2023, the senior loan has been on nonaccrual status. During the three and six months ended June 30, 2024, KREF recognized $2.3 million and $4.6 million, respectively, of interest income on this loan. The 5-rated loan was determined to be collateral dependent as of June 30, 2024. KREF estimated expected losses based on the loan’s collateral fair value, which was determined by applying a capitalization rate of 9.3% and a discount rate of 10.0%. As of June 30, 2023, the allowance for credit losses was $227.9 million. The CECL provision of $116.8 million for the six months ended June 30, 2023 was primarily due to additional reserves on risk-rated 5 senior loans predominantly in the office sector, as well as macroeconomic conditions. 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: June 30, 2024 December 31, 2023 June 30, 2024 December 31, 2023 Geography Collateral Property Type California 17.8 % 17.7 % Multifamily 45.9 % 41.9 % Texas 17.0 15.3 Office 20.1 22.2 Massachusetts 12.1 10.4 Industrial 14.2 14.5 Florida 7.9 8.7 Life Science 10.5 10.2 Virginia 7.6 7.7 Hospitality 3.7 5.0 Washington D.C. 4.8 6.3 Self-Storage 2.3 1.7 North Carolina 4.7 4.1 Student Housing 1.7 1.5 Pennsylvania 4.4 3.5 Single Family Rental 1.1 0.9 New York 3.8 6.1 Mixed Use 0.5 — Washington 3.5 4.2 Condo (Residential) — 2.0 Minnesota 2.9 2.6 Retail — 0.1 Arizona 2.8 3.3 Total 100.0 % 100.0 % Georgia 2.8 2.7 Nevada 2.3 2.1 Illinois 1.6 1.4 Colorado 1.3 1.1 Other U.S. 2.7 2.8 Total 100.0 % 100.0 % |